{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Home","Project Summary","Default Assumptions","Baseline","Scenario 1","Scenario 2","Other Costs and Income","Maintenance Schedule","Results","Graphs","Utility Consumption","Structure & Fabric","Services","Renewables","Schedules","Sheet1"],"not_rendered":{"charts":8,"images":9,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,3,6,4],[10,3,10,4],[3,1,3,4],[15,3,15,4],[20,0,20,4]]}
["Zero Waste Scotland Whole Life Costing Tool",null,null,null,"                                                                                    Version 2.0 Mar 2015"]
[]
["Introduction"]
[null,"This tool is designed for evaluating the whole life cost of a new build or refurbishment project.  It allows a baseline to be set and then up to two scenarios created.  The scenarios can be used to test the impact of different design choices.  See the accompaning guide for detailed instructions."]
[]
[]
["Step 1: Set the Defaults",null,null,"Step 4: Add any other costs or income"]
[null,"You will need to know inflation rates, energy prices, emission factors and feed in tariff or renewable heat incentive tariffs (if eligible projects included)",null,null,"This sheet can be used for recording other construction costs such as fees and site waste management costs.  Other annual costs and any annual income can also be entered here."]
[]
[]
["Step 2: Set the baseline",null,null,"Step 5: Review your assumptions and the results"]
[null,"You will need to know capital costs, operating costs, energy consumption, heat and ventilation losses and any energy generation.  You will also need to know the life expectancy of the main elements of the building"]
[]
[]
["Step 3: Set up the scenarios"]
[null,"Vary which ever parameters you want to for each scenario.",null,"At any stage you can click on the home button to return to this menu."]
[]
[]
[]
[]
["IMPORTANT NOTICE IN RELATION TO THE LIABILITY OF ZWS IN RESPECT OF THIS TOOL\nThis Tool has been prepared by or on behalf of Zero Waste Scotland Limited (“Zero Waste Scotland”) and is provided for general information purposes only by users (“Recipients”).\n\nWhilst reasonable steps have been taken by Zero Waste Scotland to procure that the content and information contained in this Tool is correct in all material respects, such content and information may be incomplete, inaccurate and/or out of date.  Accordingly, reliance should not be placed on this Tool by the Recipient (or any other person) and the Recipient is recommended to seek its own advice in connection with the purposes for which it intends to use the Tool.\nThe entire liability of Zero Waste Scotland to the Recipient in respect of any loss or damage arising from or in connection with this Tool (including any negligence and any delictual act or omission in respect of it) shall in no event exceed the greater of (a) the amount paid (if any) by the Recipient to Zero Waste Scotland specifically for the preparation of this Tool and (b) £500.  ZWS shall not be liable in respect of (a) any loss of profits, damage to goodwill, loss of business, loss of revenue, loss of contracts, loss of anticipated savings or increased costs or expenses or (b) any type of special, indirect or consequential loss or damage howsowever caused.  No warranties, representations, guarantees or undertakings are given in respect of this Tool and all warranties, conditions or other terms implied by statute or common law are excluded to the fullest extent permitted by law.\n\nNothing presented within this Tool is intended to be or should be interpreted as an endorsement or recommendation of any supplier, service or product.\nNotwithstanding any of the above, the liability of Zero Waste Scotland to the Recipient for any death or personal injury caused by negligence, for fraudulent misrepresentation or for any other matter for which liability cannot be limited or excluded by law shall not be limited or excluded in any way. "]

{"sheet":"Project Summary","index":1,"n_rows":115,"n_cols":6,"rows_kept":115,"cut":false,"hidden":false,"merged":[[10,0,10,1],[11,0,11,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1]]}
[{"$f":"\"Project Summary: \"&'Default Assumptions'!C3","v":"Project Summary: "}]
[{"$f":"\"Version: \"&'Default Assumptions'!C4","v":"Version: "}]
[{"$f":"\"Date: \"&TEXT('Default Assumptions'!C5,\"dd-mmm-yyyy\")","v":"Date: 00-Jan-1900"}]
[]
["Results","Analysis Type:","Real"]
[]
["Scenario",null,"Baseline",{"$f":"'Scenario 1'!B3","v":0},{"$f":"'Scenario 2'!B3","v":0}]
["Capital Cost",null,{"$f":"-SUM(Baseline!B6:G6,Baseline!B15:G15,Baseline!B35:G35,'Other Costs and Income'!B15)","v":0},{"$f":"-SUM('Scenario 1'!B8:G8,'Scenario 1'!B17:G17,'Scenario 1'!B37:G37,'Other Costs and Income'!C15)","v":0},{"$f":"-SUM('Scenario 2'!B8:G8,'Scenario 2'!B17:G17,'Scenario 2'!B37:G37,'Other Costs and Income'!D15)","v":0}]
[{"$f":"C5&\" NPV\"","v":"Real NPV"},null,{"$f":"IF($C$5=\"Real\",C114,C115)","v":0},{"$f":"IF($C$5=\"Real\",D114,D115)","v":0},{"$f":"IF($C$5=\"Real\",E114,E115)","v":0}]
["Capital Cost Change (+ve = saving, -ve = increased cost)",null,null,{"$f":"D8-C8","v":0},{"$f":"E8-C8","v":0}]
["NPV saving (+ve = saving, -ve = increased cost)",null,null,{"$f":"D9-C9","v":0},{"$f":"E9-C9","v":0}]
["Spend to save ratio: Every one pound spent saves",null,null,{"$f":"IF(D10<>0,-D11/D10,0)","v":0},{"$f":"IF(E10<0,-E11/E10,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Assumptions (Annual costs and income based on first full year of operation)"]
[]
["Selected Scenario","Baseline"]
["Costs and Lifespan"]
["Building Element","Capital Cost","Lifespan","Annual Income","Annual Maintenance","Maintenance Schedule Used?"]
["Structure and Fabric"]
["Substructure",{"$f":"'Structure & Fabric'!B6","v":0},{"$f":"'Structure & Fabric'!B7","v":0},null,{"$f":"'Structure & Fabric'!B8","v":0},{"$f":"IF('Structure & Fabric'!B9<>0, \"Yes\", \"No\")","v":"No"}]
["Roof",{"$f":"'Structure & Fabric'!C6","v":0},{"$f":"'Structure & Fabric'!C7","v":0},null,{"$f":"'Structure & Fabric'!C8","v":0},{"$f":"IF('Structure & Fabric'!C9<>0, \"Yes\", \"No\")","v":"No"}]
["External Walls",{"$f":"'Structure & Fabric'!D6","v":0},{"$f":"'Structure & Fabric'!D7","v":0},null,{"$f":"'Structure & Fabric'!D8","v":0},{"$f":"IF('Structure & Fabric'!D9<>0, \"Yes\", \"No\")","v":"No"}]
["Windows & External Doors",{"$f":"'Structure & Fabric'!E6","v":0},{"$f":"'Structure & Fabric'!E7","v":0},null,{"$f":"'Structure & Fabric'!E8","v":0},{"$f":"IF('Structure & Fabric'!E9<>0, \"Yes\", \"No\")","v":"No"}]
["Internal Walls, Partitions and Doors",{"$f":"'Structure & Fabric'!F6","v":0},{"$f":"'Structure & Fabric'!F7","v":0},null,{"$f":"'Structure & Fabric'!F8","v":0},{"$f":"IF('Structure & Fabric'!F9<>0, \"Yes\", \"No\")","v":"No"}]
["Frame",{"$f":"'Structure & Fabric'!G6","v":0},{"$f":"'Structure & Fabric'!G7","v":0},null,{"$f":"'Structure & Fabric'!G8","v":0},{"$f":"IF('Structure & Fabric'!G9<>0, \"Yes\", \"No\")","v":"No"}]
["    Total",{"$f":"SUM(B49:B54)","v":0},null,null,{"$f":"SUM(E49:E54)","v":0}]
["Services"]
["Heat Production ",{"$f":"Services!B6","v":0},{"$f":"Services!B7","v":0},null,{"$f":"Services!B8","v":0},{"$f":"IF(Services!B9<>0, \"Yes\", \"No\")","v":"No"}]
["Distribution Losses",{"$f":"Services!C6","v":0},{"$f":"Services!C7","v":0},null,{"$f":"Services!C8","v":0},{"$f":"IF(Services!C9<>0, \"Yes\", \"No\")","v":"No"}]
["Ventilation & Cooling",{"$f":"Services!D6","v":0},{"$f":"Services!D7","v":0},null,{"$f":"Services!D8","v":0},{"$f":"IF(Services!D9<>0, \"Yes\", \"No\")","v":"No"}]
["Lighting",{"$f":"Services!E6","v":0},{"$f":"Services!E7","v":0},null,{"$f":"Services!E8","v":0},{"$f":"IF(Services!E9<>0, \"Yes\", \"No\")","v":"No"}]
["DHW Production",{"$f":"Services!F6","v":0},{"$f":"Services!F7","v":0},null,{"$f":"Services!F8","v":0},{"$f":"IF(Services!F9<>0, \"Yes\", \"No\")","v":"No"}]
["Other",{"$f":"Services!G6","v":0},{"$f":"Services!G7","v":0},null,{"$f":"Services!G8","v":0},{"$f":"IF(Services!G9<>0, \"Yes\", \"No\")","v":"No"}]
["    Total",{"$f":"SUM(B57:B62)","v":0},null,null,{"$f":"SUM(E57:E62)","v":0}]
["Renewables"]
["Wind & Hydro",{"$f":"Renewables!B6","v":0},{"$f":"Renewables!B7","v":0},{"$f":"OFFSET(Schedules!B47,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"Renewables!B8","v":0},{"$f":"IF(Renewables!B9<>0, \"Yes\", \"No\")","v":"No"}]
["Solar PV",{"$f":"Renewables!C6","v":0},{"$f":"Renewables!C7","v":0},{"$f":"OFFSET(Schedules!B48,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"Renewables!C8","v":0},{"$f":"IF(Renewables!C9<>0, \"Yes\", \"No\")","v":"No"}]
["Biomass",{"$f":"Renewables!D6","v":0},{"$f":"Renewables!D7","v":0},{"$f":"OFFSET(Schedules!B49,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"Renewables!D8","v":0},{"$f":"IF(Renewables!D9<>0, \"Yes\", \"No\")","v":"No"}]
["Heat Pump",{"$f":"Renewables!E6","v":0},{"$f":"Renewables!E7","v":0},{"$f":"OFFSET(Schedules!B50,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"Renewables!E8","v":0},{"$f":"IF(Renewables!E9<>0, \"Yes\", \"No\")","v":"No"}]
["Solar Thermal",{"$f":"Renewables!F6","v":0},{"$f":"Renewables!F7","v":0},{"$f":"OFFSET(Schedules!B51,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"Renewables!F8","v":0},{"$f":"IF(Renewables!F9<>0, \"Yes\", \"No\")","v":"No"}]
["CHP",{"$f":"Renewables!G6","v":0},{"$f":"Renewables!G7","v":0},null,{"$f":"Renewables!G8","v":0},{"$f":"IF(Renewables!G9<>0, \"Yes\", \"No\")","v":"No"}]
["    Total",{"$f":"SUM(B65:B70)","v":0},null,{"$f":"SUM(D65:D70)","v":0},{"$f":"SUM(E65:E70)","v":0}]
["Other Costs and Income"]
["Other Capital Costs",{"$f":"IF(B45=\"Baseline\",'Other Costs and Income'!$B$15,IF('Project Summary'!C45=\"Scenario 1\",'Other Costs and Income'!C15,'Other Costs and Income'!D15))","v":0}]
["Other Income & Costs",null,null,{"$f":"OFFSET(Schedules!B16,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0},{"$f":"OFFSET(Schedules!B26,0,YEAR('Default Assumptions'!$C$10)-YEAR('Default Assumptions'!$C$8)+1)","v":0}]
["Total",{"$f":"B73","v":0},null,{"$f":"SUM(D73:D74)","v":0},{"$f":"SUM(E73:E74)","v":0}]
["    Grand Total",{"$f":"B63+B55+B71+B75","v":0},null,{"$f":"D63+D55+D71+D75","v":0},{"$f":"E63+E55+E71+E75","v":0}]
[]
["Energy Balance (kWh/year)"]
["HEAT DEMAND",null,"  HEAT INPUT ENERGY"]
["Heating & DHW","kWh","  Heating & DHW",null,"Demand","Supply"]
["  Heat Losses",null,"  Solar Gains",null,{"$f":"'Utility Consumption'!F7","v":0},{"$f":"'Utility Consumption'!G7","v":0}]
["    Substructure",{"$f":"'Utility Consumption'!B8","v":0},"  Internal Gains",null,{"$f":"'Utility Consumption'!F8","v":0},{"$f":"'Utility Consumption'!G8","v":0}]
["    Roof",{"$f":"'Utility Consumption'!B9","v":0},"  Heating Fuel",null,{"$f":"'Utility Consumption'!F9","v":0},{"$f":"'Utility Consumption'!G9","v":0}]
["    External Walls",{"$f":"'Utility Consumption'!B10","v":0},"  Electricity",null,{"$f":"'Utility Consumption'!F10","v":0},{"$f":"'Utility Consumption'!G10","v":0}]
["    Windows & External Doors",{"$f":"'Utility Consumption'!B11","v":0},"  Biomass",null,{"$f":"'Utility Consumption'!F11","v":0},{"$f":"'Utility Consumption'!G11","v":0}]
["    Ventilation & Distribution Losses",{"$f":"'Utility Consumption'!B12","v":0},"  Solar Thermal",null,{"$f":"'Utility Consumption'!F12","v":0},{"$f":"'Utility Consumption'!G12","v":0}]
["    Other Heat Losses",{"$f":"'Utility Consumption'!B13","v":0},"  CHP",null,{"$f":"'Utility Consumption'!F13","v":0},{"$f":"'Utility Consumption'!G13","v":0}]
["  Other Heat Use",null,null,null,{"$f":"SUM(E81:E87)","v":0},{"$f":"SUM(F81:F87)","v":0}]
["    DHW",{"$f":"'Utility Consumption'!B15","v":0}]
["    Export",{"$f":"'Utility Consumption'!B16","v":0},"  Conventional Heating System Efficiency",null,null,{"$f":"IF(F83<>0,E83/F83,\"\")","v":""}]
["    Total",{"$f":"SUM(B82:B90)","v":0}]
["ELECTRICITY DEMAND",null,"  ELECTRICITY INPUT ENERGY"]
["Electricity (excl. heat)",null,"  Electricity",null,null,"kWh"]
["  Lighting",{"$f":"'Utility Consumption'!B20","v":0},"    Imported",null,null,{"$f":"'Utility Consumption'!G20","v":0}]
["  Ventilation and Distribution",{"$f":"'Utility Consumption'!B21","v":0},"    Wind",null,null,{"$f":"'Utility Consumption'!G21","v":0}]
["  Cooling",{"$f":"'Utility Consumption'!B22","v":0},"    PV",null,null,{"$f":"'Utility Consumption'!G22","v":0}]
["  Other",{"$f":"'Utility Consumption'!B23","v":0},"    CHP",null,null,{"$f":"'Utility Consumption'!G23","v":0}]
["  Export",{"$f":"'Utility Consumption'!B24","v":0}]
[null,null,"    less heating/dhw",null,null,{"$f":"-F84","v":0}]
["    Total",{"$f":"SUM(B94:B98)","v":0},"      Total",null,null,{"$f":"SUM(F94:F99)","v":0}]
[]
[]
["Results"]
["Results",null,"Baseline","Scenario 1","Scenario 2"]
[null,null,null,{"$f":"'Scenario 1'!B3","v":0},{"$f":"'Scenario 2'!B3","v":0}]
["Real"]
["   NPV",null,{"$f":"C114","v":0},{"$f":"D114","v":0},{"$f":"E114","v":0}]
["   Incremental Saving (red indicates increased costs)",null,null,{"$f":"D107-C107","v":0},{"$f":"E107-C107","v":0}]
["Nominal"]
["   NPV",null,{"$f":"C115","v":0},{"$f":"D115","v":0},{"$f":"E115","v":0}]
["   Incremental Saving (red indicaties increased costs)",null,null,{"$f":"D110-C110","v":0},{"$f":"E110-C110","v":0}]
[]
[null,null,"Baseline","Scenario 1","Scenario 2"]
[null,{"$f":"Results!B26","v":0},0,0,0]
[null,{"$f":"Results!B47","v":0},0,0,0]

{"sheet":"Default Assumptions","index":2,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[17,7,17,8],[18,7,18,8],[19,7,19,8],[20,7,20,8],[15,7,15,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[14,7,14,8],[16,7,16,8],[22,7,22,8],[25,7,25,8],[27,7,27,8],[24,7,24,8],[21,7,21,8]]}
["Main Project Assumptions "]
[]
[null,"Project Name:"]
[null,"Version:"]
[null,"Date:"]
[]
[null,"Dates",null,null,null,"RHI Tariffs","Tariff 1","Tariff 2","Notes"]
[null,"Project Start",null,"Project will discount to this year",null,"Biomass"]
[null,"Construction Start",null,null,null,"Solar Thermal"]
[null,"Operation Start",null,null,null,"Heat Pump"]
[null,"Operation Life",null,"Years"]
[null,null,null,null,null,"FiT Tariffs","Tariff ","Notes"]
[null,"Inflation Rates & Discount Rates",null,"Notes",null,"Wind or Hydro"]
[null,"  Base Inflation Rate",null,null,null,"PV"]
[null,"  Capital Costs"]
[null,"  Income",null,null,null,"Utility Costs","Tariff","Notes"]
[null,"  Operating & Maintenance Costs",null,null,null,"Electricity Import £/kWh"]
[null,"  Staff Costs",null,null,null,"Heating Fuel £/kWh"]
[null,"  Utilities",null,null,null,"Renewable Fuel £/kWh"]
[null,"  RHI/FiT Tariffs",null,null,null,"Heat Export £/kWh"]
[null,"  CRC Costs",null,null,null,"Electricity Export £/kWh"]
[null,"  Real discount rate",null,null,null,"Water Import £/m3"]
[null,"  Nominal discount rate",null,null,null,"Waste Water £/m3"]
[]
[null,"Emission Factors",null,"Notes",null,"Other Costs","Tariff","Notes"]
[null,"Heating Fuel",null,null,null,"CRC Cost"]
[null,"Electricity"]
[null,"Biomass"]
[null,"Water"]
[null,"Waste Water"]

{"sheet":"Baseline","index":3,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[2,1,2,6],[11,1,11,6],[31,1,31,6]]}
["Baseline Assumptions"]
["All entries should be annual figures"]
["Assumptions"]
["Structure & Fabric","Substructure, Flooring","Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Heating Losses Attributable kWh"]
["Replacement Cost Multiplier"]
[]
["Services","Conventional Heat Production ","Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Electricity Consumption kWh"]
["Heating Fuel Consumption kWh"]
["Heating Demand/Losses kWh"]
["Cooling Demand/Losses kWh"]
["Solar Heat Gains/free cooling kWh"]
["Internal Heat Gains kWh"]
["Heat supplied from electricity kWh"]
["Heat supplied from heating fuel kWh"]
["Heat Export kWh"]
["Electricity Export kWh"]
["Water Usage m3"]
["Waste water to sewer m3"]
["Replacement Cost Multiplier"]
[]
["Renewables","Wind & Hydro","Solar PV","Biomass","Heat Pump","Solar Thermal","CHP"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Installed Capacity kW"]
["Electricity Consumed kWh"]
["Electricity Generated kWh"]
["Fossil Fuel Consumed kWh"]
["Heat Generated kWh"]
["DHW Generated kWh"]
["Renewable Fuel Consumed kWh"]
["Replacement Cost Multiplier"]

{"sheet":"Scenario 1","index":4,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[4,1,4,6],[13,1,13,6],[33,1,33,6]]}
["Scenario 1 Assumptions"]
[]
["Description"]
["All entries should be annual figures"]
["Assumptions"]
["Structure & Fabric","Substructure","Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Heating Losses Attributable kWh"]
["Replacement Cost Multiplier"]
[]
["Services","Conventional Heat Production ","Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Electricity Consumption kWh"]
["Heating Fuel Consumption kWh"]
["Heating Demand/Losses kWh"]
["Cooling Demand/Losses kWh"]
["Solar Heat Gains/free cooling kWh"]
["Internal Heat Gains kWh"]
["Heat supplied from electricity kWh"]
["Heat supplied from heating fuel kWh"]
["Heat Export kWh"]
["Electricity Export kWh"]
["Water Usage m3"]
["Waste water to sewer m3"]
["Replacement Cost Multiplier"]
[]
["Renewables","Wind & Hydro","Solar PV","Biomass","Heat Pump","Solar Thermal","CHP"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Installed Capacity"]
["Electricity Consumed kWh"]
["Electricity Generated kWh"]
["Fossil Fuel Consumed kWh"]
["Heat Generated kWh"]
["DHW Generated kWh"]
["Renewable Fuel Consumed kWh"]
["Replacement Cost Multiplier"]

{"sheet":"Scenario 2","index":5,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[4,1,4,6],[13,1,13,6],[33,1,33,6]]}
["Scenario 2 Assumptions"]
[]
["Description"]
["All entries should be annual figures"]
["Assumptions"]
["Structure & Fabric","Substructure","Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Heating Losses Attributable kWh"]
["Replacement Cost Multiplier"]
[]
["Services","Conventional Heat Production ","Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Electricity Consumption kWh"]
["Heating Fuel Consumption kWh"]
["Heating Demand/Losses kWh"]
["Cooling Demand/Losses kWh"]
["Solar Heat Gains/free cooling kWh"]
["Internal Heat Gains kWh"]
["Heat supplied from electricity kWh"]
["Heat supplied from heating fuel kWh"]
["Heat Export kWh"]
["Electricity Export kWh"]
["Water Usage m3"]
["Waste water to sewer m3"]
["Replacement Cost Multiplier"]
[]
["Renewables","Wind & Hydro","Solar PV","Biomass","Heat Pump","Solar Thermal","CHP"]
[]
["Capital Cost"]
["Life (years)"]
["Annual Maintenance"]
["Maintenance Schedule"]
["Installed Capacity"]
["Electricity Consumed kWh"]
["Electricity Generated kWh"]
["Fossil Fuel Consumed kWh"]
["Heat Generated kWh"]
["DHW Generated kWh"]
["Renewable Fuel Consumed kWh"]
["Replacement Cost Multiplier"]

{"sheet":"Other Costs and Income","index":6,"n_rows":63,"n_cols":4,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Other Costs and Income (Optional)"]
[]
["One off Construction Costs","Baseline","Scenario 1","Scenario 2"]
[]
["Category 1"]
["Category 2"]
["Category 3"]
["Category 4"]
["Category 5"]
["Category 6"]
["Category 7"]
["Category 8"]
["Category 9"]
["Category 10"]
["   Total",{"$f":"SUM(B5:B14)","v":0},{"$f":"SUM(C5:C14)","v":0},{"$f":"SUM(D5:D14)","v":0}]
[]
["Annual Operating Costs","Baseline","Scenario 1","Scenario 2"]
[]
["Category 1"]
["Category 2"]
["Category 3"]
["Category 4"]
["Category 5"]
["Category 6"]
["Category 7"]
["Category 8"]
["Category 9"]
["Category 10"]
["   Total",{"$f":"SUM(B19:B28)","v":0},{"$f":"SUM(C19:C28)","v":0},{"$f":"SUM(D19:D28)","v":0}]
[]
["Annual Staff Costs","Baseline","Scenario 1","Scenario 2"]
[]
["Category 1"]
["Category 2"]
["Category 3"]
["Category 4"]
["Category 5"]
["Category 6"]
["Category 7"]
["Category 8"]
["Category 9"]
["Category 10"]
["   Total",{"$f":"SUM(B33:B42)","v":0},{"$f":"SUM(C33:C42)","v":0},{"$f":"SUM(D33:D42)","v":0}]
[]
["Annual Income Streams","Baseline","Scenario 1","Scenario 2"]
[]
["Category 1"]
["Category 2"]
["Category 3"]
["Category 4"]
["Category 5"]
["Category 6"]
["Category 7"]
["Category 8"]
["Category 9"]
["Category 10"]
["   Total",{"$f":"SUM(B47:B56)","v":0},{"$f":"SUM(C47:C56)","v":0},{"$f":"SUM(D47:D56)","v":0}]
[]
["End of Life Costs/Income","Baseline","Scenario 1","Scenario 2"]
[]
["Disposal Value"]
["Deconstruction/Disposal Costs"]
["   Total",{"$f":"B61-B62","v":0},{"$f":"C61-C62","v":0},{"$f":"D61-D62","v":0}]

{"sheet":"Maintenance Schedule","index":7,"n_rows":105,"n_cols":29,"rows_kept":105,"cut":false,"hidden":false,"merged":[[2,0,2,8],[2,10,2,18],[2,20,2,28]]}
["Maintenance Schedules"]
[null,{"$f":"CODE(B4)","v":65},null,null,null,null,null,null,null,null,null,{"$f":"CODE(L4)","v":65},null,null,null,null,null,null,null,null,null,{"$f":"CODE(V4)","v":65}]
["Additional Maintenance Schedules: Fabric and Structure",null,null,null,null,null,null,null,null,null,"Additional Maintenance Schedules: Services",null,null,null,null,null,null,null,null,null,"Additional Maintenance Schedules: Renewables"]
["Year","A","B","C","D","E","F","G","H",null,"Year","A","B","C","D","E","F","G","H",null,"Year","A","B","C","D","E","F","G","H"]
[0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[1,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,1]
[2,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,2]
[3,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,3]
[4,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,4]
[5,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,5]
[6,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,6]
[7,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,7]
[8,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,8]
[9,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,9]
[10,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,10]
[11,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,11]
[12,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,12]
[13,null,null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,13]
[14,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,14]
[15,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,15]
[16,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,16]
[17,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,17]
[18,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,18]
[19,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,19]
[20,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,20]
[21,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,21]
[22,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,22]
[23,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,23]
[24,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,24]
[25,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,25]
[26,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,26]
[27,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,27]
[28,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,28]
[29,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,29]
[30,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,30]
[31,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,31]
[32,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,32]
[33,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,33]
[34,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,34]
[35,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,35]
[36,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,36]
[37,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,37]
[38,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,38]
[39,null,null,null,null,null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,39]
[40,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,40]
[41,null,null,null,null,null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,41]
[42,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,42]
[43,null,null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,43]
[44,null,null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,44]
[45,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,45]
[46,null,null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,46]
[47,null,null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,47]
[48,null,null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,48]
[49,null,null,null,null,null,null,null,null,null,49,null,null,null,null,null,null,null,null,null,49]
[50,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,50]
[51,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,null,51]
[52,null,null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,null,null,52]
[53,null,null,null,null,null,null,null,null,null,53,null,null,null,null,null,null,null,null,null,53]
[54,null,null,null,null,null,null,null,null,null,54,null,null,null,null,null,null,null,null,null,54]
[55,null,null,null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,null,null,55]
[56,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,null,null,null,56]
[57,null,null,null,null,null,null,null,null,null,57,null,null,null,null,null,null,null,null,null,57]
[58,null,null,null,null,null,null,null,null,null,58,null,null,null,null,null,null,null,null,null,58]
[59,null,null,null,null,null,null,null,null,null,59,null,null,null,null,null,null,null,null,null,59]
[60,null,null,null,null,null,null,null,null,null,60,null,null,null,null,null,null,null,null,null,60]
[61,null,null,null,null,null,null,null,null,null,61,null,null,null,null,null,null,null,null,null,61]
[62,null,null,null,null,null,null,null,null,null,62,null,null,null,null,null,null,null,null,null,62]
[63,null,null,null,null,null,null,null,null,null,63,null,null,null,null,null,null,null,null,null,63]
[64,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,null,64]
[65,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,null,null,65]
[66,null,null,null,null,null,null,null,null,null,66,null,null,null,null,null,null,null,null,null,66]
[67,null,null,null,null,null,null,null,null,null,67,null,null,null,null,null,null,null,null,null,67]
[68,null,null,null,null,null,null,null,null,null,68,null,null,null,null,null,null,null,null,null,68]
[69,null,null,null,null,null,null,null,null,null,69,null,null,null,null,null,null,null,null,null,69]
[70,null,null,null,null,null,null,null,null,null,70,null,null,null,null,null,null,null,null,null,70]
[71,null,null,null,null,null,null,null,null,null,71,null,null,null,null,null,null,null,null,null,71]
[72,null,null,null,null,null,null,null,null,null,72,null,null,null,null,null,null,null,null,null,72]
[73,null,null,null,null,null,null,null,null,null,73,null,null,null,null,null,null,null,null,null,73]
[74,null,null,null,null,null,null,null,null,null,74,null,null,null,null,null,null,null,null,null,74]
[75,null,null,null,null,null,null,null,null,null,75,null,null,null,null,null,null,null,null,null,75]
[76,null,null,null,null,null,null,null,null,null,76,null,null,null,null,null,null,null,null,null,76]
[77,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,null,77]
[78,null,null,null,null,null,null,null,null,null,78,null,null,null,null,null,null,null,null,null,78]
[79,null,null,null,null,null,null,null,null,null,79,null,null,null,null,null,null,null,null,null,79]
[80,null,null,null,null,null,null,null,null,null,80,null,null,null,null,null,null,null,null,null,80]
[81,null,null,null,null,null,null,null,null,null,81,null,null,null,null,null,null,null,null,null,81]
[82,null,null,null,null,null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,82]
[83,null,null,null,null,null,null,null,null,null,83,null,null,null,null,null,null,null,null,null,83]
[84,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,84]
[85,null,null,null,null,null,null,null,null,null,85,null,null,null,null,null,null,null,null,null,85]
[86,null,null,null,null,null,null,null,null,null,86,null,null,null,null,null,null,null,null,null,86]
[87,null,null,null,null,null,null,null,null,null,87,null,null,null,null,null,null,null,null,null,87]
[88,null,null,null,null,null,null,null,null,null,88,null,null,null,null,null,null,null,null,null,88]
[89,null,null,null,null,null,null,null,null,null,89,null,null,null,null,null,null,null,null,null,89]
[90,null,null,null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,90]
[91,null,null,null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,null,null,91]
[92,null,null,null,null,null,null,null,null,null,92,null,null,null,null,null,null,null,null,null,92]
[93,null,null,null,null,null,null,null,null,null,93,null,null,null,null,null,null,null,null,null,93]
[94,null,null,null,null,null,null,null,null,null,94,null,null,null,null,null,null,null,null,null,94]
[95,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,95]
[96,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,96]
[97,null,null,null,null,null,null,null,null,null,97,null,null,null,null,null,null,null,null,null,97]
[98,null,null,null,null,null,null,null,null,null,98,null,null,null,null,null,null,null,null,null,98]
[99,null,null,null,null,null,null,null,null,null,99,null,null,null,null,null,null,null,null,null,99]
[100,null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,100]

{"sheet":"Results","index":8,"n_rows":68,"n_cols":104,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Cashflow"]
[]
["Year",{"$f":"Schedules!B3","v":1900},{"$f":"B3+1","v":1901},{"$f":"C3+1","v":1902},1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,{"$f":"BO3+1","v":1966},1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002]
["Percentage of year operating",{"$f":"Schedules!B4","v":0.91666666666666663},{"$f":"Schedules!C4","v":0},{"$f":"Schedules!D4","v":0},{"$f":"Schedules!E4","v":0},{"$f":"Schedules!F4","v":0},{"$f":"Schedules!G4","v":0},{"$f":"Schedules!H4","v":0},{"$f":"Schedules!I4","v":0},{"$f":"Schedules!J4","v":0},{"$f":"Schedules!K4","v":0},{"$f":"Schedules!L4","v":0},{"$f":"Schedules!M4","v":0},{"$f":"Schedules!N4","v":0},{"$f":"Schedules!O4","v":0},{"$f":"Schedules!P4","v":0},{"$f":"Schedules!Q4","v":0},{"$f":"Schedules!R4","v":0},{"$f":"Schedules!S4","v":0},{"$f":"Schedules!T4","v":0},{"$f":"Schedules!U4","v":0},{"$f":"Schedules!V4","v":0},{"$f":"Schedules!W4","v":0},{"$f":"Schedules!X4","v":0},{"$f":"Schedules!Y4","v":0},{"$f":"Schedules!Z4","v":0},{"$f":"Schedules!AA4","v":0},{"$f":"Schedules!AB4","v":0},{"$f":"Schedules!AC4","v":0},{"$f":"Schedules!AD4","v":0},{"$f":"Schedules!AE4","v":0},{"$f":"Schedules!AF4","v":0},{"$f":"Schedules!AG4","v":0},{"$f":"Schedules!AH4","v":0},{"$f":"Schedules!AI4","v":0},{"$f":"Schedules!AJ4","v":0},{"$f":"Schedules!AK4","v":0},{"$f":"Schedules!AL4","v":0},{"$f":"Schedules!AM4","v":0},{"$f":"Schedules!AN4","v":0},{"$f":"Schedules!AO4","v":0},{"$f":"Schedules!AP4","v":0},{"$f":"Schedules!AQ4","v":0},{"$f":"Schedules!AR4","v":0},{"$f":"Schedules!AS4","v":0},{"$f":"Schedules!AT4","v":0},{"$f":"Schedules!AU4","v":0},{"$f":"Schedules!AV4","v":0},{"$f":"Schedules!AW4","v":0},{"$f":"Schedules!AX4","v":0},{"$f":"Schedules!AY4","v":0},{"$f":"Schedules!AZ4","v":0},{"$f":"Schedules!BA4","v":0},{"$f":"Schedules!BB4","v":0},{"$f":"Schedules!BC4","v":0},{"$f":"Schedules!BD4","v":0},{"$f":"Schedules!BE4","v":0},{"$f":"Schedules!BF4","v":0},{"$f":"Schedules!BG4","v":0},{"$f":"Schedules!BH4","v":0},{"$f":"Schedules!BI4","v":0},{"$f":"Schedules!BJ4","v":0},{"$f":"Schedules!BK4","v":0},{"$f":"Schedules!BL4","v":0},{"$f":"Schedules!BM4","v":0},{"$f":"Schedules!BN4","v":0},{"$f":"Schedules!BO4","v":0},{"$f":"Schedules!BP4","v":0},{"$f":"Schedules!BQ4","v":0},{"$f":"Schedules!BR4","v":0},{"$f":"Schedules!BS4","v":0},{"$f":"Schedules!BT4","v":0},{"$f":"Schedules!BU4","v":0},{"$f":"Schedules!BV4","v":0},{"$f":"Schedules!BW4","v":0},{"$f":"Schedules!BX4","v":0},{"$f":"Schedules!BY4","v":0},{"$f":"Schedules!BZ4","v":0},{"$f":"Schedules!CA4","v":0},{"$f":"Schedules!CB4","v":0},{"$f":"Schedules!CC4","v":0},{"$f":"Schedules!CD4","v":0},{"$f":"Schedules!CE4","v":0},{"$f":"Schedules!CF4","v":0},{"$f":"Schedules!CG4","v":0},{"$f":"Schedules!CH4","v":0},{"$f":"Schedules!CI4","v":0},{"$f":"Schedules!CJ4","v":0},{"$f":"Schedules!CK4","v":0},{"$f":"Schedules!CL4","v":0},{"$f":"Schedules!CM4","v":0},{"$f":"Schedules!CN4","v":0},{"$f":"Schedules!CO4","v":0},{"$f":"Schedules!CP4","v":0},{"$f":"Schedules!CQ4","v":0},{"$f":"Schedules!CR4","v":0},{"$f":"Schedules!CS4","v":0},{"$f":"Schedules!CT4","v":0},{"$f":"Schedules!CU4","v":0},{"$f":"Schedules!CV4","v":0},{"$f":"Schedules!CW4","v":0},{"$f":"Schedules!CX4","v":0},{"$f":"Schedules!CY4","v":0},{"$f":"Schedules!CZ4","v":0}]
["Operation Year",{"$f":"Schedules!B5","v":0},{"$f":"Schedules!C5","v":0},{"$f":"Schedules!D5","v":0},{"$f":"Schedules!E5","v":0},{"$f":"Schedules!F5","v":0},{"$f":"Schedules!G5","v":0},{"$f":"Schedules!H5","v":0},{"$f":"Schedules!I5","v":0},{"$f":"Schedules!J5","v":0},{"$f":"Schedules!K5","v":0},{"$f":"Schedules!L5","v":0},{"$f":"Schedules!M5","v":0},{"$f":"Schedules!N5","v":0},{"$f":"Schedules!O5","v":0},{"$f":"Schedules!P5","v":0},{"$f":"Schedules!Q5","v":0},{"$f":"Schedules!R5","v":0},{"$f":"Schedules!S5","v":0},{"$f":"Schedules!T5","v":0},{"$f":"Schedules!U5","v":0},{"$f":"Schedules!V5","v":0},{"$f":"Schedules!W5","v":0},{"$f":"Schedules!X5","v":0},{"$f":"Schedules!Y5","v":0},{"$f":"Schedules!Z5","v":0},{"$f":"Schedules!AA5","v":0},{"$f":"Schedules!AB5","v":0},{"$f":"Schedules!AC5","v":0},{"$f":"Schedules!AD5","v":0},{"$f":"Schedules!AE5","v":0},{"$f":"Schedules!AF5","v":0},{"$f":"Schedules!AG5","v":0},{"$f":"Schedules!AH5","v":0},{"$f":"Schedules!AI5","v":0},{"$f":"Schedules!AJ5","v":0},{"$f":"Schedules!AK5","v":0},{"$f":"Schedules!AL5","v":0},{"$f":"Schedules!AM5","v":0},{"$f":"Schedules!AN5","v":0},{"$f":"Schedules!AO5","v":0},{"$f":"Schedules!AP5","v":0},{"$f":"Schedules!AQ5","v":0},{"$f":"Schedules!AR5","v":0},{"$f":"Schedules!AS5","v":0},{"$f":"Schedules!AT5","v":0},{"$f":"Schedules!AU5","v":0},{"$f":"Schedules!AV5","v":0},{"$f":"Schedules!AW5","v":0},{"$f":"Schedules!AX5","v":0},{"$f":"Schedules!AY5","v":0},{"$f":"Schedules!AZ5","v":0},{"$f":"Schedules!BA5","v":0},{"$f":"Schedules!BB5","v":0},{"$f":"Schedules!BC5","v":0},{"$f":"Schedules!BD5","v":0},{"$f":"Schedules!BE5","v":0},{"$f":"Schedules!BF5","v":0},{"$f":"Schedules!BG5","v":0},{"$f":"Schedules!BH5","v":0},{"$f":"Schedules!BI5","v":0},{"$f":"Schedules!BJ5","v":0},{"$f":"Schedules!BK5","v":0},{"$f":"Schedules!BL5","v":0},{"$f":"Schedules!BM5","v":0},{"$f":"Schedules!BN5","v":0},{"$f":"Schedules!BO5","v":0},{"$f":"Schedules!BP5","v":0},{"$f":"Schedules!BQ5","v":0},{"$f":"Schedules!BR5","v":0},{"$f":"Schedules!BS5","v":0},{"$f":"Schedules!BT5","v":0},{"$f":"Schedules!BU5","v":0},{"$f":"Schedules!BV5","v":0},{"$f":"Schedules!BW5","v":0},{"$f":"Schedules!BX5","v":0},{"$f":"Schedules!BY5","v":0},{"$f":"Schedules!BZ5","v":0},{"$f":"Schedules!CA5","v":0},{"$f":"Schedules!CB5","v":0},{"$f":"Schedules!CC5","v":0},{"$f":"Schedules!CD5","v":0},{"$f":"Schedules!CE5","v":0},{"$f":"Schedules!CF5","v":0},{"$f":"Schedules!CG5","v":0},{"$f":"Schedules!CH5","v":0},{"$f":"Schedules!CI5","v":0},{"$f":"Schedules!CJ5","v":0},{"$f":"Schedules!CK5","v":0},{"$f":"Schedules!CL5","v":0},{"$f":"Schedules!CM5","v":0},{"$f":"Schedules!CN5","v":0},{"$f":"Schedules!CO5","v":0},{"$f":"Schedules!CP5","v":0},{"$f":"Schedules!CQ5","v":0},{"$f":"Schedules!CR5","v":0},{"$f":"Schedules!CS5","v":0},{"$f":"Schedules!CT5","v":0},{"$f":"Schedules!CU5","v":0},{"$f":"Schedules!CV5","v":0},{"$f":"Schedules!CW5","v":0},{"$f":"Schedules!CX5","v":0},{"$f":"Schedules!CY5","v":0},{"$f":"Schedules!CZ5","v":0}]
[]
["Real Income "]
["   RHI/FiT/ROC income",{"$f":"Schedules!B52*B67","v":0},{"$f":"Schedules!C52*C67","v":0},{"$f":"Schedules!D52*D67","v":0},{"$f":"Schedules!E52*E67","v":0},{"$f":"Schedules!F52*F67","v":0},{"$f":"Schedules!G52*G67","v":0},{"$f":"Schedules!H52*H67","v":0},{"$f":"Schedules!I52*I67","v":0},{"$f":"Schedules!J52*J67","v":0},{"$f":"Schedules!K52*K67","v":0},{"$f":"Schedules!L52*L67","v":0},{"$f":"Schedules!M52*M67","v":0},{"$f":"Schedules!N52*N67","v":0},{"$f":"Schedules!O52*O67","v":0},{"$f":"Schedules!P52*P67","v":0},{"$f":"Schedules!Q52*Q67","v":0},{"$f":"Schedules!R52*R67","v":0},{"$f":"Schedules!S52*S67","v":0},{"$f":"Schedules!T52*T67","v":0},{"$f":"Schedules!U52*U67","v":0},{"$f":"Schedules!V52*V67","v":0},{"$f":"Schedules!W52*W67","v":0},{"$f":"Schedules!X52*X67","v":0},{"$f":"Schedules!Y52*Y67","v":0},{"$f":"Schedules!Z52*Z67","v":0},{"$f":"Schedules!AA52*AA67","v":0},{"$f":"Schedules!AB52*AB67","v":0},{"$f":"Schedules!AC52*AC67","v":0},{"$f":"Schedules!AD52*AD67","v":0},{"$f":"Schedules!AE52*AE67","v":0},{"$f":"Schedules!AF52*AF67","v":0},{"$f":"Schedules!AG52*AG67","v":0},{"$f":"Schedules!AH52*AH67","v":0},{"$f":"Schedules!AI52*AI67","v":0},{"$f":"Schedules!AJ52*AJ67","v":0},{"$f":"Schedules!AK52*AK67","v":0},{"$f":"Schedules!AL52*AL67","v":0},{"$f":"Schedules!AM52*AM67","v":0},{"$f":"Schedules!AN52*AN67","v":0},{"$f":"Schedules!AO52*AO67","v":0},{"$f":"Schedules!AP52*AP67","v":0},{"$f":"Schedules!AQ52*AQ67","v":0},{"$f":"Schedules!AR52*AR67","v":0},{"$f":"Schedules!AS52*AS67","v":0},{"$f":"Schedules!AT52*AT67","v":0},{"$f":"Schedules!AU52*AU67","v":0},{"$f":"Schedules!AV52*AV67","v":0},{"$f":"Schedules!AW52*AW67","v":0},{"$f":"Schedules!AX52*AX67","v":0},{"$f":"Schedules!AY52*AY67","v":0},{"$f":"Schedules!AZ52*AZ67","v":0},{"$f":"Schedules!BA52*BA67","v":0},{"$f":"Schedules!BB52*BB67","v":0},{"$f":"Schedules!BC52*BC67","v":0},{"$f":"Schedules!BD52*BD67","v":0},{"$f":"Schedules!BE52*BE67","v":0},{"$f":"Schedules!BF52*BF67","v":0},{"$f":"Schedules!BG52*BG67","v":0},{"$f":"Schedules!BH52*BH67","v":0},{"$f":"Schedules!BI52*BI67","v":0},{"$f":"Schedules!BJ52*BJ67","v":0},{"$f":"Schedules!BK52*BK67","v":0},{"$f":"Schedules!BL52*BL67","v":0},{"$f":"Schedules!BM52*BM67","v":0},{"$f":"Schedules!BN52*BN67","v":0},{"$f":"Schedules!BO52*BO67","v":0},{"$f":"Schedules!BP52*BP67","v":0},{"$f":"Schedules!BQ52*BQ67","v":0},{"$f":"Schedules!BR52*BR67","v":0},{"$f":"Schedules!BS52*BS67","v":0},{"$f":"Schedules!BT52*BT67","v":0},{"$f":"Schedules!BU52*BU67","v":0},{"$f":"Schedules!BV52*BV67","v":0},{"$f":"Schedules!BW52*BW67","v":0},{"$f":"Schedules!BX52*BX67","v":0},{"$f":"Schedules!BY52*BY67","v":0},{"$f":"Schedules!BZ52*BZ67","v":0},{"$f":"Schedules!CA52*CA67","v":0},{"$f":"Schedules!CB52*CB67","v":0},{"$f":"Schedules!CC52*CC67","v":0},{"$f":"Schedules!CD52*CD67","v":0},{"$f":"Schedules!CE52*CE67","v":0},{"$f":"Schedules!CF52*CF67","v":0},{"$f":"Schedules!CG52*CG67","v":0},{"$f":"Schedules!CH52*CH67","v":0},{"$f":"Schedules!CI52*CI67","v":0},{"$f":"Schedules!CJ52*CJ67","v":0},{"$f":"Schedules!CK52*CK67","v":0},{"$f":"Schedules!CL52*CL67","v":0},{"$f":"Schedules!CM52*CM67","v":0},{"$f":"Schedules!CN52*CN67","v":0},{"$f":"Schedules!CO52*CO67","v":0},{"$f":"Schedules!CP52*CP67","v":0},{"$f":"Schedules!CQ52*CQ67","v":0},{"$f":"Schedules!CR52*CR67","v":0},{"$f":"Schedules!CS52*CS67","v":0},{"$f":"Schedules!CT52*CT67","v":0},{"$f":"Schedules!CU52*CU67","v":0},{"$f":"Schedules!CV52*CV67","v":0},{"$f":"Schedules!CW52*CW67","v":0},{"$f":"Schedules!CX52*CX67","v":0},{"$f":"Schedules!CY52*CY67","v":0},{"$f":"Schedules!CZ52*CZ67","v":0}]
["   Other Income",{"$f":"Schedules!B18*B63","v":0},{"$f":"Schedules!C18*C63","v":0},{"$f":"Schedules!D18*D63","v":0},{"$f":"Schedules!E18*E63","v":0},{"$f":"Schedules!F18*F63","v":0},{"$f":"Schedules!G18*G63","v":0},{"$f":"Schedules!H18*H63","v":0},{"$f":"Schedules!I18*I63","v":0},{"$f":"Schedules!J18*J63","v":0},{"$f":"Schedules!K18*K63","v":0},{"$f":"Schedules!L18*L63","v":0},{"$f":"Schedules!M18*M63","v":0},{"$f":"Schedules!N18*N63","v":0},{"$f":"Schedules!O18*O63","v":0},{"$f":"Schedules!P18*P63","v":0},{"$f":"Schedules!Q18*Q63","v":0},{"$f":"Schedules!R18*R63","v":0},{"$f":"Schedules!S18*S63","v":0},{"$f":"Schedules!T18*T63","v":0},{"$f":"Schedules!U18*U63","v":0},{"$f":"Schedules!V18*V63","v":0},{"$f":"Schedules!W18*W63","v":0},{"$f":"Schedules!X18*X63","v":0},{"$f":"Schedules!Y18*Y63","v":0},{"$f":"Schedules!Z18*Z63","v":0},{"$f":"Schedules!AA18*AA63","v":0},{"$f":"Schedules!AB18*AB63","v":0},{"$f":"Schedules!AC18*AC63","v":0},{"$f":"Schedules!AD18*AD63","v":0},{"$f":"Schedules!AE18*AE63","v":0},{"$f":"Schedules!AF18*AF63","v":0},{"$f":"Schedules!AG18*AG63","v":0},{"$f":"Schedules!AH18*AH63","v":0},{"$f":"Schedules!AI18*AI63","v":0},{"$f":"Schedules!AJ18*AJ63","v":0},{"$f":"Schedules!AK18*AK63","v":0},{"$f":"Schedules!AL18*AL63","v":0},{"$f":"Schedules!AM18*AM63","v":0},{"$f":"Schedules!AN18*AN63","v":0},{"$f":"Schedules!AO18*AO63","v":0},{"$f":"Schedules!AP18*AP63","v":0},{"$f":"Schedules!AQ18*AQ63","v":0},{"$f":"Schedules!AR18*AR63","v":0},{"$f":"Schedules!AS18*AS63","v":0},{"$f":"Schedules!AT18*AT63","v":0},{"$f":"Schedules!AU18*AU63","v":0},{"$f":"Schedules!AV18*AV63","v":0},{"$f":"Schedules!AW18*AW63","v":0},{"$f":"Schedules!AX18*AX63","v":0},{"$f":"Schedules!AY18*AY63","v":0},{"$f":"Schedules!AZ18*AZ63","v":0},{"$f":"Schedules!BA18*BA63","v":0},{"$f":"Schedules!BB18*BB63","v":0},{"$f":"Schedules!BC18*BC63","v":0},{"$f":"Schedules!BD18*BD63","v":0},{"$f":"Schedules!BE18*BE63","v":0},{"$f":"Schedules!BF18*BF63","v":0},{"$f":"Schedules!BG18*BG63","v":0},{"$f":"Schedules!BH18*BH63","v":0},{"$f":"Schedules!BI18*BI63","v":0},{"$f":"Schedules!BJ18*BJ63","v":0},{"$f":"Schedules!BK18*BK63","v":0},{"$f":"Schedules!BL18*BL63","v":0},{"$f":"Schedules!BM18*BM63","v":0},{"$f":"Schedules!BN18*BN63","v":0},{"$f":"Schedules!BO18*BO63","v":0},{"$f":"Schedules!BP18*BP63","v":0},{"$f":"Schedules!BQ18*BQ63","v":0},{"$f":"Schedules!BR18*BR63","v":0},{"$f":"Schedules!BS18*BS63","v":0},{"$f":"Schedules!BT18*BT63","v":0},{"$f":"Schedules!BU18*BU63","v":0},{"$f":"Schedules!BV18*BV63","v":0},{"$f":"Schedules!BW18*BW63","v":0},{"$f":"Schedules!BX18*BX63","v":0},{"$f":"Schedules!BY18*BY63","v":0},{"$f":"Schedules!BZ18*BZ63","v":0},{"$f":"Schedules!CA18*CA63","v":0},{"$f":"Schedules!CB18*CB63","v":0},{"$f":"Schedules!CC18*CC63","v":0},{"$f":"Schedules!CD18*CD63","v":0},{"$f":"Schedules!CE18*CE63","v":0},{"$f":"Schedules!CF18*CF63","v":0},{"$f":"Schedules!CG18*CG63","v":0},{"$f":"Schedules!CH18*CH63","v":0},{"$f":"Schedules!CI18*CI63","v":0},{"$f":"Schedules!CJ18*CJ63","v":0},{"$f":"Schedules!CK18*CK63","v":0},{"$f":"Schedules!CL18*CL63","v":0},{"$f":"Schedules!CM18*CM63","v":0},{"$f":"Schedules!CN18*CN63","v":0},{"$f":"Schedules!CO18*CO63","v":0},{"$f":"Schedules!CP18*CP63","v":0},{"$f":"Schedules!CQ18*CQ63","v":0},{"$f":"Schedules!CR18*CR63","v":0},{"$f":"Schedules!CS18*CS63","v":0},{"$f":"Schedules!CT18*CT63","v":0},{"$f":"Schedules!CU18*CU63","v":0},{"$f":"Schedules!CV18*CV63","v":0},{"$f":"Schedules!CW18*CW63","v":0},{"$f":"Schedules!CX18*CX63","v":0},{"$f":"Schedules!CY18*CY63","v":0},{"$f":"Schedules!CZ18*CZ63","v":0}]
["   Electricity export",{"$f":"'Utility Consumption'!B90*'Default Assumptions'!$G$21*B66","v":0},{"$f":"'Utility Consumption'!C90*'Default Assumptions'!$G$21*C66","v":0},{"$f":"'Utility Consumption'!D90*'Default Assumptions'!$G$21*D66","v":0},{"$f":"'Utility Consumption'!E90*'Default Assumptions'!$G$21*E66","v":0},{"$f":"'Utility Consumption'!F90*'Default Assumptions'!$G$21*F66","v":0},{"$f":"'Utility Consumption'!G90*'Default Assumptions'!$G$21*G66","v":0},{"$f":"'Utility Consumption'!H90*'Default Assumptions'!$G$21*H66","v":0},{"$f":"'Utility Consumption'!I90*'Default Assumptions'!$G$21*I66","v":0},{"$f":"'Utility Consumption'!J90*'Default Assumptions'!$G$21*J66","v":0},{"$f":"'Utility Consumption'!K90*'Default Assumptions'!$G$21*K66","v":0},{"$f":"'Utility Consumption'!L90*'Default Assumptions'!$G$21*L66","v":0},{"$f":"'Utility Consumption'!M90*'Default Assumptions'!$G$21*M66","v":0},{"$f":"'Utility Consumption'!N90*'Default Assumptions'!$G$21*N66","v":0},{"$f":"'Utility Consumption'!O90*'Default Assumptions'!$G$21*O66","v":0},{"$f":"'Utility Consumption'!P90*'Default Assumptions'!$G$21*P66","v":0},{"$f":"'Utility Consumption'!Q90*'Default Assumptions'!$G$21*Q66","v":0},{"$f":"'Utility Consumption'!R90*'Default Assumptions'!$G$21*R66","v":0},{"$f":"'Utility Consumption'!S90*'Default Assumptions'!$G$21*S66","v":0},{"$f":"'Utility Consumption'!T90*'Default Assumptions'!$G$21*T66","v":0},{"$f":"'Utility Consumption'!U90*'Default Assumptions'!$G$21*U66","v":0},{"$f":"'Utility Consumption'!V90*'Default Assumptions'!$G$21*V66","v":0},{"$f":"'Utility Consumption'!W90*'Default Assumptions'!$G$21*W66","v":0},{"$f":"'Utility Consumption'!X90*'Default Assumptions'!$G$21*X66","v":0},{"$f":"'Utility Consumption'!Y90*'Default Assumptions'!$G$21*Y66","v":0},{"$f":"'Utility Consumption'!Z90*'Default Assumptions'!$G$21*Z66","v":0},{"$f":"'Utility Consumption'!AA90*'Default Assumptions'!$G$21*AA66","v":0},{"$f":"'Utility Consumption'!AB90*'Default Assumptions'!$G$21*AB66","v":0},{"$f":"'Utility Consumption'!AC90*'Default Assumptions'!$G$21*AC66","v":0},{"$f":"'Utility Consumption'!AD90*'Default Assumptions'!$G$21*AD66","v":0},{"$f":"'Utility Consumption'!AE90*'Default Assumptions'!$G$21*AE66","v":0},{"$f":"'Utility Consumption'!AF90*'Default Assumptions'!$G$21*AF66","v":0},{"$f":"'Utility Consumption'!AG90*'Default Assumptions'!$G$21*AG66","v":0},{"$f":"'Utility Consumption'!AH90*'Default Assumptions'!$G$21*AH66","v":0},{"$f":"'Utility Consumption'!AI90*'Default Assumptions'!$G$21*AI66","v":0},{"$f":"'Utility Consumption'!AJ90*'Default Assumptions'!$G$21*AJ66","v":0},{"$f":"'Utility Consumption'!AK90*'Default Assumptions'!$G$21*AK66","v":0},{"$f":"'Utility Consumption'!AL90*'Default Assumptions'!$G$21*AL66","v":0},{"$f":"'Utility Consumption'!AM90*'Default Assumptions'!$G$21*AM66","v":0},{"$f":"'Utility Consumption'!AN90*'Default Assumptions'!$G$21*AN66","v":0},{"$f":"'Utility Consumption'!AO90*'Default Assumptions'!$G$21*AO66","v":0},{"$f":"'Utility Consumption'!AP90*'Default Assumptions'!$G$21*AP66","v":0},{"$f":"'Utility Consumption'!AQ90*'Default Assumptions'!$G$21*AQ66","v":0},{"$f":"'Utility Consumption'!AR90*'Default Assumptions'!$G$21*AR66","v":0},{"$f":"'Utility Consumption'!AS90*'Default Assumptions'!$G$21*AS66","v":0},{"$f":"'Utility Consumption'!AT90*'Default Assumptions'!$G$21*AT66","v":0},{"$f":"'Utility Consumption'!AU90*'Default Assumptions'!$G$21*AU66","v":0},{"$f":"'Utility Consumption'!AV90*'Default Assumptions'!$G$21*AV66","v":0},{"$f":"'Utility Consumption'!AW90*'Default Assumptions'!$G$21*AW66","v":0},{"$f":"'Utility Consumption'!AX90*'Default Assumptions'!$G$21*AX66","v":0},{"$f":"'Utility Consumption'!AY90*'Default Assumptions'!$G$21*AY66","v":0},{"$f":"'Utility Consumption'!AZ90*'Default Assumptions'!$G$21*AZ66","v":0},{"$f":"'Utility Consumption'!BA90*'Default Assumptions'!$G$21*BA66","v":0},{"$f":"'Utility Consumption'!BB90*'Default Assumptions'!$G$21*BB66","v":0},{"$f":"'Utility Consumption'!BC90*'Default Assumptions'!$G$21*BC66","v":0},{"$f":"'Utility Consumption'!BD90*'Default Assumptions'!$G$21*BD66","v":0},{"$f":"'Utility Consumption'!BE90*'Default Assumptions'!$G$21*BE66","v":0},{"$f":"'Utility Consumption'!BF90*'Default Assumptions'!$G$21*BF66","v":0},{"$f":"'Utility Consumption'!BG90*'Default Assumptions'!$G$21*BG66","v":0},{"$f":"'Utility Consumption'!BH90*'Default Assumptions'!$G$21*BH66","v":0},{"$f":"'Utility Consumption'!BI90*'Default Assumptions'!$G$21*BI66","v":0},{"$f":"'Utility Consumption'!BJ90*'Default Assumptions'!$G$21*BJ66","v":0},{"$f":"'Utility Consumption'!BK90*'Default Assumptions'!$G$21*BK66","v":0},{"$f":"'Utility Consumption'!BL90*'Default Assumptions'!$G$21*BL66","v":0},{"$f":"'Utility Consumption'!BM90*'Default Assumptions'!$G$21*BM66","v":0},{"$f":"'Utility Consumption'!BN90*'Default Assumptions'!$G$21*BN66","v":0},{"$f":"'Utility Consumption'!BO90*'Default Assumptions'!$G$21*BO66","v":0},{"$f":"'Utility Consumption'!BP90*'Default Assumptions'!$G$21*BP66","v":0},{"$f":"'Utility Consumption'!BQ90*'Default Assumptions'!$G$21*BQ66","v":0},{"$f":"'Utility Consumption'!BR90*'Default Assumptions'!$G$21*BR66","v":0},{"$f":"'Utility Consumption'!BS90*'Default Assumptions'!$G$21*BS66","v":0},{"$f":"'Utility Consumption'!BT90*'Default Assumptions'!$G$21*BT66","v":0},{"$f":"'Utility Consumption'!BU90*'Default Assumptions'!$G$21*BU66","v":0},{"$f":"'Utility Consumption'!BV90*'Default Assumptions'!$G$21*BV66","v":0},{"$f":"'Utility Consumption'!BW90*'Default Assumptions'!$G$21*BW66","v":0},{"$f":"'Utility Consumption'!BX90*'Default Assumptions'!$G$21*BX66","v":0},{"$f":"'Utility Consumption'!BY90*'Default Assumptions'!$G$21*BY66","v":0},{"$f":"'Utility Consumption'!BZ90*'Default Assumptions'!$G$21*BZ66","v":0},{"$f":"'Utility Consumption'!CA90*'Default Assumptions'!$G$21*CA66","v":0},{"$f":"'Utility Consumption'!CB90*'Default Assumptions'!$G$21*CB66","v":0},{"$f":"'Utility Consumption'!CC90*'Default Assumptions'!$G$21*CC66","v":0},{"$f":"'Utility Consumption'!CD90*'Default Assumptions'!$G$21*CD66","v":0},{"$f":"'Utility Consumption'!CE90*'Default Assumptions'!$G$21*CE66","v":0},{"$f":"'Utility Consumption'!CF90*'Default Assumptions'!$G$21*CF66","v":0},{"$f":"'Utility Consumption'!CG90*'Default Assumptions'!$G$21*CG66","v":0},{"$f":"'Utility Consumption'!CH90*'Default Assumptions'!$G$21*CH66","v":0},{"$f":"'Utility Consumption'!CI90*'Default Assumptions'!$G$21*CI66","v":0},{"$f":"'Utility Consumption'!CJ90*'Default Assumptions'!$G$21*CJ66","v":0},{"$f":"'Utility Consumption'!CK90*'Default Assumptions'!$G$21*CK66","v":0},{"$f":"'Utility Consumption'!CL90*'Default Assumptions'!$G$21*CL66","v":0},{"$f":"'Utility Consumption'!CM90*'Default Assumptions'!$G$21*CM66","v":0},{"$f":"'Utility Consumption'!CN90*'Default Assumptions'!$G$21*CN66","v":0},{"$f":"'Utility Consumption'!CO90*'Default Assumptions'!$G$21*CO66","v":0},{"$f":"'Utility Consumption'!CP90*'Default Assumptions'!$G$21*CP66","v":0},{"$f":"'Utility Consumption'!CQ90*'Default Assumptions'!$G$21*CQ66","v":0},{"$f":"'Utility Consumption'!CR90*'Default Assumptions'!$G$21*CR66","v":0},{"$f":"'Utility Consumption'!CS90*'Default Assumptions'!$G$21*CS66","v":0},{"$f":"'Utility Consumption'!CT90*'Default Assumptions'!$G$21*CT66","v":0},{"$f":"'Utility Consumption'!CU90*'Default Assumptions'!$G$21*CU66","v":0},{"$f":"'Utility Consumption'!CV90*'Default Assumptions'!$G$21*CV66","v":0},{"$f":"'Utility Consumption'!CW90*'Default Assumptions'!$G$21*CW66","v":0},{"$f":"'Utility Consumption'!CX90*'Default Assumptions'!$G$21*CX66","v":0},{"$f":"'Utility Consumption'!CY90*'Default Assumptions'!$G$21*CY66","v":0},{"$f":"'Utility Consumption'!CZ90*'Default Assumptions'!$G$21*CZ66","v":0}]
["   Heat export",{"$f":"'Utility Consumption'!B47*'Default Assumptions'!$G$20*B66","v":0},{"$f":"'Utility Consumption'!C47*'Default Assumptions'!$G$20*C66","v":0},{"$f":"'Utility Consumption'!D47*'Default Assumptions'!$G$20*D66","v":0},{"$f":"'Utility Consumption'!E47*'Default Assumptions'!$G$20*E66","v":0},{"$f":"'Utility Consumption'!F47*'Default Assumptions'!$G$20*F66","v":0},{"$f":"'Utility Consumption'!G47*'Default Assumptions'!$G$20*G66","v":0},{"$f":"'Utility Consumption'!H47*'Default Assumptions'!$G$20*H66","v":0},{"$f":"'Utility Consumption'!I47*'Default Assumptions'!$G$20*I66","v":0},{"$f":"'Utility Consumption'!J47*'Default Assumptions'!$G$20*J66","v":0},{"$f":"'Utility Consumption'!K47*'Default Assumptions'!$G$20*K66","v":0},{"$f":"'Utility Consumption'!L47*'Default Assumptions'!$G$20*L66","v":0},{"$f":"'Utility Consumption'!M47*'Default Assumptions'!$G$20*M66","v":0},{"$f":"'Utility Consumption'!N47*'Default Assumptions'!$G$20*N66","v":0},{"$f":"'Utility Consumption'!O47*'Default Assumptions'!$G$20*O66","v":0},{"$f":"'Utility Consumption'!P47*'Default Assumptions'!$G$20*P66","v":0},{"$f":"'Utility Consumption'!Q47*'Default Assumptions'!$G$20*Q66","v":0},{"$f":"'Utility Consumption'!R47*'Default Assumptions'!$G$20*R66","v":0},{"$f":"'Utility Consumption'!S47*'Default Assumptions'!$G$20*S66","v":0},{"$f":"'Utility Consumption'!T47*'Default Assumptions'!$G$20*T66","v":0},{"$f":"'Utility Consumption'!U47*'Default Assumptions'!$G$20*U66","v":0},{"$f":"'Utility Consumption'!V47*'Default Assumptions'!$G$20*V66","v":0},{"$f":"'Utility Consumption'!W47*'Default Assumptions'!$G$20*W66","v":0},{"$f":"'Utility Consumption'!X47*'Default Assumptions'!$G$20*X66","v":0},{"$f":"'Utility Consumption'!Y47*'Default Assumptions'!$G$20*Y66","v":0},{"$f":"'Utility Consumption'!Z47*'Default Assumptions'!$G$20*Z66","v":0},{"$f":"'Utility Consumption'!AA47*'Default Assumptions'!$G$20*AA66","v":0},{"$f":"'Utility Consumption'!AB47*'Default Assumptions'!$G$20*AB66","v":0},{"$f":"'Utility Consumption'!AC47*'Default Assumptions'!$G$20*AC66","v":0},{"$f":"'Utility Consumption'!AD47*'Default Assumptions'!$G$20*AD66","v":0},{"$f":"'Utility Consumption'!AE47*'Default Assumptions'!$G$20*AE66","v":0},{"$f":"'Utility Consumption'!AF47*'Default Assumptions'!$G$20*AF66","v":0},{"$f":"'Utility Consumption'!AG47*'Default Assumptions'!$G$20*AG66","v":0},{"$f":"'Utility Consumption'!AH47*'Default Assumptions'!$G$20*AH66","v":0},{"$f":"'Utility Consumption'!AI47*'Default Assumptions'!$G$20*AI66","v":0},{"$f":"'Utility Consumption'!AJ47*'Default Assumptions'!$G$20*AJ66","v":0},{"$f":"'Utility Consumption'!AK47*'Default Assumptions'!$G$20*AK66","v":0},{"$f":"'Utility Consumption'!AL47*'Default Assumptions'!$G$20*AL66","v":0},{"$f":"'Utility Consumption'!AM47*'Default Assumptions'!$G$20*AM66","v":0},{"$f":"'Utility Consumption'!AN47*'Default Assumptions'!$G$20*AN66","v":0},{"$f":"'Utility Consumption'!AO47*'Default Assumptions'!$G$20*AO66","v":0},{"$f":"'Utility Consumption'!AP47*'Default Assumptions'!$G$20*AP66","v":0},{"$f":"'Utility Consumption'!AQ47*'Default Assumptions'!$G$20*AQ66","v":0},{"$f":"'Utility Consumption'!AR47*'Default Assumptions'!$G$20*AR66","v":0},{"$f":"'Utility Consumption'!AS47*'Default Assumptions'!$G$20*AS66","v":0},{"$f":"'Utility Consumption'!AT47*'Default Assumptions'!$G$20*AT66","v":0},{"$f":"'Utility Consumption'!AU47*'Default Assumptions'!$G$20*AU66","v":0},{"$f":"'Utility Consumption'!AV47*'Default Assumptions'!$G$20*AV66","v":0},{"$f":"'Utility Consumption'!AW47*'Default Assumptions'!$G$20*AW66","v":0},{"$f":"'Utility Consumption'!AX47*'Default Assumptions'!$G$20*AX66","v":0},{"$f":"'Utility Consumption'!AY47*'Default Assumptions'!$G$20*AY66","v":0},{"$f":"'Utility Consumption'!AZ47*'Default Assumptions'!$G$20*AZ66","v":0},{"$f":"'Utility Consumption'!BA47*'Default Assumptions'!$G$20*BA66","v":0},{"$f":"'Utility Consumption'!BB47*'Default Assumptions'!$G$20*BB66","v":0},{"$f":"'Utility Consumption'!BC47*'Default Assumptions'!$G$20*BC66","v":0},{"$f":"'Utility Consumption'!BD47*'Default Assumptions'!$G$20*BD66","v":0},{"$f":"'Utility Consumption'!BE47*'Default Assumptions'!$G$20*BE66","v":0},{"$f":"'Utility Consumption'!BF47*'Default Assumptions'!$G$20*BF66","v":0},{"$f":"'Utility Consumption'!BG47*'Default Assumptions'!$G$20*BG66","v":0},{"$f":"'Utility Consumption'!BH47*'Default Assumptions'!$G$20*BH66","v":0},{"$f":"'Utility Consumption'!BI47*'Default Assumptions'!$G$20*BI66","v":0},{"$f":"'Utility Consumption'!BJ47*'Default Assumptions'!$G$20*BJ66","v":0},{"$f":"'Utility Consumption'!BK47*'Default Assumptions'!$G$20*BK66","v":0},{"$f":"'Utility Consumption'!BL47*'Default Assumptions'!$G$20*BL66","v":0},{"$f":"'Utility Consumption'!BM47*'Default Assumptions'!$G$20*BM66","v":0},{"$f":"'Utility Consumption'!BN47*'Default Assumptions'!$G$20*BN66","v":0},{"$f":"'Utility Consumption'!BO47*'Default Assumptions'!$G$20*BO66","v":0},{"$f":"'Utility Consumption'!BP47*'Default Assumptions'!$G$20*BP66","v":0},{"$f":"'Utility Consumption'!BQ47*'Default Assumptions'!$G$20*BQ66","v":0},{"$f":"'Utility Consumption'!BR47*'Default Assumptions'!$G$20*BR66","v":0},{"$f":"'Utility Consumption'!BS47*'Default Assumptions'!$G$20*BS66","v":0},{"$f":"'Utility Consumption'!BT47*'Default Assumptions'!$G$20*BT66","v":0},{"$f":"'Utility Consumption'!BU47*'Default Assumptions'!$G$20*BU66","v":0},{"$f":"'Utility Consumption'!BV47*'Default Assumptions'!$G$20*BV66","v":0},{"$f":"'Utility Consumption'!BW47*'Default Assumptions'!$G$20*BW66","v":0},{"$f":"'Utility Consumption'!BX47*'Default Assumptions'!$G$20*BX66","v":0},{"$f":"'Utility Consumption'!BY47*'Default Assumptions'!$G$20*BY66","v":0},{"$f":"'Utility Consumption'!BZ47*'Default Assumptions'!$G$20*BZ66","v":0},{"$f":"'Utility Consumption'!CA47*'Default Assumptions'!$G$20*CA66","v":0},{"$f":"'Utility Consumption'!CB47*'Default Assumptions'!$G$20*CB66","v":0},{"$f":"'Utility Consumption'!CC47*'Default Assumptions'!$G$20*CC66","v":0},{"$f":"'Utility Consumption'!CD47*'Default Assumptions'!$G$20*CD66","v":0},{"$f":"'Utility Consumption'!CE47*'Default Assumptions'!$G$20*CE66","v":0},{"$f":"'Utility Consumption'!CF47*'Default Assumptions'!$G$20*CF66","v":0},{"$f":"'Utility Consumption'!CG47*'Default Assumptions'!$G$20*CG66","v":0},{"$f":"'Utility Consumption'!CH47*'Default Assumptions'!$G$20*CH66","v":0},{"$f":"'Utility Consumption'!CI47*'Default Assumptions'!$G$20*CI66","v":0},{"$f":"'Utility Consumption'!CJ47*'Default Assumptions'!$G$20*CJ66","v":0},{"$f":"'Utility Consumption'!CK47*'Default Assumptions'!$G$20*CK66","v":0},{"$f":"'Utility Consumption'!CL47*'Default Assumptions'!$G$20*CL66","v":0},{"$f":"'Utility Consumption'!CM47*'Default Assumptions'!$G$20*CM66","v":0},{"$f":"'Utility Consumption'!CN47*'Default Assumptions'!$G$20*CN66","v":0},{"$f":"'Utility Consumption'!CO47*'Default Assumptions'!$G$20*CO66","v":0},{"$f":"'Utility Consumption'!CP47*'Default Assumptions'!$G$20*CP66","v":0},{"$f":"'Utility Consumption'!CQ47*'Default Assumptions'!$G$20*CQ66","v":0},{"$f":"'Utility Consumption'!CR47*'Default Assumptions'!$G$20*CR66","v":0},{"$f":"'Utility Consumption'!CS47*'Default Assumptions'!$G$20*CS66","v":0},{"$f":"'Utility Consumption'!CT47*'Default Assumptions'!$G$20*CT66","v":0},{"$f":"'Utility Consumption'!CU47*'Default Assumptions'!$G$20*CU66","v":0},{"$f":"'Utility Consumption'!CV47*'Default Assumptions'!$G$20*CV66","v":0},{"$f":"'Utility Consumption'!CW47*'Default Assumptions'!$G$20*CW66","v":0},{"$f":"'Utility Consumption'!CX47*'Default Assumptions'!$G$20*CX66","v":0},{"$f":"'Utility Consumption'!CY47*'Default Assumptions'!$G$20*CY66","v":0},{"$f":"'Utility Consumption'!CZ47*'Default Assumptions'!$G$20*CZ66","v":0}]
["      Total",{"$f":"SUM(B8:B11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH8:AH11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN8:BN11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT8:CT11)","v":0},0,0,0,0,0,0]
[]
["Real Costs "]
["   Capital costs",{"$f":"-Schedules!B13*B62","v":0},{"$f":"-Schedules!C13*C62","v":0},{"$f":"-Schedules!D13*D62","v":0},{"$f":"-Schedules!E13*E62","v":0},{"$f":"-Schedules!F13*F62","v":0},{"$f":"-Schedules!G13*G62","v":0},{"$f":"-Schedules!H13*H62","v":0},{"$f":"-Schedules!I13*I62","v":0},{"$f":"-Schedules!J13*J62","v":0},{"$f":"-Schedules!K13*K62","v":0},{"$f":"-Schedules!L13*L62","v":0},{"$f":"-Schedules!M13*M62","v":0},{"$f":"-Schedules!N13*N62","v":0},{"$f":"-Schedules!O13*O62","v":0},{"$f":"-Schedules!P13*P62","v":0},{"$f":"-Schedules!Q13*Q62","v":0},{"$f":"-Schedules!R13*R62","v":0},{"$f":"-Schedules!S13*S62","v":0},{"$f":"-Schedules!T13*T62","v":0},{"$f":"-Schedules!U13*U62","v":0},{"$f":"-Schedules!V13*V62","v":0},{"$f":"-Schedules!W13*W62","v":0},{"$f":"-Schedules!X13*X62","v":0},{"$f":"-Schedules!Y13*Y62","v":0},{"$f":"-Schedules!Z13*Z62","v":0},{"$f":"-Schedules!AA13*AA62","v":0},{"$f":"-Schedules!AB13*AB62","v":0},{"$f":"-Schedules!AC13*AC62","v":0},{"$f":"-Schedules!AD13*AD62","v":0},{"$f":"-Schedules!AE13*AE62","v":0},{"$f":"-Schedules!AF13*AF62","v":0},{"$f":"-Schedules!AG13*AG62","v":0},{"$f":"-Schedules!AH13*AH62","v":0},{"$f":"-Schedules!AI13*AI62","v":0},{"$f":"-Schedules!AJ13*AJ62","v":0},{"$f":"-Schedules!AK13*AK62","v":0},{"$f":"-Schedules!AL13*AL62","v":0},{"$f":"-Schedules!AM13*AM62","v":0},{"$f":"-Schedules!AN13*AN62","v":0},{"$f":"-Schedules!AO13*AO62","v":0},{"$f":"-Schedules!AP13*AP62","v":0},{"$f":"-Schedules!AQ13*AQ62","v":0},{"$f":"-Schedules!AR13*AR62","v":0},{"$f":"-Schedules!AS13*AS62","v":0},{"$f":"-Schedules!AT13*AT62","v":0},{"$f":"-Schedules!AU13*AU62","v":0},{"$f":"-Schedules!AV13*AV62","v":0},{"$f":"-Schedules!AW13*AW62","v":0},{"$f":"-Schedules!AX13*AX62","v":0},{"$f":"-Schedules!AY13*AY62","v":0},{"$f":"-Schedules!AZ13*AZ62","v":0},{"$f":"-Schedules!BA13*BA62","v":0},{"$f":"-Schedules!BB13*BB62","v":0},{"$f":"-Schedules!BC13*BC62","v":0},{"$f":"-Schedules!BD13*BD62","v":0},{"$f":"-Schedules!BE13*BE62","v":0},{"$f":"-Schedules!BF13*BF62","v":0},{"$f":"-Schedules!BG13*BG62","v":0},{"$f":"-Schedules!BH13*BH62","v":0},{"$f":"-Schedules!BI13*BI62","v":0},{"$f":"-Schedules!BJ13*BJ62","v":0},{"$f":"-Schedules!BK13*BK62","v":0},{"$f":"-Schedules!BL13*BL62","v":0},{"$f":"-Schedules!BM13*BM62","v":0},{"$f":"-Schedules!BN13*BN62","v":0},{"$f":"-Schedules!BO13*BO62","v":0},{"$f":"-Schedules!BP13*BP62","v":0},{"$f":"-Schedules!BQ13*BQ62","v":0},{"$f":"-Schedules!BR13*BR62","v":0},{"$f":"-Schedules!BS13*BS62","v":0},{"$f":"-Schedules!BT13*BT62","v":0},{"$f":"-Schedules!BU13*BU62","v":0},{"$f":"-Schedules!BV13*BV62","v":0},{"$f":"-Schedules!BW13*BW62","v":0},{"$f":"-Schedules!BX13*BX62","v":0},{"$f":"-Schedules!BY13*BY62","v":0},{"$f":"-Schedules!BZ13*BZ62","v":0},{"$f":"-Schedules!CA13*CA62","v":0},{"$f":"-Schedules!CB13*CB62","v":0},{"$f":"-Schedules!CC13*CC62","v":0},{"$f":"-Schedules!CD13*CD62","v":0},{"$f":"-Schedules!CE13*CE62","v":0},{"$f":"-Schedules!CF13*CF62","v":0},{"$f":"-Schedules!CG13*CG62","v":0},{"$f":"-Schedules!CH13*CH62","v":0},{"$f":"-Schedules!CI13*CI62","v":0},{"$f":"-Schedules!CJ13*CJ62","v":0},{"$f":"-Schedules!CK13*CK62","v":0},{"$f":"-Schedules!CL13*CL62","v":0},{"$f":"-Schedules!CM13*CM62","v":0},{"$f":"-Schedules!CN13*CN62","v":0},{"$f":"-Schedules!CO13*CO62","v":0},{"$f":"-Schedules!CP13*CP62","v":0},{"$f":"-Schedules!CQ13*CQ62","v":0},{"$f":"-Schedules!CR13*CR62","v":0},{"$f":"-Schedules!CS13*CS62","v":0},{"$f":"-Schedules!CT13*CT62","v":0},{"$f":"-Schedules!CU13*CU62","v":0},{"$f":"-Schedules!CV13*CV62","v":0},{"$f":"-Schedules!CW13*CW62","v":0},{"$f":"-Schedules!CX13*CX62","v":0},{"$f":"-Schedules!CY13*CY62","v":0},{"$f":"-Schedules!CZ13*CZ62","v":0}]
["   Operating and maintenance",{"$f":"-Schedules!B27*B64","v":0},{"$f":"-Schedules!C27*C64","v":0},{"$f":"-Schedules!D27*D64","v":0},{"$f":"-Schedules!E27*E64","v":0},{"$f":"-Schedules!F27*F64","v":0},{"$f":"-Schedules!G27*G64","v":0},{"$f":"-Schedules!H27*H64","v":0},{"$f":"-Schedules!I27*I64","v":0},{"$f":"-Schedules!J27*J64","v":0},{"$f":"-Schedules!K27*K64","v":0},{"$f":"-Schedules!L27*L64","v":0},{"$f":"-Schedules!M27*M64","v":0},{"$f":"-Schedules!N27*N64","v":0},{"$f":"-Schedules!O27*O64","v":0},{"$f":"-Schedules!P27*P64","v":0},{"$f":"-Schedules!Q27*Q64","v":0},{"$f":"-Schedules!R27*R64","v":0},{"$f":"-Schedules!S27*S64","v":0},{"$f":"-Schedules!T27*T64","v":0},{"$f":"-Schedules!U27*U64","v":0},{"$f":"-Schedules!V27*V64","v":0},{"$f":"-Schedules!W27*W64","v":0},{"$f":"-Schedules!X27*X64","v":0},{"$f":"-Schedules!Y27*Y64","v":0},{"$f":"-Schedules!Z27*Z64","v":0},{"$f":"-Schedules!AA27*AA64","v":0},{"$f":"-Schedules!AB27*AB64","v":0},{"$f":"-Schedules!AC27*AC64","v":0},{"$f":"-Schedules!AD27*AD64","v":0},{"$f":"-Schedules!AE27*AE64","v":0},{"$f":"-Schedules!AF27*AF64","v":0},{"$f":"-Schedules!AG27*AG64","v":0},{"$f":"-Schedules!AH27*AH64","v":0},{"$f":"-Schedules!AI27*AI64","v":0},{"$f":"-Schedules!AJ27*AJ64","v":0},{"$f":"-Schedules!AK27*AK64","v":0},{"$f":"-Schedules!AL27*AL64","v":0},{"$f":"-Schedules!AM27*AM64","v":0},{"$f":"-Schedules!AN27*AN64","v":0},{"$f":"-Schedules!AO27*AO64","v":0},{"$f":"-Schedules!AP27*AP64","v":0},{"$f":"-Schedules!AQ27*AQ64","v":0},{"$f":"-Schedules!AR27*AR64","v":0},{"$f":"-Schedules!AS27*AS64","v":0},{"$f":"-Schedules!AT27*AT64","v":0},{"$f":"-Schedules!AU27*AU64","v":0},{"$f":"-Schedules!AV27*AV64","v":0},{"$f":"-Schedules!AW27*AW64","v":0},{"$f":"-Schedules!AX27*AX64","v":0},{"$f":"-Schedules!AY27*AY64","v":0},{"$f":"-Schedules!AZ27*AZ64","v":0},{"$f":"-Schedules!BA27*BA64","v":0},{"$f":"-Schedules!BB27*BB64","v":0},{"$f":"-Schedules!BC27*BC64","v":0},{"$f":"-Schedules!BD27*BD64","v":0},{"$f":"-Schedules!BE27*BE64","v":0},{"$f":"-Schedules!BF27*BF64","v":0},{"$f":"-Schedules!BG27*BG64","v":0},{"$f":"-Schedules!BH27*BH64","v":0},{"$f":"-Schedules!BI27*BI64","v":0},{"$f":"-Schedules!BJ27*BJ64","v":0},{"$f":"-Schedules!BK27*BK64","v":0},{"$f":"-Schedules!BL27*BL64","v":0},{"$f":"-Schedules!BM27*BM64","v":0},{"$f":"-Schedules!BN27*BN64","v":0},{"$f":"-Schedules!BO27*BO64","v":0},{"$f":"-Schedules!BP27*BP64","v":0},{"$f":"-Schedules!BQ27*BQ64","v":0},{"$f":"-Schedules!BR27*BR64","v":0},{"$f":"-Schedules!BS27*BS64","v":0},{"$f":"-Schedules!BT27*BT64","v":0},{"$f":"-Schedules!BU27*BU64","v":0},{"$f":"-Schedules!BV27*BV64","v":0},{"$f":"-Schedules!BW27*BW64","v":0},{"$f":"-Schedules!BX27*BX64","v":0},{"$f":"-Schedules!BY27*BY64","v":0},{"$f":"-Schedules!BZ27*BZ64","v":0},{"$f":"-Schedules!CA27*CA64","v":0},{"$f":"-Schedules!CB27*CB64","v":0},{"$f":"-Schedules!CC27*CC64","v":0},{"$f":"-Schedules!CD27*CD64","v":0},{"$f":"-Schedules!CE27*CE64","v":0},{"$f":"-Schedules!CF27*CF64","v":0},{"$f":"-Schedules!CG27*CG64","v":0},{"$f":"-Schedules!CH27*CH64","v":0},{"$f":"-Schedules!CI27*CI64","v":0},{"$f":"-Schedules!CJ27*CJ64","v":0},{"$f":"-Schedules!CK27*CK64","v":0},{"$f":"-Schedules!CL27*CL64","v":0},{"$f":"-Schedules!CM27*CM64","v":0},{"$f":"-Schedules!CN27*CN64","v":0},{"$f":"-Schedules!CO27*CO64","v":0},{"$f":"-Schedules!CP27*CP64","v":0},{"$f":"-Schedules!CQ27*CQ64","v":0},{"$f":"-Schedules!CR27*CR64","v":0},{"$f":"-Schedules!CS27*CS64","v":0},{"$f":"-Schedules!CT27*CT64","v":0},{"$f":"-Schedules!CU27*CU64","v":0},{"$f":"-Schedules!CV27*CV64","v":0},{"$f":"-Schedules!CW27*CW64","v":0},{"$f":"-Schedules!CX27*CX64","v":0},{"$f":"-Schedules!CY27*CY64","v":0},{"$f":"-Schedules!CZ27*CZ64","v":0}]
["   Staff Costs",{"$f":"-Schedules!B28*B65","v":0},{"$f":"-Schedules!C28*C65","v":0},{"$f":"-Schedules!D28*D65","v":0},{"$f":"-Schedules!E28*E65","v":0},{"$f":"-Schedules!F28*F65","v":0},{"$f":"-Schedules!G28*G65","v":0},{"$f":"-Schedules!H28*H65","v":0},{"$f":"-Schedules!I28*I65","v":0},{"$f":"-Schedules!J28*J65","v":0},{"$f":"-Schedules!K28*K65","v":0},{"$f":"-Schedules!L28*L65","v":0},{"$f":"-Schedules!M28*M65","v":0},{"$f":"-Schedules!N28*N65","v":0},{"$f":"-Schedules!O28*O65","v":0},{"$f":"-Schedules!P28*P65","v":0},{"$f":"-Schedules!Q28*Q65","v":0},{"$f":"-Schedules!R28*R65","v":0},{"$f":"-Schedules!S28*S65","v":0},{"$f":"-Schedules!T28*T65","v":0},{"$f":"-Schedules!U28*U65","v":0},{"$f":"-Schedules!V28*V65","v":0},{"$f":"-Schedules!W28*W65","v":0},{"$f":"-Schedules!X28*X65","v":0},{"$f":"-Schedules!Y28*Y65","v":0},{"$f":"-Schedules!Z28*Z65","v":0},{"$f":"-Schedules!AA28*AA65","v":0},{"$f":"-Schedules!AB28*AB65","v":0},{"$f":"-Schedules!AC28*AC65","v":0},{"$f":"-Schedules!AD28*AD65","v":0},{"$f":"-Schedules!AE28*AE65","v":0},{"$f":"-Schedules!AF28*AF65","v":0},{"$f":"-Schedules!AG28*AG65","v":0},{"$f":"-Schedules!AH28*AH65","v":0},{"$f":"-Schedules!AI28*AI65","v":0},{"$f":"-Schedules!AJ28*AJ65","v":0},{"$f":"-Schedules!AK28*AK65","v":0},{"$f":"-Schedules!AL28*AL65","v":0},{"$f":"-Schedules!AM28*AM65","v":0},{"$f":"-Schedules!AN28*AN65","v":0},{"$f":"-Schedules!AO28*AO65","v":0},{"$f":"-Schedules!AP28*AP65","v":0},{"$f":"-Schedules!AQ28*AQ65","v":0},{"$f":"-Schedules!AR28*AR65","v":0},{"$f":"-Schedules!AS28*AS65","v":0},{"$f":"-Schedules!AT28*AT65","v":0},{"$f":"-Schedules!AU28*AU65","v":0},{"$f":"-Schedules!AV28*AV65","v":0},{"$f":"-Schedules!AW28*AW65","v":0},{"$f":"-Schedules!AX28*AX65","v":0},{"$f":"-Schedules!AY28*AY65","v":0},{"$f":"-Schedules!AZ28*AZ65","v":0},{"$f":"-Schedules!BA28*BA65","v":0},{"$f":"-Schedules!BB28*BB65","v":0},{"$f":"-Schedules!BC28*BC65","v":0},{"$f":"-Schedules!BD28*BD65","v":0},{"$f":"-Schedules!BE28*BE65","v":0},{"$f":"-Schedules!BF28*BF65","v":0},{"$f":"-Schedules!BG28*BG65","v":0},{"$f":"-Schedules!BH28*BH65","v":0},{"$f":"-Schedules!BI28*BI65","v":0},{"$f":"-Schedules!BJ28*BJ65","v":0},{"$f":"-Schedules!BK28*BK65","v":0},{"$f":"-Schedules!BL28*BL65","v":0},{"$f":"-Schedules!BM28*BM65","v":0},{"$f":"-Schedules!BN28*BN65","v":0},{"$f":"-Schedules!BO28*BO65","v":0},{"$f":"-Schedules!BP28*BP65","v":0},{"$f":"-Schedules!BQ28*BQ65","v":0},{"$f":"-Schedules!BR28*BR65","v":0},{"$f":"-Schedules!BS28*BS65","v":0},{"$f":"-Schedules!BT28*BT65","v":0},{"$f":"-Schedules!BU28*BU65","v":0},{"$f":"-Schedules!BV28*BV65","v":0},{"$f":"-Schedules!BW28*BW65","v":0},{"$f":"-Schedules!BX28*BX65","v":0},{"$f":"-Schedules!BY28*BY65","v":0},{"$f":"-Schedules!BZ28*BZ65","v":0},{"$f":"-Schedules!CA28*CA65","v":0},{"$f":"-Schedules!CB28*CB65","v":0},{"$f":"-Schedules!CC28*CC65","v":0},{"$f":"-Schedules!CD28*CD65","v":0},{"$f":"-Schedules!CE28*CE65","v":0},{"$f":"-Schedules!CF28*CF65","v":0},{"$f":"-Schedules!CG28*CG65","v":0},{"$f":"-Schedules!CH28*CH65","v":0},{"$f":"-Schedules!CI28*CI65","v":0},{"$f":"-Schedules!CJ28*CJ65","v":0},{"$f":"-Schedules!CK28*CK65","v":0},{"$f":"-Schedules!CL28*CL65","v":0},{"$f":"-Schedules!CM28*CM65","v":0},{"$f":"-Schedules!CN28*CN65","v":0},{"$f":"-Schedules!CO28*CO65","v":0},{"$f":"-Schedules!CP28*CP65","v":0},{"$f":"-Schedules!CQ28*CQ65","v":0},{"$f":"-Schedules!CR28*CR65","v":0},{"$f":"-Schedules!CS28*CS65","v":0},{"$f":"-Schedules!CT28*CT65","v":0},{"$f":"-Schedules!CU28*CU65","v":0},{"$f":"-Schedules!CV28*CV65","v":0},{"$f":"-Schedules!CW28*CW65","v":0},{"$f":"-Schedules!CX28*CX65","v":0},{"$f":"-Schedules!CY28*CY65","v":0},{"$f":"-Schedules!CZ28*CZ65","v":0}]
["   Utilities",{"$f":"-Schedules!B36*B66","v":0},{"$f":"-Schedules!C36*C66","v":0},{"$f":"-Schedules!D36*D66","v":0},{"$f":"-Schedules!E36*E66","v":0},{"$f":"-Schedules!F36*F66","v":0},{"$f":"-Schedules!G36*G66","v":0},{"$f":"-Schedules!H36*H66","v":0},{"$f":"-Schedules!I36*I66","v":0},{"$f":"-Schedules!J36*J66","v":0},{"$f":"-Schedules!K36*K66","v":0},{"$f":"-Schedules!L36*L66","v":0},{"$f":"-Schedules!M36*M66","v":0},{"$f":"-Schedules!N36*N66","v":0},{"$f":"-Schedules!O36*O66","v":0},{"$f":"-Schedules!P36*P66","v":0},{"$f":"-Schedules!Q36*Q66","v":0},{"$f":"-Schedules!R36*R66","v":0},{"$f":"-Schedules!S36*S66","v":0},{"$f":"-Schedules!T36*T66","v":0},{"$f":"-Schedules!U36*U66","v":0},{"$f":"-Schedules!V36*V66","v":0},{"$f":"-Schedules!W36*W66","v":0},{"$f":"-Schedules!X36*X66","v":0},{"$f":"-Schedules!Y36*Y66","v":0},{"$f":"-Schedules!Z36*Z66","v":0},{"$f":"-Schedules!AA36*AA66","v":0},{"$f":"-Schedules!AB36*AB66","v":0},{"$f":"-Schedules!AC36*AC66","v":0},{"$f":"-Schedules!AD36*AD66","v":0},{"$f":"-Schedules!AE36*AE66","v":0},{"$f":"-Schedules!AF36*AF66","v":0},{"$f":"-Schedules!AG36*AG66","v":0},{"$f":"-Schedules!AH36*AH66","v":0},{"$f":"-Schedules!AI36*AI66","v":0},{"$f":"-Schedules!AJ36*AJ66","v":0},{"$f":"-Schedules!AK36*AK66","v":0},{"$f":"-Schedules!AL36*AL66","v":0},{"$f":"-Schedules!AM36*AM66","v":0},{"$f":"-Schedules!AN36*AN66","v":0},{"$f":"-Schedules!AO36*AO66","v":0},{"$f":"-Schedules!AP36*AP66","v":0},{"$f":"-Schedules!AQ36*AQ66","v":0},{"$f":"-Schedules!AR36*AR66","v":0},{"$f":"-Schedules!AS36*AS66","v":0},{"$f":"-Schedules!AT36*AT66","v":0},{"$f":"-Schedules!AU36*AU66","v":0},{"$f":"-Schedules!AV36*AV66","v":0},{"$f":"-Schedules!AW36*AW66","v":0},{"$f":"-Schedules!AX36*AX66","v":0},{"$f":"-Schedules!AY36*AY66","v":0},{"$f":"-Schedules!AZ36*AZ66","v":0},{"$f":"-Schedules!BA36*BA66","v":0},{"$f":"-Schedules!BB36*BB66","v":0},{"$f":"-Schedules!BC36*BC66","v":0},{"$f":"-Schedules!BD36*BD66","v":0},{"$f":"-Schedules!BE36*BE66","v":0},{"$f":"-Schedules!BF36*BF66","v":0},{"$f":"-Schedules!BG36*BG66","v":0},{"$f":"-Schedules!BH36*BH66","v":0},{"$f":"-Schedules!BI36*BI66","v":0},{"$f":"-Schedules!BJ36*BJ66","v":0},{"$f":"-Schedules!BK36*BK66","v":0},{"$f":"-Schedules!BL36*BL66","v":0},{"$f":"-Schedules!BM36*BM66","v":0},{"$f":"-Schedules!BN36*BN66","v":0},{"$f":"-Schedules!BO36*BO66","v":0},{"$f":"-Schedules!BP36*BP66","v":0},{"$f":"-Schedules!BQ36*BQ66","v":0},{"$f":"-Schedules!BR36*BR66","v":0},{"$f":"-Schedules!BS36*BS66","v":0},{"$f":"-Schedules!BT36*BT66","v":0},{"$f":"-Schedules!BU36*BU66","v":0},{"$f":"-Schedules!BV36*BV66","v":0},{"$f":"-Schedules!BW36*BW66","v":0},{"$f":"-Schedules!BX36*BX66","v":0},{"$f":"-Schedules!BY36*BY66","v":0},{"$f":"-Schedules!BZ36*BZ66","v":0},{"$f":"-Schedules!CA36*CA66","v":0},{"$f":"-Schedules!CB36*CB66","v":0},{"$f":"-Schedules!CC36*CC66","v":0},{"$f":"-Schedules!CD36*CD66","v":0},{"$f":"-Schedules!CE36*CE66","v":0},{"$f":"-Schedules!CF36*CF66","v":0},{"$f":"-Schedules!CG36*CG66","v":0},{"$f":"-Schedules!CH36*CH66","v":0},{"$f":"-Schedules!CI36*CI66","v":0},{"$f":"-Schedules!CJ36*CJ66","v":0},{"$f":"-Schedules!CK36*CK66","v":0},{"$f":"-Schedules!CL36*CL66","v":0},{"$f":"-Schedules!CM36*CM66","v":0},{"$f":"-Schedules!CN36*CN66","v":0},{"$f":"-Schedules!CO36*CO66","v":0},{"$f":"-Schedules!CP36*CP66","v":0},{"$f":"-Schedules!CQ36*CQ66","v":0},{"$f":"-Schedules!CR36*CR66","v":0},{"$f":"-Schedules!CS36*CS66","v":0},{"$f":"-Schedules!CT36*CT66","v":0},{"$f":"-Schedules!CU36*CU66","v":0},{"$f":"-Schedules!CV36*CV66","v":0},{"$f":"-Schedules!CW36*CW66","v":0},{"$f":"-Schedules!CX36*CX66","v":0},{"$f":"-Schedules!CY36*CY66","v":0},{"$f":"-Schedules!CZ36*CZ66","v":0}]
["   CRC Costs",{"$f":"-'Utility Consumption'!B117*'Default Assumptions'!$G$26*B68","v":0},{"$f":"-'Utility Consumption'!C117*'Default Assumptions'!$G$26*C68","v":0},{"$f":"-'Utility Consumption'!D117*'Default Assumptions'!$G$26*D68","v":0},{"$f":"-'Utility Consumption'!E117*'Default Assumptions'!$G$26*E68","v":0},{"$f":"-'Utility Consumption'!F117*'Default Assumptions'!$G$26*F68","v":0},{"$f":"-'Utility Consumption'!G117*'Default Assumptions'!$G$26*G68","v":0},{"$f":"-'Utility Consumption'!H117*'Default Assumptions'!$G$26*H68","v":0},{"$f":"-'Utility Consumption'!I117*'Default Assumptions'!$G$26*I68","v":0},{"$f":"-'Utility Consumption'!J117*'Default Assumptions'!$G$26*J68","v":0},{"$f":"-'Utility Consumption'!K117*'Default Assumptions'!$G$26*K68","v":0},{"$f":"-'Utility Consumption'!L117*'Default Assumptions'!$G$26*L68","v":0},{"$f":"-'Utility Consumption'!M117*'Default Assumptions'!$G$26*M68","v":0},{"$f":"-'Utility Consumption'!N117*'Default Assumptions'!$G$26*N68","v":0},{"$f":"-'Utility Consumption'!O117*'Default Assumptions'!$G$26*O68","v":0},{"$f":"-'Utility Consumption'!P117*'Default Assumptions'!$G$26*P68","v":0},{"$f":"-'Utility Consumption'!Q117*'Default Assumptions'!$G$26*Q68","v":0},{"$f":"-'Utility Consumption'!R117*'Default Assumptions'!$G$26*R68","v":0},{"$f":"-'Utility Consumption'!S117*'Default Assumptions'!$G$26*S68","v":0},{"$f":"-'Utility Consumption'!T117*'Default Assumptions'!$G$26*T68","v":0},{"$f":"-'Utility Consumption'!U117*'Default Assumptions'!$G$26*U68","v":0},{"$f":"-'Utility Consumption'!V117*'Default Assumptions'!$G$26*V68","v":0},{"$f":"-'Utility Consumption'!W117*'Default Assumptions'!$G$26*W68","v":0},{"$f":"-'Utility Consumption'!X117*'Default Assumptions'!$G$26*X68","v":0},{"$f":"-'Utility Consumption'!Y117*'Default Assumptions'!$G$26*Y68","v":0},{"$f":"-'Utility Consumption'!Z117*'Default Assumptions'!$G$26*Z68","v":0},{"$f":"-'Utility Consumption'!AA117*'Default Assumptions'!$G$26*AA68","v":0},{"$f":"-'Utility Consumption'!AB117*'Default Assumptions'!$G$26*AB68","v":0},{"$f":"-'Utility Consumption'!AC117*'Default Assumptions'!$G$26*AC68","v":0},{"$f":"-'Utility Consumption'!AD117*'Default Assumptions'!$G$26*AD68","v":0},{"$f":"-'Utility Consumption'!AE117*'Default Assumptions'!$G$26*AE68","v":0},{"$f":"-'Utility Consumption'!AF117*'Default Assumptions'!$G$26*AF68","v":0},{"$f":"-'Utility Consumption'!AG117*'Default Assumptions'!$G$26*AG68","v":0},{"$f":"-'Utility Consumption'!AH117*'Default Assumptions'!$G$26*AH68","v":0},{"$f":"-'Utility Consumption'!AI117*'Default Assumptions'!$G$26*AI68","v":0},{"$f":"-'Utility Consumption'!AJ117*'Default Assumptions'!$G$26*AJ68","v":0},{"$f":"-'Utility Consumption'!AK117*'Default Assumptions'!$G$26*AK68","v":0},{"$f":"-'Utility Consumption'!AL117*'Default Assumptions'!$G$26*AL68","v":0},{"$f":"-'Utility Consumption'!AM117*'Default Assumptions'!$G$26*AM68","v":0},{"$f":"-'Utility Consumption'!AN117*'Default Assumptions'!$G$26*AN68","v":0},{"$f":"-'Utility Consumption'!AO117*'Default Assumptions'!$G$26*AO68","v":0},{"$f":"-'Utility Consumption'!AP117*'Default Assumptions'!$G$26*AP68","v":0},{"$f":"-'Utility Consumption'!AQ117*'Default Assumptions'!$G$26*AQ68","v":0},{"$f":"-'Utility Consumption'!AR117*'Default Assumptions'!$G$26*AR68","v":0},{"$f":"-'Utility Consumption'!AS117*'Default Assumptions'!$G$26*AS68","v":0},{"$f":"-'Utility Consumption'!AT117*'Default Assumptions'!$G$26*AT68","v":0},{"$f":"-'Utility Consumption'!AU117*'Default Assumptions'!$G$26*AU68","v":0},{"$f":"-'Utility Consumption'!AV117*'Default Assumptions'!$G$26*AV68","v":0},{"$f":"-'Utility Consumption'!AW117*'Default Assumptions'!$G$26*AW68","v":0},{"$f":"-'Utility Consumption'!AX117*'Default Assumptions'!$G$26*AX68","v":0},{"$f":"-'Utility Consumption'!AY117*'Default Assumptions'!$G$26*AY68","v":0},{"$f":"-'Utility Consumption'!AZ117*'Default Assumptions'!$G$26*AZ68","v":0},{"$f":"-'Utility Consumption'!BA117*'Default Assumptions'!$G$26*BA68","v":0},{"$f":"-'Utility Consumption'!BB117*'Default Assumptions'!$G$26*BB68","v":0},{"$f":"-'Utility Consumption'!BC117*'Default Assumptions'!$G$26*BC68","v":0},{"$f":"-'Utility Consumption'!BD117*'Default Assumptions'!$G$26*BD68","v":0},{"$f":"-'Utility Consumption'!BE117*'Default Assumptions'!$G$26*BE68","v":0},{"$f":"-'Utility Consumption'!BF117*'Default Assumptions'!$G$26*BF68","v":0},{"$f":"-'Utility Consumption'!BG117*'Default Assumptions'!$G$26*BG68","v":0},{"$f":"-'Utility Consumption'!BH117*'Default Assumptions'!$G$26*BH68","v":0},{"$f":"-'Utility Consumption'!BI117*'Default Assumptions'!$G$26*BI68","v":0},{"$f":"-'Utility Consumption'!BJ117*'Default Assumptions'!$G$26*BJ68","v":0},{"$f":"-'Utility Consumption'!BK117*'Default Assumptions'!$G$26*BK68","v":0},{"$f":"-'Utility Consumption'!BL117*'Default Assumptions'!$G$26*BL68","v":0},{"$f":"-'Utility Consumption'!BM117*'Default Assumptions'!$G$26*BM68","v":0},{"$f":"-'Utility Consumption'!BN117*'Default Assumptions'!$G$26*BN68","v":0},{"$f":"-'Utility Consumption'!BO117*'Default Assumptions'!$G$26*BO68","v":0},{"$f":"-'Utility Consumption'!BP117*'Default Assumptions'!$G$26*BP68","v":0},{"$f":"-'Utility Consumption'!BQ117*'Default Assumptions'!$G$26*BQ68","v":0},{"$f":"-'Utility Consumption'!BR117*'Default Assumptions'!$G$26*BR68","v":0},{"$f":"-'Utility Consumption'!BS117*'Default Assumptions'!$G$26*BS68","v":0},{"$f":"-'Utility Consumption'!BT117*'Default Assumptions'!$G$26*BT68","v":0},{"$f":"-'Utility Consumption'!BU117*'Default Assumptions'!$G$26*BU68","v":0},{"$f":"-'Utility Consumption'!BV117*'Default Assumptions'!$G$26*BV68","v":0},{"$f":"-'Utility Consumption'!BW117*'Default Assumptions'!$G$26*BW68","v":0},{"$f":"-'Utility Consumption'!BX117*'Default Assumptions'!$G$26*BX68","v":0},{"$f":"-'Utility Consumption'!BY117*'Default Assumptions'!$G$26*BY68","v":0},{"$f":"-'Utility Consumption'!BZ117*'Default Assumptions'!$G$26*BZ68","v":0},{"$f":"-'Utility Consumption'!CA117*'Default Assumptions'!$G$26*CA68","v":0},{"$f":"-'Utility Consumption'!CB117*'Default Assumptions'!$G$26*CB68","v":0},{"$f":"-'Utility Consumption'!CC117*'Default Assumptions'!$G$26*CC68","v":0},{"$f":"-'Utility Consumption'!CD117*'Default Assumptions'!$G$26*CD68","v":0},{"$f":"-'Utility Consumption'!CE117*'Default Assumptions'!$G$26*CE68","v":0},{"$f":"-'Utility Consumption'!CF117*'Default Assumptions'!$G$26*CF68","v":0},{"$f":"-'Utility Consumption'!CG117*'Default Assumptions'!$G$26*CG68","v":0},{"$f":"-'Utility Consumption'!CH117*'Default Assumptions'!$G$26*CH68","v":0},{"$f":"-'Utility Consumption'!CI117*'Default Assumptions'!$G$26*CI68","v":0},{"$f":"-'Utility Consumption'!CJ117*'Default Assumptions'!$G$26*CJ68","v":0},{"$f":"-'Utility Consumption'!CK117*'Default Assumptions'!$G$26*CK68","v":0},{"$f":"-'Utility Consumption'!CL117*'Default Assumptions'!$G$26*CL68","v":0},{"$f":"-'Utility Consumption'!CM117*'Default Assumptions'!$G$26*CM68","v":0},{"$f":"-'Utility Consumption'!CN117*'Default Assumptions'!$G$26*CN68","v":0},{"$f":"-'Utility Consumption'!CO117*'Default Assumptions'!$G$26*CO68","v":0},{"$f":"-'Utility Consumption'!CP117*'Default Assumptions'!$G$26*CP68","v":0},{"$f":"-'Utility Consumption'!CQ117*'Default Assumptions'!$G$26*CQ68","v":0},{"$f":"-'Utility Consumption'!CR117*'Default Assumptions'!$G$26*CR68","v":0},{"$f":"-'Utility Consumption'!CS117*'Default Assumptions'!$G$26*CS68","v":0},{"$f":"-'Utility Consumption'!CT117*'Default Assumptions'!$G$26*CT68","v":0},{"$f":"-'Utility Consumption'!CU117*'Default Assumptions'!$G$26*CU68","v":0},{"$f":"-'Utility Consumption'!CV117*'Default Assumptions'!$G$26*CV68","v":0},{"$f":"-'Utility Consumption'!CW117*'Default Assumptions'!$G$26*CW68","v":0},{"$f":"-'Utility Consumption'!CX117*'Default Assumptions'!$G$26*CX68","v":0},{"$f":"-'Utility Consumption'!CY117*'Default Assumptions'!$G$26*CY68","v":0},{"$f":"-'Utility Consumption'!CZ117*'Default Assumptions'!$G$26*CZ68","v":0}]
["      Total",{"$f":"SUM(B15:B19)","v":0},{"$f":"SUM(C15:C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO15:BO19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Net Cashflow",{"$f":"B20+B12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH20+AH12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN20+BN12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT20+CT12","v":0},0,0,0,0,0,0]
["Cumulative Cashflow",{"$f":"B23","v":0},{"$f":"B24+C23","v":0},{"$f":"C24+D23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO24+BP23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\"Net Present Value at \"&TEXT('Default Assumptions'!C22, \"0.0 %\")","v":"Net Present Value at 0.0 %"},{"$f":"NPV('Default Assumptions'!C22,Results!B23:CZ23)","v":0}]
[]
[]
["Nominal Income "]
["   RHI/FiT/ROC income",{"$f":"B8*B57/B67","v":0},{"$f":"C8*C57/C67","v":0},{"$f":"D8*D57/D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8*T57/T67","v":0},{"$f":"U8*U57/U67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG8*CG57/CG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Other Income",{"$f":"B9*B53/B63","v":0},{"$f":"C9*C53/C63","v":0},{"$f":"D9*D53/D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9*T53/T63","v":0},{"$f":"U9*U53/U63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CG9*CG53/CG63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Electricity export",{"$f":"B10*Results!B56/B66","v":0},{"$f":"C10*Results!C56/C66","v":0},{"$f":"D10*Results!D56/D66","v":0},{"$f":"E10*Results!E56/E66","v":0},{"$f":"F10*Results!F56/F66","v":0},{"$f":"G10*Results!G56/G66","v":0},{"$f":"H10*Results!H56/H66","v":0},{"$f":"I10*Results!I56/I66","v":0},{"$f":"J10*Results!J56/J66","v":0},{"$f":"K10*Results!K56/K66","v":0},{"$f":"L10*Results!L56/L66","v":0},{"$f":"M10*Results!M56/M66","v":0},{"$f":"N10*Results!N56/N66","v":0},{"$f":"O10*Results!O56/O66","v":0},{"$f":"P10*Results!P56/P66","v":0},{"$f":"Q10*Results!Q56/Q66","v":0},{"$f":"R10*Results!R56/R66","v":0},{"$f":"S10*Results!S56/S66","v":0},{"$f":"T10*Results!T56/T66","v":0},{"$f":"U10*Results!U56/U66","v":0},{"$f":"V10*Results!V56/V66","v":0},{"$f":"W10*Results!W56/W66","v":0},{"$f":"X10*Results!X56/X66","v":0},{"$f":"Y10*Results!Y56/Y66","v":0},{"$f":"Z10*Results!Z56/Z66","v":0},{"$f":"AA10*Results!AA56/AA66","v":0},{"$f":"AB10*Results!AB56/AB66","v":0},{"$f":"AC10*Results!AC56/AC66","v":0},{"$f":"AD10*Results!AD56/AD66","v":0},{"$f":"AE10*Results!AE56/AE66","v":0},{"$f":"AF10*Results!AF56/AF66","v":0},{"$f":"AG10*Results!AG56/AG66","v":0},{"$f":"AH10*Results!AH56/AH66","v":0},{"$f":"AI10*Results!AI56/AI66","v":0},{"$f":"AJ10*Results!AJ56/AJ66","v":0},{"$f":"AK10*Results!AK56/AK66","v":0},{"$f":"AL10*Results!AL56/AL66","v":0},{"$f":"AM10*Results!AM56/AM66","v":0},{"$f":"AN10*Results!AN56/AN66","v":0},{"$f":"AO10*Results!AO56/AO66","v":0},{"$f":"AP10*Results!AP56/AP66","v":0},{"$f":"AQ10*Results!AQ56/AQ66","v":0},{"$f":"AR10*Results!AR56/AR66","v":0},{"$f":"AS10*Results!AS56/AS66","v":0},{"$f":"AT10*Results!AT56/AT66","v":0},{"$f":"AU10*Results!AU56/AU66","v":0},{"$f":"AV10*Results!AV56/AV66","v":0},{"$f":"AW10*Results!AW56/AW66","v":0},{"$f":"AX10*Results!AX56/AX66","v":0},{"$f":"AY10*Results!AY56/AY66","v":0},{"$f":"AZ10*Results!AZ56/AZ66","v":0},{"$f":"BA10*Results!BA56/BA66","v":0},{"$f":"BB10*Results!BB56/BB66","v":0},{"$f":"BC10*Results!BC56/BC66","v":0},{"$f":"BD10*Results!BD56/BD66","v":0},{"$f":"BE10*Results!BE56/BE66","v":0},{"$f":"BF10*Results!BF56/BF66","v":0},{"$f":"BG10*Results!BG56/BG66","v":0},{"$f":"BH10*Results!BH56/BH66","v":0},{"$f":"BI10*Results!BI56/BI66","v":0},{"$f":"BJ10*Results!BJ56/BJ66","v":0},{"$f":"BK10*Results!BK56/BK66","v":0},{"$f":"BL10*Results!BL56/BL66","v":0},{"$f":"BM10*Results!BM56/BM66","v":0},{"$f":"BN10*Results!BN56/BN66","v":0},{"$f":"BO10*Results!BO56/BO66","v":0},{"$f":"BP10*Results!BP56/BP66","v":0},{"$f":"BQ10*Results!BQ56/BQ66","v":0},{"$f":"BR10*Results!BR56/BR66","v":0},{"$f":"BS10*Results!BS56/BS66","v":0},{"$f":"BT10*Results!BT56/BT66","v":0},{"$f":"BU10*Results!BU56/BU66","v":0},{"$f":"BV10*Results!BV56/BV66","v":0},{"$f":"BW10*Results!BW56/BW66","v":0},{"$f":"BX10*Results!BX56/BX66","v":0},{"$f":"BY10*Results!BY56/BY66","v":0},{"$f":"BZ10*Results!BZ56/BZ66","v":0},{"$f":"CA10*Results!CA56/CA66","v":0},{"$f":"CB10*Results!CB56/CB66","v":0},{"$f":"CC10*Results!CC56/CC66","v":0},{"$f":"CD10*Results!CD56/CD66","v":0},{"$f":"CE10*Results!CE56/CE66","v":0},{"$f":"CF10*Results!CF56/CF66","v":0},{"$f":"CG10*Results!CG56/CG66","v":0},{"$f":"CH10*Results!CH56/CH66","v":0},{"$f":"CI10*Results!CI56/CI66","v":0},{"$f":"CJ10*Results!CJ56/CJ66","v":0},{"$f":"CK10*Results!CK56/CK66","v":0},{"$f":"CL10*Results!CL56/CL66","v":0},{"$f":"CM10*Results!CM56/CM66","v":0},{"$f":"CN10*Results!CN56/CN66","v":0},{"$f":"CO10*Results!CO56/CO66","v":0},{"$f":"CP10*Results!CP56/CP66","v":0},{"$f":"CQ10*Results!CQ56/CQ66","v":0},{"$f":"CR10*Results!CR56/CR66","v":0},{"$f":"CS10*Results!CS56/CS66","v":0},{"$f":"CT10*Results!CT56/CT66","v":0},{"$f":"CU10*Results!CU56/CU66","v":0},{"$f":"CV10*Results!CV56/CV66","v":0},{"$f":"CW10*Results!CW56/CW66","v":0},{"$f":"CX10*Results!CX56/CX66","v":0},{"$f":"CY10*Results!CY56/CY66","v":0},{"$f":"CZ10*Results!CZ56/CZ66","v":0}]
["   Heat export",{"$f":"B11*Results!B56/B66","v":0},{"$f":"C11*Results!C56/C66","v":0},{"$f":"D11*Results!D56/D66","v":0},{"$f":"E11*Results!E56/E66","v":0},{"$f":"F11*Results!F56/F66","v":0},{"$f":"G11*Results!G56/G66","v":0},{"$f":"H11*Results!H56/H66","v":0},{"$f":"I11*Results!I56/I66","v":0},{"$f":"J11*Results!J56/J66","v":0},{"$f":"K11*Results!K56/K66","v":0},{"$f":"L11*Results!L56/L66","v":0},{"$f":"M11*Results!M56/M66","v":0},{"$f":"N11*Results!N56/N66","v":0},{"$f":"O11*Results!O56/O66","v":0},{"$f":"P11*Results!P56/P66","v":0},{"$f":"Q11*Results!Q56/Q66","v":0},{"$f":"R11*Results!R56/R66","v":0},{"$f":"S11*Results!S56/S66","v":0},{"$f":"T11*Results!T56/T66","v":0},{"$f":"U11*Results!U56/U66","v":0},{"$f":"V11*Results!V56/V66","v":0},{"$f":"W11*Results!W56/W66","v":0},{"$f":"X11*Results!X56/X66","v":0},{"$f":"Y11*Results!Y56/Y66","v":0},{"$f":"Z11*Results!Z56/Z66","v":0},{"$f":"AA11*Results!AA56/AA66","v":0},{"$f":"AB11*Results!AB56/AB66","v":0},{"$f":"AC11*Results!AC56/AC66","v":0},{"$f":"AD11*Results!AD56/AD66","v":0},{"$f":"AE11*Results!AE56/AE66","v":0},{"$f":"AF11*Results!AF56/AF66","v":0},{"$f":"AG11*Results!AG56/AG66","v":0},{"$f":"AH11*Results!AH56/AH66","v":0},{"$f":"AI11*Results!AI56/AI66","v":0},{"$f":"AJ11*Results!AJ56/AJ66","v":0},{"$f":"AK11*Results!AK56/AK66","v":0},{"$f":"AL11*Results!AL56/AL66","v":0},{"$f":"AM11*Results!AM56/AM66","v":0},{"$f":"AN11*Results!AN56/AN66","v":0},{"$f":"AO11*Results!AO56/AO66","v":0},{"$f":"AP11*Results!AP56/AP66","v":0},{"$f":"AQ11*Results!AQ56/AQ66","v":0},{"$f":"AR11*Results!AR56/AR66","v":0},{"$f":"AS11*Results!AS56/AS66","v":0},{"$f":"AT11*Results!AT56/AT66","v":0},{"$f":"AU11*Results!AU56/AU66","v":0},{"$f":"AV11*Results!AV56/AV66","v":0},{"$f":"AW11*Results!AW56/AW66","v":0},{"$f":"AX11*Results!AX56/AX66","v":0},{"$f":"AY11*Results!AY56/AY66","v":0},{"$f":"AZ11*Results!AZ56/AZ66","v":0},{"$f":"BA11*Results!BA56/BA66","v":0},{"$f":"BB11*Results!BB56/BB66","v":0},{"$f":"BC11*Results!BC56/BC66","v":0},{"$f":"BD11*Results!BD56/BD66","v":0},{"$f":"BE11*Results!BE56/BE66","v":0},{"$f":"BF11*Results!BF56/BF66","v":0},{"$f":"BG11*Results!BG56/BG66","v":0},{"$f":"BH11*Results!BH56/BH66","v":0},{"$f":"BI11*Results!BI56/BI66","v":0},{"$f":"BJ11*Results!BJ56/BJ66","v":0},{"$f":"BK11*Results!BK56/BK66","v":0},{"$f":"BL11*Results!BL56/BL66","v":0},{"$f":"BM11*Results!BM56/BM66","v":0},{"$f":"BN11*Results!BN56/BN66","v":0},{"$f":"BO11*Results!BO56/BO66","v":0},{"$f":"BP11*Results!BP56/BP66","v":0},{"$f":"BQ11*Results!BQ56/BQ66","v":0},{"$f":"BR11*Results!BR56/BR66","v":0},{"$f":"BS11*Results!BS56/BS66","v":0},{"$f":"BT11*Results!BT56/BT66","v":0},{"$f":"BU11*Results!BU56/BU66","v":0},{"$f":"BV11*Results!BV56/BV66","v":0},{"$f":"BW11*Results!BW56/BW66","v":0},{"$f":"BX11*Results!BX56/BX66","v":0},{"$f":"BY11*Results!BY56/BY66","v":0},{"$f":"BZ11*Results!BZ56/BZ66","v":0},{"$f":"CA11*Results!CA56/CA66","v":0},{"$f":"CB11*Results!CB56/CB66","v":0},{"$f":"CC11*Results!CC56/CC66","v":0},{"$f":"CD11*Results!CD56/CD66","v":0},{"$f":"CE11*Results!CE56/CE66","v":0},{"$f":"CF11*Results!CF56/CF66","v":0},{"$f":"CG11*Results!CG56/CG66","v":0},{"$f":"CH11*Results!CH56/CH66","v":0},{"$f":"CI11*Results!CI56/CI66","v":0},{"$f":"CJ11*Results!CJ56/CJ66","v":0},{"$f":"CK11*Results!CK56/CK66","v":0},{"$f":"CL11*Results!CL56/CL66","v":0},{"$f":"CM11*Results!CM56/CM66","v":0},{"$f":"CN11*Results!CN56/CN66","v":0},{"$f":"CO11*Results!CO56/CO66","v":0},{"$f":"CP11*Results!CP56/CP66","v":0},{"$f":"CQ11*Results!CQ56/CQ66","v":0},{"$f":"CR11*Results!CR56/CR66","v":0},{"$f":"CS11*Results!CS56/CS66","v":0},{"$f":"CT11*Results!CT56/CT66","v":0},{"$f":"CU11*Results!CU56/CU66","v":0},{"$f":"CV11*Results!CV56/CV66","v":0},{"$f":"CW11*Results!CW56/CW66","v":0},{"$f":"CX11*Results!CX56/CX66","v":0},{"$f":"CY11*Results!CY56/CY66","v":0},{"$f":"CZ11*Results!CZ56/CZ66","v":0}]
["      Total",{"$f":"SUM(B30:B33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH30:AH33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN30:BN33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT30:CT33)","v":0},0,0,0,0,0,0]
[]
["Nominal Costs"]
["   Capital costs",{"$f":"B15*B52/B62","v":0},{"$f":"C15*C52/C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO15*BO52/BO62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Operating and maintenance",{"$f":"B16*B54/B64","v":0},{"$f":"C16*C54/C64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO16*BO54/BO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Staff Costs",{"$f":"B17*B55/B65","v":0},{"$f":"C17*C55/C65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO17*BO55/BO65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Utilities",{"$f":"B18*B56/B66","v":0},{"$f":"C18*C56/C66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO18*BO56/BO66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   CRC Costs",{"$f":"B19*B58/B68","v":0},{"$f":"C19*C58/C68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO19*BO58/BO68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Total",{"$f":"SUM(B37:B41)","v":0},{"$f":"SUM(C37:C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO37:BO41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Cashflow",{"$f":"B42+B34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH42+AH34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN42+BN34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT42+CT34","v":0},0,0,0,0,0,0]
["Cumulative Cashflow",{"$f":"B44","v":0},{"$f":"B45+C44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH45+AI44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45+BO44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT45+CU44","v":0},0,0,0,0,0]
[]
[{"$f":"\"Net Present Value at \"&TEXT('Default Assumptions'!C23, \"0.0 %\")","v":"Net Present Value at 0.0 %"},{"$f":"NPV('Default Assumptions'!C23,Results!B44:CZ44)","v":0}]
[]
[]
["Nominal Inflation Rates"]
["   Base Inflation Rate",1,{"$f":"B51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"C51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"D51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"E51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"F51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"G51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"H51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"I51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"J51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"K51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"L51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"M51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"N51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"O51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"P51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"Q51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"R51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"S51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"T51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"U51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"V51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"W51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"X51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"Y51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"Z51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AA51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AB51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AC51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AD51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AE51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AF51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AG51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AH51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AI51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AJ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AK51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AL51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AM51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AN51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AO51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AP51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AQ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AR51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AS51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AT51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AU51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AV51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AW51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AX51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AY51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"AZ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BA51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BB51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BC51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BD51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BE51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BF51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BG51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BH51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BI51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BJ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BK51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BL51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BM51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BN51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BO51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BP51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BQ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BR51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BS51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BT51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BU51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BV51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BW51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BX51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BY51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"BZ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CA51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CB51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CC51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CD51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CE51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CF51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CG51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CH51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CI51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CJ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CK51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CL51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CM51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CN51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CO51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CP51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CQ51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CR51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CS51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CT51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CU51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CV51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CW51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CX51*(1+'Default Assumptions'!$C$14)","v":1},{"$f":"CY51*(1+'Default Assumptions'!$C$14)","v":1}]
["   Capital costs",1,{"$f":"B52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"C52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"D52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"E52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"F52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"G52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"H52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"I52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"J52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"K52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"L52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"M52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"N52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"O52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"P52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"Q52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"R52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"S52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"T52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"U52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"V52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"W52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"X52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"Y52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"Z52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AA52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AB52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AC52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AD52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AE52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AF52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AG52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AH52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AI52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AJ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AK52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AL52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AM52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AN52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AO52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AP52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AQ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AR52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AS52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AT52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AU52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AV52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AW52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AX52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AY52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"AZ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BA52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BB52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BC52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BD52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BE52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BF52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BG52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BH52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BI52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BJ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BK52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BL52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BM52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BN52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BO52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BP52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BQ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BR52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BS52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BT52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BU52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BV52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BW52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BX52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BY52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"BZ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CA52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CB52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CC52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CD52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CE52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CF52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CG52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CH52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CI52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CJ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CK52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CL52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CM52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CN52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CO52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CP52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CQ52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CR52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CS52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CT52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CU52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CV52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CW52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CX52*(1+'Default Assumptions'!$C$15)","v":1},{"$f":"CY52*(1+'Default Assumptions'!$C$15)","v":1}]
["   Income",1,{"$f":"B53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"C53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"D53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"E53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"F53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"G53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"H53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"I53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"J53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"K53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"L53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"M53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"N53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"O53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"P53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"Q53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"R53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"S53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"T53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"U53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"V53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"W53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"X53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"Y53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"Z53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AA53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AB53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AC53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AD53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AE53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AF53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AG53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AH53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AI53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AJ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AK53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AL53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AM53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AN53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AO53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AP53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AQ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AR53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AS53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AT53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AU53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AV53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AW53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AX53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AY53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"AZ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BA53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BB53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BC53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BD53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BE53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BF53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BG53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BH53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BI53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BJ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BK53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BL53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BM53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BN53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BO53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BP53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BQ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BR53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BS53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BT53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BU53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BV53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BW53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BX53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BY53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"BZ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CA53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CB53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CC53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CD53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CE53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CF53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CG53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CH53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CI53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CJ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CK53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CL53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CM53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CN53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CO53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CP53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CQ53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CR53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CS53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CT53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CU53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CV53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CW53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CX53*(1+'Default Assumptions'!$C$16)","v":1},{"$f":"CY53*(1+'Default Assumptions'!$C$16)","v":1}]
["   Operating and maintenance",1,{"$f":"B54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"C54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"D54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"E54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"F54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"G54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"H54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"I54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"J54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"K54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"L54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"M54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"N54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"O54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"P54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"Q54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"R54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"S54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"T54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"U54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"V54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"W54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"X54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"Y54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"Z54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AA54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AB54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AC54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AD54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AE54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AF54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AG54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AH54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AI54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AJ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AK54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AL54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AM54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AN54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AO54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AP54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AQ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AR54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AS54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AT54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AU54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AV54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AW54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AX54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AY54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"AZ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BA54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BB54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BC54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BD54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BE54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BF54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BG54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BH54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BI54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BJ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BK54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BL54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BM54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BN54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BO54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BP54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BQ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BR54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BS54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BT54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BU54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BV54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BW54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BX54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BY54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"BZ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CA54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CB54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CC54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CD54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CE54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CF54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CG54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CH54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CI54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CJ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CK54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CL54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CM54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CN54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CO54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CP54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CQ54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CR54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CS54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CT54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CU54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CV54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CW54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CX54*(1+'Default Assumptions'!$C$17)","v":1},{"$f":"CY54*(1+'Default Assumptions'!$C$17)","v":1}]
["   Staff Costs",1,{"$f":"B55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"C55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"D55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"E55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"F55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"G55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"H55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"I55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"J55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"K55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"L55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"M55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"N55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"O55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"P55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"Q55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"R55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"S55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"T55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"U55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"V55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"W55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"X55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"Y55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"Z55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AA55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AB55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AC55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AD55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AE55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AF55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AG55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AH55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AI55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AJ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AK55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AL55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AM55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AN55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AO55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AP55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AQ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AR55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AS55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AT55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AU55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AV55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AW55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AX55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AY55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"AZ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BA55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BB55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BC55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BD55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BE55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BF55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BG55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BH55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BI55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BJ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BK55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BL55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BM55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BN55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BO55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BP55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BQ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BR55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BS55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BT55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BU55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BV55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BW55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BX55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BY55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"BZ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CA55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CB55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CC55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CD55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CE55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CF55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CG55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CH55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CI55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CJ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CK55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CL55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CM55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CN55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CO55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CP55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CQ55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CR55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CS55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CT55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CU55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CV55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CW55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CX55*(1+'Default Assumptions'!$C$18)","v":1},{"$f":"CY55*(1+'Default Assumptions'!$C$18)","v":1}]
["   Utilities",1,{"$f":"B56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"C56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"D56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"E56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"F56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"G56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"H56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"I56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"J56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"K56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"L56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"M56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"N56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"O56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"P56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"Q56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"R56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"S56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"T56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"U56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"V56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"W56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"X56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"Y56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"Z56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AA56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AB56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AC56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AD56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AE56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AF56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AG56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AH56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AI56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AJ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AK56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AL56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AM56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AN56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AO56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AP56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AQ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AR56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AS56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AT56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AU56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AV56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AW56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AX56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AY56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"AZ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BA56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BB56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BC56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BD56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BE56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BF56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BG56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BH56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BI56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BJ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BK56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BL56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BM56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BN56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BO56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BP56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BQ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BR56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BS56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BT56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BU56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BV56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BW56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BX56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BY56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"BZ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CA56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CB56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CC56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CD56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CE56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CF56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CG56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CH56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CI56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CJ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CK56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CL56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CM56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CN56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CO56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CP56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CQ56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CR56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CS56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CT56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CU56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CV56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CW56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CX56*(1+'Default Assumptions'!$C$19)","v":1},{"$f":"CY56*(1+'Default Assumptions'!$C$19)","v":1}]
["   RHI/FiT",1,{"$f":"B57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"C57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"D57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"E57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"F57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"G57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"H57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"I57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"J57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"K57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"L57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"M57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"N57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"O57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"P57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"Q57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"R57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"S57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"T57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"U57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"V57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"W57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"X57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"Y57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"Z57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AA57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AB57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AC57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AD57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AE57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AF57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AG57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AH57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AI57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AJ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AK57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AL57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AM57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AN57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AO57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AP57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AQ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AR57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AS57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AT57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AU57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AV57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AW57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AX57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AY57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"AZ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BA57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BB57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BC57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BD57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BE57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BF57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BG57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BH57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BI57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BJ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BK57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BL57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BM57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BN57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BO57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BP57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BQ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BR57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BS57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BT57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BU57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BV57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BW57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BX57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BY57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"BZ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CA57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CB57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CC57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CD57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CE57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CF57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CG57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CH57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CI57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CJ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CK57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CL57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CM57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CN57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CO57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CP57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CQ57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CR57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CS57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CT57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CU57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CV57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CW57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CX57*(1+'Default Assumptions'!$C$20)","v":1},{"$f":"CY57*(1+'Default Assumptions'!$C$20)","v":1}]
["   CRC Costs",1,{"$f":"B58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"C58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"D58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"E58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"F58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"G58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"H58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"I58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"J58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"K58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"L58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"M58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"N58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"O58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"P58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"Q58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"R58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"S58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"T58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"U58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"V58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"W58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"X58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"Y58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"Z58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AA58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AB58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AC58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AD58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AE58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AF58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AG58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AH58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AI58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AJ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AK58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AL58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AM58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AN58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AO58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AP58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AQ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AR58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AS58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AT58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AU58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AV58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AW58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AX58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AY58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"AZ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BA58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BB58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BC58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BD58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BE58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BF58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BG58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BH58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BI58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BJ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BK58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BL58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BM58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BN58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BO58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BP58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BQ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BR58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BS58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BT58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BU58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BV58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BW58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BX58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BY58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"BZ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CA58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CB58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CC58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CD58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CE58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CF58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CG58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CH58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CI58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CJ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CK58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CL58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CM58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CN58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CO58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CP58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CQ58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CR58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CS58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CT58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CU58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CV58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CW58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CX58*(1+'Default Assumptions'!$C$21)","v":1},{"$f":"CY58*(1+'Default Assumptions'!$C$21)","v":1}]
[]
["Real Inflation Rates"]
["   Base Inflation Rate",{"$f":"B51/B$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BN51/BN$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   Capital costs",{"$f":"B52/B$51","v":1},{"$f":"C52/C$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BO52/BO$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   Income",1,{"$f":"C53/C$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   Operating and maintenance",1,{"$f":"C54/C$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   Staff Costs",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   Utilities",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   RHI/FiT",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BN57/BN$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["   CRC Costs",1,{"$f":"C58/C$51","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Graphs","index":9,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Graphs"]

{"sheet":"Utility Consumption","index":10,"n_rows":117,"n_cols":104,"rows_kept":117,"cut":false,"hidden":true,"merged":[[4,3,4,4]]}
["Utility Consumption"]
[]
["Summary","Year",3,"Enter operating year to base summary on."]
[]
["DEMAND",null,null,"INPUT ENERGY"]
["Heating & DHW","kWh",null,"Heating & DHW",null,"Demand","Supply"]
["  Heat Losses",null,null,"Solar Gains",null,0,{"$f":"F7","v":0}]
["    Substructure",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B33:$CZ33)","v":0},null,"Internal Gains",null,0,{"$f":"F8","v":0}]
["    Roof",0,null,"Heating Fuel",null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$54:$CZ$54)+SUMIF($B$30:$CZ$30,$C$3,$B$43:$CZ$43)","v":0},{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$105:$CZ$105)","v":0}]
["    External Walls",0,null,"Electricity",null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B56:$CZ56)+SUMIF($B$30:$CZ$30,$C$3,$B53:$CZ53)+SUMIF($B$30:$CZ$30,$C$3,$B65:$CZ65)","v":0},{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$81:$CZ$81)+SUMIF($B$30:$CZ$30,$C$3,$B$85:$CZ$85)+SUMIF($B$30:$CZ$30,$C$3,$B$78:$CZ$78)","v":0}]
["    Windows & External Doors",0,null,"Biomass",null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B55:$CZ55)","v":0},{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$107:$CZ$107)","v":0}]
["    Ventilation & Distribution Losses",0,null,"Solar Thermal",null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B57:$CZ57)","v":0},{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$57:$CZ$57)+SUMIF($B$30:$CZ$30,$C$3,$B$68:$CZ$68)","v":0}]
["    Other Heat Losses",0,null,"CHP",null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B58:$CZ58)","v":0},{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$108:$CZ$108)","v":0}]
["  Other Heat Use",null,null,null,null,{"$f":"SUM(F7:F13)","v":0},{"$f":"SUM(G7:G13)","v":0},{"$f":"F14-B17","v":0}]
["    DHW",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B44:$CZ44)","v":0}]
["    Export",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$47:$CZ$47)","v":0},null,"Conventional Heating System Efficiency",null,null,{"$f":"F9/G9","v":{"$error":"#DIV/0!"}}]
["    Total",{"$f":"SUM(B8:B16)","v":0}]
[]
["Electricity (excl. heat)",null,null,"Electricity",null,null,"kWh"]
["  Lighting",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$88:$CZ$88)","v":0},null,"  Imported",null,null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$102:$CZ$102)","v":0}]
["  Ventilation and Distribution",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$86:$CZ$86)","v":0},null,"  Wind",null,null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$97:$CZ$97)","v":0}]
["  Cooling",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$87:$CZ$87)","v":0},null,"  PV",null,null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$98:$CZ$98)","v":0}]
["  Other",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$89:$CZ$89)","v":0},null,"  CHP",null,null,{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$99:$CZ$99)","v":0}]
["  Export",{"$f":"SUMIF($B$30:$CZ$30,$C$3,$B$90:$CZ$90)","v":0}]
[null,null,null,"  less heating/dhw",null,null,{"$f":"-G10","v":0}]
["    Total",{"$f":"SUM(B20:B24)","v":0},null,"    Total",null,null,{"$f":"SUM(G20:G25)","v":0}]
[]
["Year",{"$f":"YEAR('Default Assumptions'!C8)","v":1900},{"$f":"B28+1","v":1901},{"$f":"C28+1","v":1902},1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,1959,1960,1961,1962,1963,1964,1965,{"$f":"BO28+1","v":1966},1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002]
["Percentage of year operating",{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!B3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!B3,IF(B28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(B28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0.91666666666666663},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!C3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!C3,IF(C28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(C28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!D3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!D3,IF(D28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(D28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!E3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!E3,IF(E28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(E28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!F3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!F3,IF(F28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(F28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!G3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!G3,IF(G28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(G28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!H3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!H3,IF(H28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(H28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!I3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!I3,IF(I28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(I28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!J3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!J3,IF(J28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(J28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!K3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!K3,IF(K28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(K28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!L3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!L3,IF(L28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(L28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!M3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!M3,IF(M28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(M28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!N3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!N3,IF(N28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(N28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!O3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!O3,IF(O28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(O28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!P3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!P3,IF(P28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(P28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Q3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Q3,IF(Q28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Q28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!R3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!R3,IF(R28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(R28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!S3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!S3,IF(S28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(S28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!T3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!T3,IF(T28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(T28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!U3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!U3,IF(U28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(U28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!V3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!V3,IF(V28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(V28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!W3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!W3,IF(W28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(W28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!X3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!X3,IF(X28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(X28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Y3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Y3,IF(Y28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Y28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Z3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Z3,IF(Z28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Z28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AA3,IF(AA28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AA28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AB3,IF(AB28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AB28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AC3,IF(AC28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AC28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AD3,IF(AD28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AD28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AE3,IF(AE28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AE28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AF3,IF(AF28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AF28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AG3,IF(AG28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AG28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AH3,IF(AH28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AH28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AI3,IF(AI28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AI28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AJ3,IF(AJ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AJ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AK3,IF(AK28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AK28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AL3,IF(AL28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AL28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AM3,IF(AM28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AM28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AN3,IF(AN28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AN28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AO3,IF(AO28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AO28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AP3,IF(AP28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AP28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AQ3,IF(AQ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AQ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AR3,IF(AR28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AR28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AS3,IF(AS28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AS28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AT3,IF(AT28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AT28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AU3,IF(AU28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AU28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AV3,IF(AV28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AV28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AW3,IF(AW28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AW28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AX3,IF(AX28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AX28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AY3,IF(AY28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AY28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AZ3,IF(AZ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AZ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BA3,IF(BA28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BA28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BB3,IF(BB28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BB28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BC3,IF(BC28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BC28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BD3,IF(BD28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BD28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BE3,IF(BE28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BE28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BF3,IF(BF28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BF28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BG3,IF(BG28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BG28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BH3,IF(BH28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BH28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BI3,IF(BI28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BI28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BJ3,IF(BJ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BJ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BK3,IF(BK28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BK28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BL3,IF(BL28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BL28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BM3,IF(BM28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BM28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BN3,IF(BN28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BN28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BO3,IF(BO28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BO28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BP3,IF(BP28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BP28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BQ3,IF(BQ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BQ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BR3,IF(BR28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BR28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BS3,IF(BS28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BS28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BT3,IF(BT28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BT28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BU3,IF(BU28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BU28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BV3,IF(BV28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BV28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BW3,IF(BW28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BW28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BX3,IF(BX28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BX28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BY3,IF(BY28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BY28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BZ3,IF(BZ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BZ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CA3,IF(CA28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CA28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CB3,IF(CB28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CB28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CC3,IF(CC28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CC28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CD3,IF(CD28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CD28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CE3,IF(CE28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CE28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CF3,IF(CF28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CF28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CG3,IF(CG28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CG28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CH3,IF(CH28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CH28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CI3,IF(CI28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CI28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CJ3,IF(CJ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CJ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CK3,IF(CK28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CK28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CL3,IF(CL28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CL28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CM3,IF(CM28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CM28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CN3,IF(CN28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CN28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CO3,IF(CO28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CO28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CP3,IF(CP28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CP28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CQ3,IF(CQ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CQ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CR3,IF(CR28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CR28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CS3,IF(CS28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CS28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CT3,IF(CT28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CT28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CU3,IF(CU28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CU28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CV3,IF(CV28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CV28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CW3,IF(CW28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CW28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CX3,IF(CX28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CX28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CY3,IF(CY28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CY28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CZ3,IF(CZ28=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CZ28<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0}]
["Operation Year",{"$f":"IF(B29>0,A30+1,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(C29>0,B30+1,0)","v":0},{"$f":"IF(D29>0,C30+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP29>0,BO30+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Heat Losses"]
["  Substructure",{"$f":"'Structure & Fabric'!$B$10*B$29","v":0},{"$f":"'Structure & Fabric'!$B$10*C$29","v":0},{"$f":"'Structure & Fabric'!$B$10*D$29","v":0},{"$f":"'Structure & Fabric'!$B$10*E$29","v":0},{"$f":"'Structure & Fabric'!$B$10*F$29","v":0},{"$f":"'Structure & Fabric'!$B$10*G$29","v":0},{"$f":"'Structure & Fabric'!$B$10*H$29","v":0},{"$f":"'Structure & Fabric'!$B$10*I$29","v":0},{"$f":"'Structure & Fabric'!$B$10*J$29","v":0},{"$f":"'Structure & Fabric'!$B$10*K$29","v":0},{"$f":"'Structure & Fabric'!$B$10*L$29","v":0},{"$f":"'Structure & Fabric'!$B$10*M$29","v":0},{"$f":"'Structure & Fabric'!$B$10*N$29","v":0},{"$f":"'Structure & Fabric'!$B$10*O$29","v":0},{"$f":"'Structure & Fabric'!$B$10*P$29","v":0},{"$f":"'Structure & Fabric'!$B$10*Q$29","v":0},{"$f":"'Structure & Fabric'!$B$10*R$29","v":0},{"$f":"'Structure & Fabric'!$B$10*S$29","v":0},{"$f":"'Structure & Fabric'!$B$10*T$29","v":0},{"$f":"'Structure & Fabric'!$B$10*U$29","v":0},{"$f":"'Structure & Fabric'!$B$10*V$29","v":0},{"$f":"'Structure & Fabric'!$B$10*W$29","v":0},{"$f":"'Structure & Fabric'!$B$10*X$29","v":0},{"$f":"'Structure & Fabric'!$B$10*Y$29","v":0},{"$f":"'Structure & Fabric'!$B$10*Z$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AA$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AB$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AC$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AD$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AE$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AF$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AG$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AH$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AI$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AJ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AK$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AL$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AM$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AN$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AO$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AP$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AQ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AR$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AS$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AT$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AU$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AV$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AW$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AX$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AY$29","v":0},{"$f":"'Structure & Fabric'!$B$10*AZ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BA$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BB$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BC$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BD$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BE$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BF$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BG$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BH$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BI$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BJ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BK$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BL$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BM$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BN$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BO$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BP$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BQ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BR$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BS$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BT$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BU$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BV$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BW$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BX$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BY$29","v":0},{"$f":"'Structure & Fabric'!$B$10*BZ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CA$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CB$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CC$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CD$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CE$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CF$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CG$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CH$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CI$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CJ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CK$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CL$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CM$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CN$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CO$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CP$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CQ$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CR$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CS$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CT$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CU$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CV$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CW$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CX$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CY$29","v":0},{"$f":"'Structure & Fabric'!$B$10*CZ$29","v":0}]
["  Roof",{"$f":"'Structure & Fabric'!$C$10*B$29","v":0},{"$f":"'Structure & Fabric'!$C$10*C$29","v":0},{"$f":"'Structure & Fabric'!$C$10*D$29","v":0},{"$f":"'Structure & Fabric'!$C$10*E$29","v":0},{"$f":"'Structure & Fabric'!$C$10*F$29","v":0},{"$f":"'Structure & Fabric'!$C$10*G$29","v":0},{"$f":"'Structure & Fabric'!$C$10*H$29","v":0},{"$f":"'Structure & Fabric'!$C$10*I$29","v":0},{"$f":"'Structure & Fabric'!$C$10*J$29","v":0},{"$f":"'Structure & Fabric'!$C$10*K$29","v":0},{"$f":"'Structure & Fabric'!$C$10*L$29","v":0},{"$f":"'Structure & Fabric'!$C$10*M$29","v":0},{"$f":"'Structure & Fabric'!$C$10*N$29","v":0},{"$f":"'Structure & Fabric'!$C$10*O$29","v":0},{"$f":"'Structure & Fabric'!$C$10*P$29","v":0},{"$f":"'Structure & Fabric'!$C$10*Q$29","v":0},{"$f":"'Structure & Fabric'!$C$10*R$29","v":0},{"$f":"'Structure & Fabric'!$C$10*S$29","v":0},{"$f":"'Structure & Fabric'!$C$10*T$29","v":0},{"$f":"'Structure & Fabric'!$C$10*U$29","v":0},{"$f":"'Structure & Fabric'!$C$10*V$29","v":0},{"$f":"'Structure & Fabric'!$C$10*W$29","v":0},{"$f":"'Structure & Fabric'!$C$10*X$29","v":0},{"$f":"'Structure & Fabric'!$C$10*Y$29","v":0},{"$f":"'Structure & Fabric'!$C$10*Z$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AA$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AB$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AC$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AD$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AE$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AF$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AG$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AH$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AI$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AJ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AK$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AL$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AM$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AN$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AO$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AP$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AQ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AR$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AS$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AT$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AU$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AV$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AW$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AX$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AY$29","v":0},{"$f":"'Structure & Fabric'!$C$10*AZ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BA$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BB$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BC$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BD$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BE$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BF$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BG$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BH$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BI$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BJ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BK$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BL$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BM$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BN$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BO$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BP$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BQ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BR$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BS$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BT$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BU$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BV$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BW$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BX$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BY$29","v":0},{"$f":"'Structure & Fabric'!$C$10*BZ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CA$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CB$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CC$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CD$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CE$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CF$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CG$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CH$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CI$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CJ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CK$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CL$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CM$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CN$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CO$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CP$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CQ$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CR$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CS$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CT$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CU$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CV$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CW$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CX$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CY$29","v":0},{"$f":"'Structure & Fabric'!$C$10*CZ$29","v":0}]
["  External Walls",{"$f":"'Structure & Fabric'!$D$10*B$29","v":0},{"$f":"'Structure & Fabric'!$D$10*C$29","v":0},{"$f":"'Structure & Fabric'!$D$10*D$29","v":0},{"$f":"'Structure & Fabric'!$D$10*E$29","v":0},{"$f":"'Structure & Fabric'!$D$10*F$29","v":0},{"$f":"'Structure & Fabric'!$D$10*G$29","v":0},{"$f":"'Structure & Fabric'!$D$10*H$29","v":0},{"$f":"'Structure & Fabric'!$D$10*I$29","v":0},{"$f":"'Structure & Fabric'!$D$10*J$29","v":0},{"$f":"'Structure & Fabric'!$D$10*K$29","v":0},{"$f":"'Structure & Fabric'!$D$10*L$29","v":0},{"$f":"'Structure & Fabric'!$D$10*M$29","v":0},{"$f":"'Structure & Fabric'!$D$10*N$29","v":0},{"$f":"'Structure & Fabric'!$D$10*O$29","v":0},{"$f":"'Structure & Fabric'!$D$10*P$29","v":0},{"$f":"'Structure & Fabric'!$D$10*Q$29","v":0},{"$f":"'Structure & Fabric'!$D$10*R$29","v":0},{"$f":"'Structure & Fabric'!$D$10*S$29","v":0},{"$f":"'Structure & Fabric'!$D$10*T$29","v":0},{"$f":"'Structure & Fabric'!$D$10*U$29","v":0},{"$f":"'Structure & Fabric'!$D$10*V$29","v":0},{"$f":"'Structure & Fabric'!$D$10*W$29","v":0},{"$f":"'Structure & Fabric'!$D$10*X$29","v":0},{"$f":"'Structure & Fabric'!$D$10*Y$29","v":0},{"$f":"'Structure & Fabric'!$D$10*Z$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AA$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AB$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AC$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AD$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AE$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AF$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AG$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AH$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AI$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AJ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AK$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AL$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AM$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AN$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AO$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AP$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AQ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AR$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AS$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AT$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AU$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AV$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AW$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AX$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AY$29","v":0},{"$f":"'Structure & Fabric'!$D$10*AZ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BA$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BB$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BC$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BD$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BE$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BF$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BG$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BH$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BI$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BJ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BK$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BL$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BM$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BN$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BO$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BP$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BQ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BR$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BS$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BT$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BU$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BV$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BW$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BX$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BY$29","v":0},{"$f":"'Structure & Fabric'!$D$10*BZ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CA$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CB$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CC$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CD$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CE$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CF$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CG$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CH$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CI$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CJ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CK$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CL$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CM$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CN$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CO$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CP$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CQ$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CR$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CS$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CT$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CU$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CV$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CW$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CX$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CY$29","v":0},{"$f":"'Structure & Fabric'!$D$10*CZ$29","v":0}]
["  Windows & External Doors",{"$f":"'Structure & Fabric'!$E$10*B$29","v":0},{"$f":"'Structure & Fabric'!$E$10*C$29","v":0},{"$f":"'Structure & Fabric'!$E$10*D$29","v":0},{"$f":"'Structure & Fabric'!$E$10*E$29","v":0},{"$f":"'Structure & Fabric'!$E$10*F$29","v":0},{"$f":"'Structure & Fabric'!$E$10*G$29","v":0},{"$f":"'Structure & Fabric'!$E$10*H$29","v":0},{"$f":"'Structure & Fabric'!$E$10*I$29","v":0},{"$f":"'Structure & Fabric'!$E$10*J$29","v":0},{"$f":"'Structure & Fabric'!$E$10*K$29","v":0},{"$f":"'Structure & Fabric'!$E$10*L$29","v":0},{"$f":"'Structure & Fabric'!$E$10*M$29","v":0},{"$f":"'Structure & Fabric'!$E$10*N$29","v":0},{"$f":"'Structure & Fabric'!$E$10*O$29","v":0},{"$f":"'Structure & Fabric'!$E$10*P$29","v":0},{"$f":"'Structure & Fabric'!$E$10*Q$29","v":0},{"$f":"'Structure & Fabric'!$E$10*R$29","v":0},{"$f":"'Structure & Fabric'!$E$10*S$29","v":0},{"$f":"'Structure & Fabric'!$E$10*T$29","v":0},{"$f":"'Structure & Fabric'!$E$10*U$29","v":0},{"$f":"'Structure & Fabric'!$E$10*V$29","v":0},{"$f":"'Structure & Fabric'!$E$10*W$29","v":0},{"$f":"'Structure & Fabric'!$E$10*X$29","v":0},{"$f":"'Structure & Fabric'!$E$10*Y$29","v":0},{"$f":"'Structure & Fabric'!$E$10*Z$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AA$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AB$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AC$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AD$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AE$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AF$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AG$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AH$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AI$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AJ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AK$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AL$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AM$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AN$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AO$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AP$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AQ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AR$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AS$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AT$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AU$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AV$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AW$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AX$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AY$29","v":0},{"$f":"'Structure & Fabric'!$E$10*AZ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BA$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BB$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BC$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BD$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BE$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BF$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BG$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BH$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BI$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BJ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BK$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BL$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BM$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BN$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BO$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BP$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BQ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BR$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BS$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BT$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BU$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BV$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BW$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BX$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BY$29","v":0},{"$f":"'Structure & Fabric'!$E$10*BZ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CA$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CB$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CC$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CD$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CE$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CF$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CG$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CH$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CI$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CJ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CK$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CL$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CM$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CN$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CO$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CP$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CQ$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CR$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CS$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CT$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CU$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CV$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CW$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CX$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CY$29","v":0},{"$f":"'Structure & Fabric'!$E$10*CZ$29","v":0}]
["  Ventilation & Distribution Losses",{"$f":"Services!$C$12*B$29","v":0},{"$f":"Services!$C$12*C$29","v":0},{"$f":"Services!$C$12*D$29","v":0},{"$f":"Services!$C$12*E$29","v":0},{"$f":"Services!$C$12*F$29","v":0},{"$f":"Services!$C$12*G$29","v":0},{"$f":"Services!$C$12*H$29","v":0},{"$f":"Services!$C$12*I$29","v":0},{"$f":"Services!$C$12*J$29","v":0},{"$f":"Services!$C$12*K$29","v":0},{"$f":"Services!$C$12*L$29","v":0},{"$f":"Services!$C$12*M$29","v":0},{"$f":"Services!$C$12*N$29","v":0},{"$f":"Services!$C$12*O$29","v":0},{"$f":"Services!$C$12*P$29","v":0},{"$f":"Services!$C$12*Q$29","v":0},{"$f":"Services!$C$12*R$29","v":0},{"$f":"Services!$C$12*S$29","v":0},{"$f":"Services!$C$12*T$29","v":0},{"$f":"Services!$C$12*U$29","v":0},{"$f":"Services!$C$12*V$29","v":0},{"$f":"Services!$C$12*W$29","v":0},{"$f":"Services!$C$12*X$29","v":0},{"$f":"Services!$C$12*Y$29","v":0},{"$f":"Services!$C$12*Z$29","v":0},{"$f":"Services!$C$12*AA$29","v":0},{"$f":"Services!$C$12*AB$29","v":0},{"$f":"Services!$C$12*AC$29","v":0},{"$f":"Services!$C$12*AD$29","v":0},{"$f":"Services!$C$12*AE$29","v":0},{"$f":"Services!$C$12*AF$29","v":0},{"$f":"Services!$C$12*AG$29","v":0},{"$f":"Services!$C$12*AH$29","v":0},{"$f":"Services!$C$12*AI$29","v":0},{"$f":"Services!$C$12*AJ$29","v":0},{"$f":"Services!$C$12*AK$29","v":0},{"$f":"Services!$C$12*AL$29","v":0},{"$f":"Services!$C$12*AM$29","v":0},{"$f":"Services!$C$12*AN$29","v":0},{"$f":"Services!$C$12*AO$29","v":0},{"$f":"Services!$C$12*AP$29","v":0},{"$f":"Services!$C$12*AQ$29","v":0},{"$f":"Services!$C$12*AR$29","v":0},{"$f":"Services!$C$12*AS$29","v":0},{"$f":"Services!$C$12*AT$29","v":0},{"$f":"Services!$C$12*AU$29","v":0},{"$f":"Services!$C$12*AV$29","v":0},{"$f":"Services!$C$12*AW$29","v":0},{"$f":"Services!$C$12*AX$29","v":0},{"$f":"Services!$C$12*AY$29","v":0},{"$f":"Services!$C$12*AZ$29","v":0},{"$f":"Services!$C$12*BA$29","v":0},{"$f":"Services!$C$12*BB$29","v":0},{"$f":"Services!$C$12*BC$29","v":0},{"$f":"Services!$C$12*BD$29","v":0},{"$f":"Services!$C$12*BE$29","v":0},{"$f":"Services!$C$12*BF$29","v":0},{"$f":"Services!$C$12*BG$29","v":0},{"$f":"Services!$C$12*BH$29","v":0},{"$f":"Services!$C$12*BI$29","v":0},{"$f":"Services!$C$12*BJ$29","v":0},{"$f":"Services!$C$12*BK$29","v":0},{"$f":"Services!$C$12*BL$29","v":0},{"$f":"Services!$C$12*BM$29","v":0},{"$f":"Services!$C$12*BN$29","v":0},{"$f":"Services!$C$12*BO$29","v":0},{"$f":"Services!$C$12*BP$29","v":0},{"$f":"Services!$C$12*BQ$29","v":0},{"$f":"Services!$C$12*BR$29","v":0},{"$f":"Services!$C$12*BS$29","v":0},{"$f":"Services!$C$12*BT$29","v":0},{"$f":"Services!$C$12*BU$29","v":0},{"$f":"Services!$C$12*BV$29","v":0},{"$f":"Services!$C$12*BW$29","v":0},{"$f":"Services!$C$12*BX$29","v":0},{"$f":"Services!$C$12*BY$29","v":0},{"$f":"Services!$C$12*BZ$29","v":0},{"$f":"Services!$C$12*CA$29","v":0},{"$f":"Services!$C$12*CB$29","v":0},{"$f":"Services!$C$12*CC$29","v":0},{"$f":"Services!$C$12*CD$29","v":0},{"$f":"Services!$C$12*CE$29","v":0},{"$f":"Services!$C$12*CF$29","v":0},{"$f":"Services!$C$12*CG$29","v":0},{"$f":"Services!$C$12*CH$29","v":0},{"$f":"Services!$C$12*CI$29","v":0},{"$f":"Services!$C$12*CJ$29","v":0},{"$f":"Services!$C$12*CK$29","v":0},{"$f":"Services!$C$12*CL$29","v":0},{"$f":"Services!$C$12*CM$29","v":0},{"$f":"Services!$C$12*CN$29","v":0},{"$f":"Services!$C$12*CO$29","v":0},{"$f":"Services!$C$12*CP$29","v":0},{"$f":"Services!$C$12*CQ$29","v":0},{"$f":"Services!$C$12*CR$29","v":0},{"$f":"Services!$C$12*CS$29","v":0},{"$f":"Services!$C$12*CT$29","v":0},{"$f":"Services!$C$12*CU$29","v":0},{"$f":"Services!$C$12*CV$29","v":0},{"$f":"Services!$C$12*CW$29","v":0},{"$f":"Services!$C$12*CX$29","v":0},{"$f":"Services!$C$12*CY$29","v":0},{"$f":"Services!$C$12*CZ$29","v":0}]
["  Other Heat Losses",{"$f":"Services!$G$12*B29","v":0},{"$f":"Services!$G$12*C29","v":0},{"$f":"Services!$G$12*D29","v":0},{"$f":"Services!$G$12*E29","v":0},{"$f":"Services!$G$12*F29","v":0},{"$f":"Services!$G$12*G29","v":0},{"$f":"Services!$G$12*H29","v":0},{"$f":"Services!$G$12*I29","v":0},{"$f":"Services!$G$12*J29","v":0},{"$f":"Services!$G$12*K29","v":0},{"$f":"Services!$G$12*L29","v":0},{"$f":"Services!$G$12*M29","v":0},{"$f":"Services!$G$12*N29","v":0},{"$f":"Services!$G$12*O29","v":0},{"$f":"Services!$G$12*P29","v":0},{"$f":"Services!$G$12*Q29","v":0},{"$f":"Services!$G$12*R29","v":0},{"$f":"Services!$G$12*S29","v":0},{"$f":"Services!$G$12*T29","v":0},{"$f":"Services!$G$12*U29","v":0},{"$f":"Services!$G$12*V29","v":0},{"$f":"Services!$G$12*W29","v":0},{"$f":"Services!$G$12*X29","v":0},{"$f":"Services!$G$12*Y29","v":0},{"$f":"Services!$G$12*Z29","v":0},{"$f":"Services!$G$12*AA29","v":0},{"$f":"Services!$G$12*AB29","v":0},{"$f":"Services!$G$12*AC29","v":0},{"$f":"Services!$G$12*AD29","v":0},{"$f":"Services!$G$12*AE29","v":0},{"$f":"Services!$G$12*AF29","v":0},{"$f":"Services!$G$12*AG29","v":0},{"$f":"Services!$G$12*AH29","v":0},{"$f":"Services!$G$12*AI29","v":0},{"$f":"Services!$G$12*AJ29","v":0},{"$f":"Services!$G$12*AK29","v":0},{"$f":"Services!$G$12*AL29","v":0},{"$f":"Services!$G$12*AM29","v":0},{"$f":"Services!$G$12*AN29","v":0},{"$f":"Services!$G$12*AO29","v":0},{"$f":"Services!$G$12*AP29","v":0},{"$f":"Services!$G$12*AQ29","v":0},{"$f":"Services!$G$12*AR29","v":0},{"$f":"Services!$G$12*AS29","v":0},{"$f":"Services!$G$12*AT29","v":0},{"$f":"Services!$G$12*AU29","v":0},{"$f":"Services!$G$12*AV29","v":0},{"$f":"Services!$G$12*AW29","v":0},{"$f":"Services!$G$12*AX29","v":0},{"$f":"Services!$G$12*AY29","v":0},{"$f":"Services!$G$12*AZ29","v":0},{"$f":"Services!$G$12*BA29","v":0},{"$f":"Services!$G$12*BB29","v":0},{"$f":"Services!$G$12*BC29","v":0},{"$f":"Services!$G$12*BD29","v":0},{"$f":"Services!$G$12*BE29","v":0},{"$f":"Services!$G$12*BF29","v":0},{"$f":"Services!$G$12*BG29","v":0},{"$f":"Services!$G$12*BH29","v":0},{"$f":"Services!$G$12*BI29","v":0},{"$f":"Services!$G$12*BJ29","v":0},{"$f":"Services!$G$12*BK29","v":0},{"$f":"Services!$G$12*BL29","v":0},{"$f":"Services!$G$12*BM29","v":0},{"$f":"Services!$G$12*BN29","v":0},{"$f":"Services!$G$12*BO29","v":0},{"$f":"Services!$G$12*BP29","v":0},{"$f":"Services!$G$12*BQ29","v":0},{"$f":"Services!$G$12*BR29","v":0},{"$f":"Services!$G$12*BS29","v":0},{"$f":"Services!$G$12*BT29","v":0},{"$f":"Services!$G$12*BU29","v":0},{"$f":"Services!$G$12*BV29","v":0},{"$f":"Services!$G$12*BW29","v":0},{"$f":"Services!$G$12*BX29","v":0},{"$f":"Services!$G$12*BY29","v":0},{"$f":"Services!$G$12*BZ29","v":0},{"$f":"Services!$G$12*CA29","v":0},{"$f":"Services!$G$12*CB29","v":0},{"$f":"Services!$G$12*CC29","v":0},{"$f":"Services!$G$12*CD29","v":0},{"$f":"Services!$G$12*CE29","v":0},{"$f":"Services!$G$12*CF29","v":0},{"$f":"Services!$G$12*CG29","v":0},{"$f":"Services!$G$12*CH29","v":0},{"$f":"Services!$G$12*CI29","v":0},{"$f":"Services!$G$12*CJ29","v":0},{"$f":"Services!$G$12*CK29","v":0},{"$f":"Services!$G$12*CL29","v":0},{"$f":"Services!$G$12*CM29","v":0},{"$f":"Services!$G$12*CN29","v":0},{"$f":"Services!$G$12*CO29","v":0},{"$f":"Services!$G$12*CP29","v":0},{"$f":"Services!$G$12*CQ29","v":0},{"$f":"Services!$G$12*CR29","v":0},{"$f":"Services!$G$12*CS29","v":0},{"$f":"Services!$G$12*CT29","v":0},{"$f":"Services!$G$12*CU29","v":0},{"$f":"Services!$G$12*CV29","v":0},{"$f":"Services!$G$12*CW29","v":0},{"$f":"Services!$G$12*CX29","v":0},{"$f":"Services!$G$12*CY29","v":0},{"$f":"Services!$G$12*CZ29","v":0}]
["      Total",{"$f":"SUM(B33:B38)","v":0},{"$f":"SUM(C33:C38)","v":0},{"$f":"SUM(D33:D38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP33:BP38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DHW Consumption "]
["  DHW Consumption Electricity",{"$f":"Services!$F$10*B29","v":0},{"$f":"Services!$F$10*C29","v":0},{"$f":"Services!$F$10*D29","v":0},{"$f":"Services!$F$10*E29","v":0},{"$f":"Services!$F$10*F29","v":0},{"$f":"Services!$F$10*G29","v":0},{"$f":"Services!$F$10*H29","v":0},{"$f":"Services!$F$10*I29","v":0},{"$f":"Services!$F$10*J29","v":0},{"$f":"Services!$F$10*K29","v":0},{"$f":"Services!$F$10*L29","v":0},{"$f":"Services!$F$10*M29","v":0},{"$f":"Services!$F$10*N29","v":0},{"$f":"Services!$F$10*O29","v":0},{"$f":"Services!$F$10*P29","v":0},{"$f":"Services!$F$10*Q29","v":0},{"$f":"Services!$F$10*R29","v":0},{"$f":"Services!$F$10*S29","v":0},{"$f":"Services!$F$10*T29","v":0},{"$f":"Services!$F$10*U29","v":0},{"$f":"Services!$F$10*V29","v":0},{"$f":"Services!$F$10*W29","v":0},{"$f":"Services!$F$10*X29","v":0},{"$f":"Services!$F$10*Y29","v":0},{"$f":"Services!$F$10*Z29","v":0},{"$f":"Services!$F$10*AA29","v":0},{"$f":"Services!$F$10*AB29","v":0},{"$f":"Services!$F$10*AC29","v":0},{"$f":"Services!$F$10*AD29","v":0},{"$f":"Services!$F$10*AE29","v":0},{"$f":"Services!$F$10*AF29","v":0},{"$f":"Services!$F$10*AG29","v":0},{"$f":"Services!$F$10*AH29","v":0},{"$f":"Services!$F$10*AI29","v":0},{"$f":"Services!$F$10*AJ29","v":0},{"$f":"Services!$F$10*AK29","v":0},{"$f":"Services!$F$10*AL29","v":0},{"$f":"Services!$F$10*AM29","v":0},{"$f":"Services!$F$10*AN29","v":0},{"$f":"Services!$F$10*AO29","v":0},{"$f":"Services!$F$10*AP29","v":0},{"$f":"Services!$F$10*AQ29","v":0},{"$f":"Services!$F$10*AR29","v":0},{"$f":"Services!$F$10*AS29","v":0},{"$f":"Services!$F$10*AT29","v":0},{"$f":"Services!$F$10*AU29","v":0},{"$f":"Services!$F$10*AV29","v":0},{"$f":"Services!$F$10*AW29","v":0},{"$f":"Services!$F$10*AX29","v":0},{"$f":"Services!$F$10*AY29","v":0},{"$f":"Services!$F$10*AZ29","v":0},{"$f":"Services!$F$10*BA29","v":0},{"$f":"Services!$F$10*BB29","v":0},{"$f":"Services!$F$10*BC29","v":0},{"$f":"Services!$F$10*BD29","v":0},{"$f":"Services!$F$10*BE29","v":0},{"$f":"Services!$F$10*BF29","v":0},{"$f":"Services!$F$10*BG29","v":0},{"$f":"Services!$F$10*BH29","v":0},{"$f":"Services!$F$10*BI29","v":0},{"$f":"Services!$F$10*BJ29","v":0},{"$f":"Services!$F$10*BK29","v":0},{"$f":"Services!$F$10*BL29","v":0},{"$f":"Services!$F$10*BM29","v":0},{"$f":"Services!$F$10*BN29","v":0},{"$f":"Services!$F$10*BO29","v":0},{"$f":"Services!$F$10*BP29","v":0},{"$f":"Services!$F$10*BQ29","v":0},{"$f":"Services!$F$10*BR29","v":0},{"$f":"Services!$F$10*BS29","v":0},{"$f":"Services!$F$10*BT29","v":0},{"$f":"Services!$F$10*BU29","v":0},{"$f":"Services!$F$10*BV29","v":0},{"$f":"Services!$F$10*BW29","v":0},{"$f":"Services!$F$10*BX29","v":0},{"$f":"Services!$F$10*BY29","v":0},{"$f":"Services!$F$10*BZ29","v":0},{"$f":"Services!$F$10*CA29","v":0},{"$f":"Services!$F$10*CB29","v":0},{"$f":"Services!$F$10*CC29","v":0},{"$f":"Services!$F$10*CD29","v":0},{"$f":"Services!$F$10*CE29","v":0},{"$f":"Services!$F$10*CF29","v":0},{"$f":"Services!$F$10*CG29","v":0},{"$f":"Services!$F$10*CH29","v":0},{"$f":"Services!$F$10*CI29","v":0},{"$f":"Services!$F$10*CJ29","v":0},{"$f":"Services!$F$10*CK29","v":0},{"$f":"Services!$F$10*CL29","v":0},{"$f":"Services!$F$10*CM29","v":0},{"$f":"Services!$F$10*CN29","v":0},{"$f":"Services!$F$10*CO29","v":0},{"$f":"Services!$F$10*CP29","v":0},{"$f":"Services!$F$10*CQ29","v":0},{"$f":"Services!$F$10*CR29","v":0},{"$f":"Services!$F$10*CS29","v":0},{"$f":"Services!$F$10*CT29","v":0},{"$f":"Services!$F$10*CU29","v":0},{"$f":"Services!$F$10*CV29","v":0},{"$f":"Services!$F$10*CW29","v":0},{"$f":"Services!$F$10*CX29","v":0},{"$f":"Services!$F$10*CY29","v":0},{"$f":"Services!$F$10*CZ29","v":0}]
["  DHW Consumption Heating Fuel",{"$f":"Services!$F$11*B29","v":0},{"$f":"Services!$F$11*C29","v":0},{"$f":"Services!$F$11*D29","v":0},{"$f":"Services!$F$11*E29","v":0},{"$f":"Services!$F$11*F29","v":0},{"$f":"Services!$F$11*G29","v":0},{"$f":"Services!$F$11*H29","v":0},{"$f":"Services!$F$11*I29","v":0},{"$f":"Services!$F$11*J29","v":0},{"$f":"Services!$F$11*K29","v":0},{"$f":"Services!$F$11*L29","v":0},{"$f":"Services!$F$11*M29","v":0},{"$f":"Services!$F$11*N29","v":0},{"$f":"Services!$F$11*O29","v":0},{"$f":"Services!$F$11*P29","v":0},{"$f":"Services!$F$11*Q29","v":0},{"$f":"Services!$F$11*R29","v":0},{"$f":"Services!$F$11*S29","v":0},{"$f":"Services!$F$11*T29","v":0},{"$f":"Services!$F$11*U29","v":0},{"$f":"Services!$F$11*V29","v":0},{"$f":"Services!$F$11*W29","v":0},{"$f":"Services!$F$11*X29","v":0},{"$f":"Services!$F$11*Y29","v":0},{"$f":"Services!$F$11*Z29","v":0},{"$f":"Services!$F$11*AA29","v":0},{"$f":"Services!$F$11*AB29","v":0},{"$f":"Services!$F$11*AC29","v":0},{"$f":"Services!$F$11*AD29","v":0},{"$f":"Services!$F$11*AE29","v":0},{"$f":"Services!$F$11*AF29","v":0},{"$f":"Services!$F$11*AG29","v":0},{"$f":"Services!$F$11*AH29","v":0},{"$f":"Services!$F$11*AI29","v":0},{"$f":"Services!$F$11*AJ29","v":0},{"$f":"Services!$F$11*AK29","v":0},{"$f":"Services!$F$11*AL29","v":0},{"$f":"Services!$F$11*AM29","v":0},{"$f":"Services!$F$11*AN29","v":0},{"$f":"Services!$F$11*AO29","v":0},{"$f":"Services!$F$11*AP29","v":0},{"$f":"Services!$F$11*AQ29","v":0},{"$f":"Services!$F$11*AR29","v":0},{"$f":"Services!$F$11*AS29","v":0},{"$f":"Services!$F$11*AT29","v":0},{"$f":"Services!$F$11*AU29","v":0},{"$f":"Services!$F$11*AV29","v":0},{"$f":"Services!$F$11*AW29","v":0},{"$f":"Services!$F$11*AX29","v":0},{"$f":"Services!$F$11*AY29","v":0},{"$f":"Services!$F$11*AZ29","v":0},{"$f":"Services!$F$11*BA29","v":0},{"$f":"Services!$F$11*BB29","v":0},{"$f":"Services!$F$11*BC29","v":0},{"$f":"Services!$F$11*BD29","v":0},{"$f":"Services!$F$11*BE29","v":0},{"$f":"Services!$F$11*BF29","v":0},{"$f":"Services!$F$11*BG29","v":0},{"$f":"Services!$F$11*BH29","v":0},{"$f":"Services!$F$11*BI29","v":0},{"$f":"Services!$F$11*BJ29","v":0},{"$f":"Services!$F$11*BK29","v":0},{"$f":"Services!$F$11*BL29","v":0},{"$f":"Services!$F$11*BM29","v":0},{"$f":"Services!$F$11*BN29","v":0},{"$f":"Services!$F$11*BO29","v":0},{"$f":"Services!$F$11*BP29","v":0},{"$f":"Services!$F$11*BQ29","v":0},{"$f":"Services!$F$11*BR29","v":0},{"$f":"Services!$F$11*BS29","v":0},{"$f":"Services!$F$11*BT29","v":0},{"$f":"Services!$F$11*BU29","v":0},{"$f":"Services!$F$11*BV29","v":0},{"$f":"Services!$F$11*BW29","v":0},{"$f":"Services!$F$11*BX29","v":0},{"$f":"Services!$F$11*BY29","v":0},{"$f":"Services!$F$11*BZ29","v":0},{"$f":"Services!$F$11*CA29","v":0},{"$f":"Services!$F$11*CB29","v":0},{"$f":"Services!$F$11*CC29","v":0},{"$f":"Services!$F$11*CD29","v":0},{"$f":"Services!$F$11*CE29","v":0},{"$f":"Services!$F$11*CF29","v":0},{"$f":"Services!$F$11*CG29","v":0},{"$f":"Services!$F$11*CH29","v":0},{"$f":"Services!$F$11*CI29","v":0},{"$f":"Services!$F$11*CJ29","v":0},{"$f":"Services!$F$11*CK29","v":0},{"$f":"Services!$F$11*CL29","v":0},{"$f":"Services!$F$11*CM29","v":0},{"$f":"Services!$F$11*CN29","v":0},{"$f":"Services!$F$11*CO29","v":0},{"$f":"Services!$F$11*CP29","v":0},{"$f":"Services!$F$11*CQ29","v":0},{"$f":"Services!$F$11*CR29","v":0},{"$f":"Services!$F$11*CS29","v":0},{"$f":"Services!$F$11*CT29","v":0},{"$f":"Services!$F$11*CU29","v":0},{"$f":"Services!$F$11*CV29","v":0},{"$f":"Services!$F$11*CW29","v":0},{"$f":"Services!$F$11*CX29","v":0},{"$f":"Services!$F$11*CY29","v":0},{"$f":"Services!$F$11*CZ29","v":0}]
["      Total",{"$f":"SUM(B42:B43)","v":0},{"$f":"SUM(C42:C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO42:BO43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Other"]
["  Heat Export",{"$f":"Services!$G$18*B29","v":0},{"$f":"Services!$G$18*C29","v":0},{"$f":"Services!$G$18*D29","v":0},{"$f":"Services!$G$18*E29","v":0},{"$f":"Services!$G$18*F29","v":0},{"$f":"Services!$G$18*G29","v":0},{"$f":"Services!$G$18*H29","v":0},{"$f":"Services!$G$18*I29","v":0},{"$f":"Services!$G$18*J29","v":0},{"$f":"Services!$G$18*K29","v":0},{"$f":"Services!$G$18*L29","v":0},{"$f":"Services!$G$18*M29","v":0},{"$f":"Services!$G$18*N29","v":0},{"$f":"Services!$G$18*O29","v":0},{"$f":"Services!$G$18*P29","v":0},{"$f":"Services!$G$18*Q29","v":0},{"$f":"Services!$G$18*R29","v":0},{"$f":"Services!$G$18*S29","v":0},{"$f":"Services!$G$18*T29","v":0},{"$f":"Services!$G$18*U29","v":0},{"$f":"Services!$G$18*V29","v":0},{"$f":"Services!$G$18*W29","v":0},{"$f":"Services!$G$18*X29","v":0},{"$f":"Services!$G$18*Y29","v":0},{"$f":"Services!$G$18*Z29","v":0},{"$f":"Services!$G$18*AA29","v":0},{"$f":"Services!$G$18*AB29","v":0},{"$f":"Services!$G$18*AC29","v":0},{"$f":"Services!$G$18*AD29","v":0},{"$f":"Services!$G$18*AE29","v":0},{"$f":"Services!$G$18*AF29","v":0},{"$f":"Services!$G$18*AG29","v":0},{"$f":"Services!$G$18*AH29","v":0},{"$f":"Services!$G$18*AI29","v":0},{"$f":"Services!$G$18*AJ29","v":0},{"$f":"Services!$G$18*AK29","v":0},{"$f":"Services!$G$18*AL29","v":0},{"$f":"Services!$G$18*AM29","v":0},{"$f":"Services!$G$18*AN29","v":0},{"$f":"Services!$G$18*AO29","v":0},{"$f":"Services!$G$18*AP29","v":0},{"$f":"Services!$G$18*AQ29","v":0},{"$f":"Services!$G$18*AR29","v":0},{"$f":"Services!$G$18*AS29","v":0},{"$f":"Services!$G$18*AT29","v":0},{"$f":"Services!$G$18*AU29","v":0},{"$f":"Services!$G$18*AV29","v":0},{"$f":"Services!$G$18*AW29","v":0},{"$f":"Services!$G$18*AX29","v":0},{"$f":"Services!$G$18*AY29","v":0},{"$f":"Services!$G$18*AZ29","v":0},{"$f":"Services!$G$18*BA29","v":0},{"$f":"Services!$G$18*BB29","v":0},{"$f":"Services!$G$18*BC29","v":0},{"$f":"Services!$G$18*BD29","v":0},{"$f":"Services!$G$18*BE29","v":0},{"$f":"Services!$G$18*BF29","v":0},{"$f":"Services!$G$18*BG29","v":0},{"$f":"Services!$G$18*BH29","v":0},{"$f":"Services!$G$18*BI29","v":0},{"$f":"Services!$G$18*BJ29","v":0},{"$f":"Services!$G$18*BK29","v":0},{"$f":"Services!$G$18*BL29","v":0},{"$f":"Services!$G$18*BM29","v":0},{"$f":"Services!$G$18*BN29","v":0},{"$f":"Services!$G$18*BO29","v":0},{"$f":"Services!$G$18*BP29","v":0},{"$f":"Services!$G$18*BQ29","v":0},{"$f":"Services!$G$18*BR29","v":0},{"$f":"Services!$G$18*BS29","v":0},{"$f":"Services!$G$18*BT29","v":0},{"$f":"Services!$G$18*BU29","v":0},{"$f":"Services!$G$18*BV29","v":0},{"$f":"Services!$G$18*BW29","v":0},{"$f":"Services!$G$18*BX29","v":0},{"$f":"Services!$G$18*BY29","v":0},{"$f":"Services!$G$18*BZ29","v":0},{"$f":"Services!$G$18*CA29","v":0},{"$f":"Services!$G$18*CB29","v":0},{"$f":"Services!$G$18*CC29","v":0},{"$f":"Services!$G$18*CD29","v":0},{"$f":"Services!$G$18*CE29","v":0},{"$f":"Services!$G$18*CF29","v":0},{"$f":"Services!$G$18*CG29","v":0},{"$f":"Services!$G$18*CH29","v":0},{"$f":"Services!$G$18*CI29","v":0},{"$f":"Services!$G$18*CJ29","v":0},{"$f":"Services!$G$18*CK29","v":0},{"$f":"Services!$G$18*CL29","v":0},{"$f":"Services!$G$18*CM29","v":0},{"$f":"Services!$G$18*CN29","v":0},{"$f":"Services!$G$18*CO29","v":0},{"$f":"Services!$G$18*CP29","v":0},{"$f":"Services!$G$18*CQ29","v":0},{"$f":"Services!$G$18*CR29","v":0},{"$f":"Services!$G$18*CS29","v":0},{"$f":"Services!$G$18*CT29","v":0},{"$f":"Services!$G$18*CU29","v":0},{"$f":"Services!$G$18*CV29","v":0},{"$f":"Services!$G$18*CW29","v":0},{"$f":"Services!$G$18*CX29","v":0},{"$f":"Services!$G$18*CY29","v":0},{"$f":"Services!$G$18*CZ29","v":0}]
["      Total",{"$f":"SUM(B47:B47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH47:AH47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN47:BN47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT47:CT47)","v":0},0,0,0,0,0,0]
[]
["Total Heat and DHW Demand",{"$f":"B39+B44+B48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH39+AH44+AH48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN39+BN44+BN48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT39+CT44+CT48","v":0},0,0,0,0,0,0]
[]
["Heat Generation Demand by Source"]
["  Electricity",{"$f":"Services!$B$16*B29","v":0},{"$f":"Services!$B$16*C29","v":0},{"$f":"Services!$B$16*D29","v":0},{"$f":"Services!$B$16*E29","v":0},{"$f":"Services!$B$16*F29","v":0},{"$f":"Services!$B$16*G29","v":0},{"$f":"Services!$B$16*H29","v":0},{"$f":"Services!$B$16*I29","v":0},{"$f":"Services!$B$16*J29","v":0},{"$f":"Services!$B$16*K29","v":0},{"$f":"Services!$B$16*L29","v":0},{"$f":"Services!$B$16*M29","v":0},{"$f":"Services!$B$16*N29","v":0},{"$f":"Services!$B$16*O29","v":0},{"$f":"Services!$B$16*P29","v":0},{"$f":"Services!$B$16*Q29","v":0},{"$f":"Services!$B$16*R29","v":0},{"$f":"Services!$B$16*S29","v":0},{"$f":"Services!$B$16*T29","v":0},{"$f":"Services!$B$16*U29","v":0},{"$f":"Services!$B$16*V29","v":0},{"$f":"Services!$B$16*W29","v":0},{"$f":"Services!$B$16*X29","v":0},{"$f":"Services!$B$16*Y29","v":0},{"$f":"Services!$B$16*Z29","v":0},{"$f":"Services!$B$16*AA29","v":0},{"$f":"Services!$B$16*AB29","v":0},{"$f":"Services!$B$16*AC29","v":0},{"$f":"Services!$B$16*AD29","v":0},{"$f":"Services!$B$16*AE29","v":0},{"$f":"Services!$B$16*AF29","v":0},{"$f":"Services!$B$16*AG29","v":0},{"$f":"Services!$B$16*AH29","v":0},{"$f":"Services!$B$16*AI29","v":0},{"$f":"Services!$B$16*AJ29","v":0},{"$f":"Services!$B$16*AK29","v":0},{"$f":"Services!$B$16*AL29","v":0},{"$f":"Services!$B$16*AM29","v":0},{"$f":"Services!$B$16*AN29","v":0},{"$f":"Services!$B$16*AO29","v":0},{"$f":"Services!$B$16*AP29","v":0},{"$f":"Services!$B$16*AQ29","v":0},{"$f":"Services!$B$16*AR29","v":0},{"$f":"Services!$B$16*AS29","v":0},{"$f":"Services!$B$16*AT29","v":0},{"$f":"Services!$B$16*AU29","v":0},{"$f":"Services!$B$16*AV29","v":0},{"$f":"Services!$B$16*AW29","v":0},{"$f":"Services!$B$16*AX29","v":0},{"$f":"Services!$B$16*AY29","v":0},{"$f":"Services!$B$16*AZ29","v":0},{"$f":"Services!$B$16*BA29","v":0},{"$f":"Services!$B$16*BB29","v":0},{"$f":"Services!$B$16*BC29","v":0},{"$f":"Services!$B$16*BD29","v":0},{"$f":"Services!$B$16*BE29","v":0},{"$f":"Services!$B$16*BF29","v":0},{"$f":"Services!$B$16*BG29","v":0},{"$f":"Services!$B$16*BH29","v":0},{"$f":"Services!$B$16*BI29","v":0},{"$f":"Services!$B$16*BJ29","v":0},{"$f":"Services!$B$16*BK29","v":0},{"$f":"Services!$B$16*BL29","v":0},{"$f":"Services!$B$16*BM29","v":0},{"$f":"Services!$B$16*BN29","v":0},{"$f":"Services!$B$16*BO29","v":0},{"$f":"Services!$B$16*BP29","v":0},{"$f":"Services!$B$16*BQ29","v":0},{"$f":"Services!$B$16*BR29","v":0},{"$f":"Services!$B$16*BS29","v":0},{"$f":"Services!$B$16*BT29","v":0},{"$f":"Services!$B$16*BU29","v":0},{"$f":"Services!$B$16*BV29","v":0},{"$f":"Services!$B$16*BW29","v":0},{"$f":"Services!$B$16*BX29","v":0},{"$f":"Services!$B$16*BY29","v":0},{"$f":"Services!$B$16*BZ29","v":0},{"$f":"Services!$B$16*CA29","v":0},{"$f":"Services!$B$16*CB29","v":0},{"$f":"Services!$B$16*CC29","v":0},{"$f":"Services!$B$16*CD29","v":0},{"$f":"Services!$B$16*CE29","v":0},{"$f":"Services!$B$16*CF29","v":0},{"$f":"Services!$B$16*CG29","v":0},{"$f":"Services!$B$16*CH29","v":0},{"$f":"Services!$B$16*CI29","v":0},{"$f":"Services!$B$16*CJ29","v":0},{"$f":"Services!$B$16*CK29","v":0},{"$f":"Services!$B$16*CL29","v":0},{"$f":"Services!$B$16*CM29","v":0},{"$f":"Services!$B$16*CN29","v":0},{"$f":"Services!$B$16*CO29","v":0},{"$f":"Services!$B$16*CP29","v":0},{"$f":"Services!$B$16*CQ29","v":0},{"$f":"Services!$B$16*CR29","v":0},{"$f":"Services!$B$16*CS29","v":0},{"$f":"Services!$B$16*CT29","v":0},{"$f":"Services!$B$16*CU29","v":0},{"$f":"Services!$B$16*CV29","v":0},{"$f":"Services!$B$16*CW29","v":0},{"$f":"Services!$B$16*CX29","v":0},{"$f":"Services!$B$16*CY29","v":0},{"$f":"Services!$B$16*CZ29","v":0}]
["  Heating Fuel",{"$f":"Services!$B$17*B29","v":0},{"$f":"Services!$B$17*C29","v":0},{"$f":"Services!$B$17*D29","v":0},{"$f":"Services!$B$17*E29","v":0},{"$f":"Services!$B$17*F29","v":0},{"$f":"Services!$B$17*G29","v":0},{"$f":"Services!$B$17*H29","v":0},{"$f":"Services!$B$17*I29","v":0},{"$f":"Services!$B$17*J29","v":0},{"$f":"Services!$B$17*K29","v":0},{"$f":"Services!$B$17*L29","v":0},{"$f":"Services!$B$17*M29","v":0},{"$f":"Services!$B$17*N29","v":0},{"$f":"Services!$B$17*O29","v":0},{"$f":"Services!$B$17*P29","v":0},{"$f":"Services!$B$17*Q29","v":0},{"$f":"Services!$B$17*R29","v":0},{"$f":"Services!$B$17*S29","v":0},{"$f":"Services!$B$17*T29","v":0},{"$f":"Services!$B$17*U29","v":0},{"$f":"Services!$B$17*V29","v":0},{"$f":"Services!$B$17*W29","v":0},{"$f":"Services!$B$17*X29","v":0},{"$f":"Services!$B$17*Y29","v":0},{"$f":"Services!$B$17*Z29","v":0},{"$f":"Services!$B$17*AA29","v":0},{"$f":"Services!$B$17*AB29","v":0},{"$f":"Services!$B$17*AC29","v":0},{"$f":"Services!$B$17*AD29","v":0},{"$f":"Services!$B$17*AE29","v":0},{"$f":"Services!$B$17*AF29","v":0},{"$f":"Services!$B$17*AG29","v":0},{"$f":"Services!$B$17*AH29","v":0},{"$f":"Services!$B$17*AI29","v":0},{"$f":"Services!$B$17*AJ29","v":0},{"$f":"Services!$B$17*AK29","v":0},{"$f":"Services!$B$17*AL29","v":0},{"$f":"Services!$B$17*AM29","v":0},{"$f":"Services!$B$17*AN29","v":0},{"$f":"Services!$B$17*AO29","v":0},{"$f":"Services!$B$17*AP29","v":0},{"$f":"Services!$B$17*AQ29","v":0},{"$f":"Services!$B$17*AR29","v":0},{"$f":"Services!$B$17*AS29","v":0},{"$f":"Services!$B$17*AT29","v":0},{"$f":"Services!$B$17*AU29","v":0},{"$f":"Services!$B$17*AV29","v":0},{"$f":"Services!$B$17*AW29","v":0},{"$f":"Services!$B$17*AX29","v":0},{"$f":"Services!$B$17*AY29","v":0},{"$f":"Services!$B$17*AZ29","v":0},{"$f":"Services!$B$17*BA29","v":0},{"$f":"Services!$B$17*BB29","v":0},{"$f":"Services!$B$17*BC29","v":0},{"$f":"Services!$B$17*BD29","v":0},{"$f":"Services!$B$17*BE29","v":0},{"$f":"Services!$B$17*BF29","v":0},{"$f":"Services!$B$17*BG29","v":0},{"$f":"Services!$B$17*BH29","v":0},{"$f":"Services!$B$17*BI29","v":0},{"$f":"Services!$B$17*BJ29","v":0},{"$f":"Services!$B$17*BK29","v":0},{"$f":"Services!$B$17*BL29","v":0},{"$f":"Services!$B$17*BM29","v":0},{"$f":"Services!$B$17*BN29","v":0},{"$f":"Services!$B$17*BO29","v":0},{"$f":"Services!$B$17*BP29","v":0},{"$f":"Services!$B$17*BQ29","v":0},{"$f":"Services!$B$17*BR29","v":0},{"$f":"Services!$B$17*BS29","v":0},{"$f":"Services!$B$17*BT29","v":0},{"$f":"Services!$B$17*BU29","v":0},{"$f":"Services!$B$17*BV29","v":0},{"$f":"Services!$B$17*BW29","v":0},{"$f":"Services!$B$17*BX29","v":0},{"$f":"Services!$B$17*BY29","v":0},{"$f":"Services!$B$17*BZ29","v":0},{"$f":"Services!$B$17*CA29","v":0},{"$f":"Services!$B$17*CB29","v":0},{"$f":"Services!$B$17*CC29","v":0},{"$f":"Services!$B$17*CD29","v":0},{"$f":"Services!$B$17*CE29","v":0},{"$f":"Services!$B$17*CF29","v":0},{"$f":"Services!$B$17*CG29","v":0},{"$f":"Services!$B$17*CH29","v":0},{"$f":"Services!$B$17*CI29","v":0},{"$f":"Services!$B$17*CJ29","v":0},{"$f":"Services!$B$17*CK29","v":0},{"$f":"Services!$B$17*CL29","v":0},{"$f":"Services!$B$17*CM29","v":0},{"$f":"Services!$B$17*CN29","v":0},{"$f":"Services!$B$17*CO29","v":0},{"$f":"Services!$B$17*CP29","v":0},{"$f":"Services!$B$17*CQ29","v":0},{"$f":"Services!$B$17*CR29","v":0},{"$f":"Services!$B$17*CS29","v":0},{"$f":"Services!$B$17*CT29","v":0},{"$f":"Services!$B$17*CU29","v":0},{"$f":"Services!$B$17*CV29","v":0},{"$f":"Services!$B$17*CW29","v":0},{"$f":"Services!$B$17*CX29","v":0},{"$f":"Services!$B$17*CY29","v":0},{"$f":"Services!$B$17*CZ29","v":0}]
["  Biomass",{"$f":"Renewables!$D$14*B29","v":0},{"$f":"Renewables!$D$14*C29","v":0},{"$f":"Renewables!$D$14*D29","v":0},{"$f":"Renewables!$D$14*E29","v":0},{"$f":"Renewables!$D$14*F29","v":0},{"$f":"Renewables!$D$14*G29","v":0},{"$f":"Renewables!$D$14*H29","v":0},{"$f":"Renewables!$D$14*I29","v":0},{"$f":"Renewables!$D$14*J29","v":0},{"$f":"Renewables!$D$14*K29","v":0},{"$f":"Renewables!$D$14*L29","v":0},{"$f":"Renewables!$D$14*M29","v":0},{"$f":"Renewables!$D$14*N29","v":0},{"$f":"Renewables!$D$14*O29","v":0},{"$f":"Renewables!$D$14*P29","v":0},{"$f":"Renewables!$D$14*Q29","v":0},{"$f":"Renewables!$D$14*R29","v":0},{"$f":"Renewables!$D$14*S29","v":0},{"$f":"Renewables!$D$14*T29","v":0},{"$f":"Renewables!$D$14*U29","v":0},{"$f":"Renewables!$D$14*V29","v":0},{"$f":"Renewables!$D$14*W29","v":0},{"$f":"Renewables!$D$14*X29","v":0},{"$f":"Renewables!$D$14*Y29","v":0},{"$f":"Renewables!$D$14*Z29","v":0},{"$f":"Renewables!$D$14*AA29","v":0},{"$f":"Renewables!$D$14*AB29","v":0},{"$f":"Renewables!$D$14*AC29","v":0},{"$f":"Renewables!$D$14*AD29","v":0},{"$f":"Renewables!$D$14*AE29","v":0},{"$f":"Renewables!$D$14*AF29","v":0},{"$f":"Renewables!$D$14*AG29","v":0},{"$f":"Renewables!$D$14*AH29","v":0},{"$f":"Renewables!$D$14*AI29","v":0},{"$f":"Renewables!$D$14*AJ29","v":0},{"$f":"Renewables!$D$14*AK29","v":0},{"$f":"Renewables!$D$14*AL29","v":0},{"$f":"Renewables!$D$14*AM29","v":0},{"$f":"Renewables!$D$14*AN29","v":0},{"$f":"Renewables!$D$14*AO29","v":0},{"$f":"Renewables!$D$14*AP29","v":0},{"$f":"Renewables!$D$14*AQ29","v":0},{"$f":"Renewables!$D$14*AR29","v":0},{"$f":"Renewables!$D$14*AS29","v":0},{"$f":"Renewables!$D$14*AT29","v":0},{"$f":"Renewables!$D$14*AU29","v":0},{"$f":"Renewables!$D$14*AV29","v":0},{"$f":"Renewables!$D$14*AW29","v":0},{"$f":"Renewables!$D$14*AX29","v":0},{"$f":"Renewables!$D$14*AY29","v":0},{"$f":"Renewables!$D$14*AZ29","v":0},{"$f":"Renewables!$D$14*BA29","v":0},{"$f":"Renewables!$D$14*BB29","v":0},{"$f":"Renewables!$D$14*BC29","v":0},{"$f":"Renewables!$D$14*BD29","v":0},{"$f":"Renewables!$D$14*BE29","v":0},{"$f":"Renewables!$D$14*BF29","v":0},{"$f":"Renewables!$D$14*BG29","v":0},{"$f":"Renewables!$D$14*BH29","v":0},{"$f":"Renewables!$D$14*BI29","v":0},{"$f":"Renewables!$D$14*BJ29","v":0},{"$f":"Renewables!$D$14*BK29","v":0},{"$f":"Renewables!$D$14*BL29","v":0},{"$f":"Renewables!$D$14*BM29","v":0},{"$f":"Renewables!$D$14*BN29","v":0},{"$f":"Renewables!$D$14*BO29","v":0},{"$f":"Renewables!$D$14*BP29","v":0},{"$f":"Renewables!$D$14*BQ29","v":0},{"$f":"Renewables!$D$14*BR29","v":0},{"$f":"Renewables!$D$14*BS29","v":0},{"$f":"Renewables!$D$14*BT29","v":0},{"$f":"Renewables!$D$14*BU29","v":0},{"$f":"Renewables!$D$14*BV29","v":0},{"$f":"Renewables!$D$14*BW29","v":0},{"$f":"Renewables!$D$14*BX29","v":0},{"$f":"Renewables!$D$14*BY29","v":0},{"$f":"Renewables!$D$14*BZ29","v":0},{"$f":"Renewables!$D$14*CA29","v":0},{"$f":"Renewables!$D$14*CB29","v":0},{"$f":"Renewables!$D$14*CC29","v":0},{"$f":"Renewables!$D$14*CD29","v":0},{"$f":"Renewables!$D$14*CE29","v":0},{"$f":"Renewables!$D$14*CF29","v":0},{"$f":"Renewables!$D$14*CG29","v":0},{"$f":"Renewables!$D$14*CH29","v":0},{"$f":"Renewables!$D$14*CI29","v":0},{"$f":"Renewables!$D$14*CJ29","v":0},{"$f":"Renewables!$D$14*CK29","v":0},{"$f":"Renewables!$D$14*CL29","v":0},{"$f":"Renewables!$D$14*CM29","v":0},{"$f":"Renewables!$D$14*CN29","v":0},{"$f":"Renewables!$D$14*CO29","v":0},{"$f":"Renewables!$D$14*CP29","v":0},{"$f":"Renewables!$D$14*CQ29","v":0},{"$f":"Renewables!$D$14*CR29","v":0},{"$f":"Renewables!$D$14*CS29","v":0},{"$f":"Renewables!$D$14*CT29","v":0},{"$f":"Renewables!$D$14*CU29","v":0},{"$f":"Renewables!$D$14*CV29","v":0},{"$f":"Renewables!$D$14*CW29","v":0},{"$f":"Renewables!$D$14*CX29","v":0},{"$f":"Renewables!$D$14*CY29","v":0},{"$f":"Renewables!$D$14*CZ29","v":0}]
["  Heatpump",{"$f":"Renewables!$E$14*B29","v":0},{"$f":"Renewables!$E$14*C29","v":0},{"$f":"Renewables!$E$14*D29","v":0},{"$f":"Renewables!$E$14*E29","v":0},{"$f":"Renewables!$E$14*F29","v":0},{"$f":"Renewables!$E$14*G29","v":0},{"$f":"Renewables!$E$14*H29","v":0},{"$f":"Renewables!$E$14*I29","v":0},{"$f":"Renewables!$E$14*J29","v":0},{"$f":"Renewables!$E$14*K29","v":0},{"$f":"Renewables!$E$14*L29","v":0},{"$f":"Renewables!$E$14*M29","v":0},{"$f":"Renewables!$E$14*N29","v":0},{"$f":"Renewables!$E$14*O29","v":0},{"$f":"Renewables!$E$14*P29","v":0},{"$f":"Renewables!$E$14*Q29","v":0},{"$f":"Renewables!$E$14*R29","v":0},{"$f":"Renewables!$E$14*S29","v":0},{"$f":"Renewables!$E$14*T29","v":0},{"$f":"Renewables!$E$14*U29","v":0},{"$f":"Renewables!$E$14*V29","v":0},{"$f":"Renewables!$E$14*W29","v":0},{"$f":"Renewables!$E$14*X29","v":0},{"$f":"Renewables!$E$14*Y29","v":0},{"$f":"Renewables!$E$14*Z29","v":0},{"$f":"Renewables!$E$14*AA29","v":0},{"$f":"Renewables!$E$14*AB29","v":0},{"$f":"Renewables!$E$14*AC29","v":0},{"$f":"Renewables!$E$14*AD29","v":0},{"$f":"Renewables!$E$14*AE29","v":0},{"$f":"Renewables!$E$14*AF29","v":0},{"$f":"Renewables!$E$14*AG29","v":0},{"$f":"Renewables!$E$14*AH29","v":0},{"$f":"Renewables!$E$14*AI29","v":0},{"$f":"Renewables!$E$14*AJ29","v":0},{"$f":"Renewables!$E$14*AK29","v":0},{"$f":"Renewables!$E$14*AL29","v":0},{"$f":"Renewables!$E$14*AM29","v":0},{"$f":"Renewables!$E$14*AN29","v":0},{"$f":"Renewables!$E$14*AO29","v":0},{"$f":"Renewables!$E$14*AP29","v":0},{"$f":"Renewables!$E$14*AQ29","v":0},{"$f":"Renewables!$E$14*AR29","v":0},{"$f":"Renewables!$E$14*AS29","v":0},{"$f":"Renewables!$E$14*AT29","v":0},{"$f":"Renewables!$E$14*AU29","v":0},{"$f":"Renewables!$E$14*AV29","v":0},{"$f":"Renewables!$E$14*AW29","v":0},{"$f":"Renewables!$E$14*AX29","v":0},{"$f":"Renewables!$E$14*AY29","v":0},{"$f":"Renewables!$E$14*AZ29","v":0},{"$f":"Renewables!$E$14*BA29","v":0},{"$f":"Renewables!$E$14*BB29","v":0},{"$f":"Renewables!$E$14*BC29","v":0},{"$f":"Renewables!$E$14*BD29","v":0},{"$f":"Renewables!$E$14*BE29","v":0},{"$f":"Renewables!$E$14*BF29","v":0},{"$f":"Renewables!$E$14*BG29","v":0},{"$f":"Renewables!$E$14*BH29","v":0},{"$f":"Renewables!$E$14*BI29","v":0},{"$f":"Renewables!$E$14*BJ29","v":0},{"$f":"Renewables!$E$14*BK29","v":0},{"$f":"Renewables!$E$14*BL29","v":0},{"$f":"Renewables!$E$14*BM29","v":0},{"$f":"Renewables!$E$14*BN29","v":0},{"$f":"Renewables!$E$14*BO29","v":0},{"$f":"Renewables!$E$14*BP29","v":0},{"$f":"Renewables!$E$14*BQ29","v":0},{"$f":"Renewables!$E$14*BR29","v":0},{"$f":"Renewables!$E$14*BS29","v":0},{"$f":"Renewables!$E$14*BT29","v":0},{"$f":"Renewables!$E$14*BU29","v":0},{"$f":"Renewables!$E$14*BV29","v":0},{"$f":"Renewables!$E$14*BW29","v":0},{"$f":"Renewables!$E$14*BX29","v":0},{"$f":"Renewables!$E$14*BY29","v":0},{"$f":"Renewables!$E$14*BZ29","v":0},{"$f":"Renewables!$E$14*CA29","v":0},{"$f":"Renewables!$E$14*CB29","v":0},{"$f":"Renewables!$E$14*CC29","v":0},{"$f":"Renewables!$E$14*CD29","v":0},{"$f":"Renewables!$E$14*CE29","v":0},{"$f":"Renewables!$E$14*CF29","v":0},{"$f":"Renewables!$E$14*CG29","v":0},{"$f":"Renewables!$E$14*CH29","v":0},{"$f":"Renewables!$E$14*CI29","v":0},{"$f":"Renewables!$E$14*CJ29","v":0},{"$f":"Renewables!$E$14*CK29","v":0},{"$f":"Renewables!$E$14*CL29","v":0},{"$f":"Renewables!$E$14*CM29","v":0},{"$f":"Renewables!$E$14*CN29","v":0},{"$f":"Renewables!$E$14*CO29","v":0},{"$f":"Renewables!$E$14*CP29","v":0},{"$f":"Renewables!$E$14*CQ29","v":0},{"$f":"Renewables!$E$14*CR29","v":0},{"$f":"Renewables!$E$14*CS29","v":0},{"$f":"Renewables!$E$14*CT29","v":0},{"$f":"Renewables!$E$14*CU29","v":0},{"$f":"Renewables!$E$14*CV29","v":0},{"$f":"Renewables!$E$14*CW29","v":0},{"$f":"Renewables!$E$14*CX29","v":0},{"$f":"Renewables!$E$14*CY29","v":0},{"$f":"Renewables!$E$14*CZ29","v":0}]
["  Solar Thermal",{"$f":"Renewables!$F$14*B29","v":0},{"$f":"Renewables!$F$14*C29","v":0},{"$f":"Renewables!$F$14*D29","v":0},{"$f":"Renewables!$F$14*E29","v":0},{"$f":"Renewables!$F$14*F29","v":0},{"$f":"Renewables!$F$14*G29","v":0},{"$f":"Renewables!$F$14*H29","v":0},{"$f":"Renewables!$F$14*I29","v":0},{"$f":"Renewables!$F$14*J29","v":0},{"$f":"Renewables!$F$14*K29","v":0},{"$f":"Renewables!$F$14*L29","v":0},{"$f":"Renewables!$F$14*M29","v":0},{"$f":"Renewables!$F$14*N29","v":0},{"$f":"Renewables!$F$14*O29","v":0},{"$f":"Renewables!$F$14*P29","v":0},{"$f":"Renewables!$F$14*Q29","v":0},{"$f":"Renewables!$F$14*R29","v":0},{"$f":"Renewables!$F$14*S29","v":0},{"$f":"Renewables!$F$14*T29","v":0},{"$f":"Renewables!$F$14*U29","v":0},{"$f":"Renewables!$F$14*V29","v":0},{"$f":"Renewables!$F$14*W29","v":0},{"$f":"Renewables!$F$14*X29","v":0},{"$f":"Renewables!$F$14*Y29","v":0},{"$f":"Renewables!$F$14*Z29","v":0},{"$f":"Renewables!$F$14*AA29","v":0},{"$f":"Renewables!$F$14*AB29","v":0},{"$f":"Renewables!$F$14*AC29","v":0},{"$f":"Renewables!$F$14*AD29","v":0},{"$f":"Renewables!$F$14*AE29","v":0},{"$f":"Renewables!$F$14*AF29","v":0},{"$f":"Renewables!$F$14*AG29","v":0},{"$f":"Renewables!$F$14*AH29","v":0},{"$f":"Renewables!$F$14*AI29","v":0},{"$f":"Renewables!$F$14*AJ29","v":0},{"$f":"Renewables!$F$14*AK29","v":0},{"$f":"Renewables!$F$14*AL29","v":0},{"$f":"Renewables!$F$14*AM29","v":0},{"$f":"Renewables!$F$14*AN29","v":0},{"$f":"Renewables!$F$14*AO29","v":0},{"$f":"Renewables!$F$14*AP29","v":0},{"$f":"Renewables!$F$14*AQ29","v":0},{"$f":"Renewables!$F$14*AR29","v":0},{"$f":"Renewables!$F$14*AS29","v":0},{"$f":"Renewables!$F$14*AT29","v":0},{"$f":"Renewables!$F$14*AU29","v":0},{"$f":"Renewables!$F$14*AV29","v":0},{"$f":"Renewables!$F$14*AW29","v":0},{"$f":"Renewables!$F$14*AX29","v":0},{"$f":"Renewables!$F$14*AY29","v":0},{"$f":"Renewables!$F$14*AZ29","v":0},{"$f":"Renewables!$F$14*BA29","v":0},{"$f":"Renewables!$F$14*BB29","v":0},{"$f":"Renewables!$F$14*BC29","v":0},{"$f":"Renewables!$F$14*BD29","v":0},{"$f":"Renewables!$F$14*BE29","v":0},{"$f":"Renewables!$F$14*BF29","v":0},{"$f":"Renewables!$F$14*BG29","v":0},{"$f":"Renewables!$F$14*BH29","v":0},{"$f":"Renewables!$F$14*BI29","v":0},{"$f":"Renewables!$F$14*BJ29","v":0},{"$f":"Renewables!$F$14*BK29","v":0},{"$f":"Renewables!$F$14*BL29","v":0},{"$f":"Renewables!$F$14*BM29","v":0},{"$f":"Renewables!$F$14*BN29","v":0},{"$f":"Renewables!$F$14*BO29","v":0},{"$f":"Renewables!$F$14*BP29","v":0},{"$f":"Renewables!$F$14*BQ29","v":0},{"$f":"Renewables!$F$14*BR29","v":0},{"$f":"Renewables!$F$14*BS29","v":0},{"$f":"Renewables!$F$14*BT29","v":0},{"$f":"Renewables!$F$14*BU29","v":0},{"$f":"Renewables!$F$14*BV29","v":0},{"$f":"Renewables!$F$14*BW29","v":0},{"$f":"Renewables!$F$14*BX29","v":0},{"$f":"Renewables!$F$14*BY29","v":0},{"$f":"Renewables!$F$14*BZ29","v":0},{"$f":"Renewables!$F$14*CA29","v":0},{"$f":"Renewables!$F$14*CB29","v":0},{"$f":"Renewables!$F$14*CC29","v":0},{"$f":"Renewables!$F$14*CD29","v":0},{"$f":"Renewables!$F$14*CE29","v":0},{"$f":"Renewables!$F$14*CF29","v":0},{"$f":"Renewables!$F$14*CG29","v":0},{"$f":"Renewables!$F$14*CH29","v":0},{"$f":"Renewables!$F$14*CI29","v":0},{"$f":"Renewables!$F$14*CJ29","v":0},{"$f":"Renewables!$F$14*CK29","v":0},{"$f":"Renewables!$F$14*CL29","v":0},{"$f":"Renewables!$F$14*CM29","v":0},{"$f":"Renewables!$F$14*CN29","v":0},{"$f":"Renewables!$F$14*CO29","v":0},{"$f":"Renewables!$F$14*CP29","v":0},{"$f":"Renewables!$F$14*CQ29","v":0},{"$f":"Renewables!$F$14*CR29","v":0},{"$f":"Renewables!$F$14*CS29","v":0},{"$f":"Renewables!$F$14*CT29","v":0},{"$f":"Renewables!$F$14*CU29","v":0},{"$f":"Renewables!$F$14*CV29","v":0},{"$f":"Renewables!$F$14*CW29","v":0},{"$f":"Renewables!$F$14*CX29","v":0},{"$f":"Renewables!$F$14*CY29","v":0},{"$f":"Renewables!$F$14*CZ29","v":0}]
["  CHP",{"$f":"Renewables!$G$14*B29","v":0},{"$f":"Renewables!$G$14*C29","v":0},{"$f":"Renewables!$G$14*D29","v":0},{"$f":"Renewables!$G$14*E29","v":0},{"$f":"Renewables!$G$14*F29","v":0},{"$f":"Renewables!$G$14*G29","v":0},{"$f":"Renewables!$G$14*H29","v":0},{"$f":"Renewables!$G$14*I29","v":0},{"$f":"Renewables!$G$14*J29","v":0},{"$f":"Renewables!$G$14*K29","v":0},{"$f":"Renewables!$G$14*L29","v":0},{"$f":"Renewables!$G$14*M29","v":0},{"$f":"Renewables!$G$14*N29","v":0},{"$f":"Renewables!$G$14*O29","v":0},{"$f":"Renewables!$G$14*P29","v":0},{"$f":"Renewables!$G$14*Q29","v":0},{"$f":"Renewables!$G$14*R29","v":0},{"$f":"Renewables!$G$14*S29","v":0},{"$f":"Renewables!$G$14*T29","v":0},{"$f":"Renewables!$G$14*U29","v":0},{"$f":"Renewables!$G$14*V29","v":0},{"$f":"Renewables!$G$14*W29","v":0},{"$f":"Renewables!$G$14*X29","v":0},{"$f":"Renewables!$G$14*Y29","v":0},{"$f":"Renewables!$G$14*Z29","v":0},{"$f":"Renewables!$G$14*AA29","v":0},{"$f":"Renewables!$G$14*AB29","v":0},{"$f":"Renewables!$G$14*AC29","v":0},{"$f":"Renewables!$G$14*AD29","v":0},{"$f":"Renewables!$G$14*AE29","v":0},{"$f":"Renewables!$G$14*AF29","v":0},{"$f":"Renewables!$G$14*AG29","v":0},{"$f":"Renewables!$G$14*AH29","v":0},{"$f":"Renewables!$G$14*AI29","v":0},{"$f":"Renewables!$G$14*AJ29","v":0},{"$f":"Renewables!$G$14*AK29","v":0},{"$f":"Renewables!$G$14*AL29","v":0},{"$f":"Renewables!$G$14*AM29","v":0},{"$f":"Renewables!$G$14*AN29","v":0},{"$f":"Renewables!$G$14*AO29","v":0},{"$f":"Renewables!$G$14*AP29","v":0},{"$f":"Renewables!$G$14*AQ29","v":0},{"$f":"Renewables!$G$14*AR29","v":0},{"$f":"Renewables!$G$14*AS29","v":0},{"$f":"Renewables!$G$14*AT29","v":0},{"$f":"Renewables!$G$14*AU29","v":0},{"$f":"Renewables!$G$14*AV29","v":0},{"$f":"Renewables!$G$14*AW29","v":0},{"$f":"Renewables!$G$14*AX29","v":0},{"$f":"Renewables!$G$14*AY29","v":0},{"$f":"Renewables!$G$14*AZ29","v":0},{"$f":"Renewables!$G$14*BA29","v":0},{"$f":"Renewables!$G$14*BB29","v":0},{"$f":"Renewables!$G$14*BC29","v":0},{"$f":"Renewables!$G$14*BD29","v":0},{"$f":"Renewables!$G$14*BE29","v":0},{"$f":"Renewables!$G$14*BF29","v":0},{"$f":"Renewables!$G$14*BG29","v":0},{"$f":"Renewables!$G$14*BH29","v":0},{"$f":"Renewables!$G$14*BI29","v":0},{"$f":"Renewables!$G$14*BJ29","v":0},{"$f":"Renewables!$G$14*BK29","v":0},{"$f":"Renewables!$G$14*BL29","v":0},{"$f":"Renewables!$G$14*BM29","v":0},{"$f":"Renewables!$G$14*BN29","v":0},{"$f":"Renewables!$G$14*BO29","v":0},{"$f":"Renewables!$G$14*BP29","v":0},{"$f":"Renewables!$G$14*BQ29","v":0},{"$f":"Renewables!$G$14*BR29","v":0},{"$f":"Renewables!$G$14*BS29","v":0},{"$f":"Renewables!$G$14*BT29","v":0},{"$f":"Renewables!$G$14*BU29","v":0},{"$f":"Renewables!$G$14*BV29","v":0},{"$f":"Renewables!$G$14*BW29","v":0},{"$f":"Renewables!$G$14*BX29","v":0},{"$f":"Renewables!$G$14*BY29","v":0},{"$f":"Renewables!$G$14*BZ29","v":0},{"$f":"Renewables!$G$14*CA29","v":0},{"$f":"Renewables!$G$14*CB29","v":0},{"$f":"Renewables!$G$14*CC29","v":0},{"$f":"Renewables!$G$14*CD29","v":0},{"$f":"Renewables!$G$14*CE29","v":0},{"$f":"Renewables!$G$14*CF29","v":0},{"$f":"Renewables!$G$14*CG29","v":0},{"$f":"Renewables!$G$14*CH29","v":0},{"$f":"Renewables!$G$14*CI29","v":0},{"$f":"Renewables!$G$14*CJ29","v":0},{"$f":"Renewables!$G$14*CK29","v":0},{"$f":"Renewables!$G$14*CL29","v":0},{"$f":"Renewables!$G$14*CM29","v":0},{"$f":"Renewables!$G$14*CN29","v":0},{"$f":"Renewables!$G$14*CO29","v":0},{"$f":"Renewables!$G$14*CP29","v":0},{"$f":"Renewables!$G$14*CQ29","v":0},{"$f":"Renewables!$G$14*CR29","v":0},{"$f":"Renewables!$G$14*CS29","v":0},{"$f":"Renewables!$G$14*CT29","v":0},{"$f":"Renewables!$G$14*CU29","v":0},{"$f":"Renewables!$G$14*CV29","v":0},{"$f":"Renewables!$G$14*CW29","v":0},{"$f":"Renewables!$G$14*CX29","v":0},{"$f":"Renewables!$G$14*CY29","v":0},{"$f":"Renewables!$G$14*CZ29","v":0}]
["  Solar Gain",{"$f":"Services!$G$14*B29","v":0},{"$f":"Services!$G$14*C29","v":0},{"$f":"Services!$G$14*D29","v":0},{"$f":"Services!$G$14*E29","v":0},{"$f":"Services!$G$14*F29","v":0},{"$f":"Services!$G$14*G29","v":0},{"$f":"Services!$G$14*H29","v":0},{"$f":"Services!$G$14*I29","v":0},{"$f":"Services!$G$14*J29","v":0},{"$f":"Services!$G$14*K29","v":0},{"$f":"Services!$G$14*L29","v":0},{"$f":"Services!$G$14*M29","v":0},{"$f":"Services!$G$14*N29","v":0},{"$f":"Services!$G$14*O29","v":0},{"$f":"Services!$G$14*P29","v":0},{"$f":"Services!$G$14*Q29","v":0},{"$f":"Services!$G$14*R29","v":0},{"$f":"Services!$G$14*S29","v":0},{"$f":"Services!$G$14*T29","v":0},{"$f":"Services!$G$14*U29","v":0},{"$f":"Services!$G$14*V29","v":0},{"$f":"Services!$G$14*W29","v":0},{"$f":"Services!$G$14*X29","v":0},{"$f":"Services!$G$14*Y29","v":0},{"$f":"Services!$G$14*Z29","v":0},{"$f":"Services!$G$14*AA29","v":0},{"$f":"Services!$G$14*AB29","v":0},{"$f":"Services!$G$14*AC29","v":0},{"$f":"Services!$G$14*AD29","v":0},{"$f":"Services!$G$14*AE29","v":0},{"$f":"Services!$G$14*AF29","v":0},{"$f":"Services!$G$14*AG29","v":0},{"$f":"Services!$G$14*AH29","v":0},{"$f":"Services!$G$14*AI29","v":0},{"$f":"Services!$G$14*AJ29","v":0},{"$f":"Services!$G$14*AK29","v":0},{"$f":"Services!$G$14*AL29","v":0},{"$f":"Services!$G$14*AM29","v":0},{"$f":"Services!$G$14*AN29","v":0},{"$f":"Services!$G$14*AO29","v":0},{"$f":"Services!$G$14*AP29","v":0},{"$f":"Services!$G$14*AQ29","v":0},{"$f":"Services!$G$14*AR29","v":0},{"$f":"Services!$G$14*AS29","v":0},{"$f":"Services!$G$14*AT29","v":0},{"$f":"Services!$G$14*AU29","v":0},{"$f":"Services!$G$14*AV29","v":0},{"$f":"Services!$G$14*AW29","v":0},{"$f":"Services!$G$14*AX29","v":0},{"$f":"Services!$G$14*AY29","v":0},{"$f":"Services!$G$14*AZ29","v":0},{"$f":"Services!$G$14*BA29","v":0},{"$f":"Services!$G$14*BB29","v":0},{"$f":"Services!$G$14*BC29","v":0},{"$f":"Services!$G$14*BD29","v":0},{"$f":"Services!$G$14*BE29","v":0},{"$f":"Services!$G$14*BF29","v":0},{"$f":"Services!$G$14*BG29","v":0},{"$f":"Services!$G$14*BH29","v":0},{"$f":"Services!$G$14*BI29","v":0},{"$f":"Services!$G$14*BJ29","v":0},{"$f":"Services!$G$14*BK29","v":0},{"$f":"Services!$G$14*BL29","v":0},{"$f":"Services!$G$14*BM29","v":0},{"$f":"Services!$G$14*BN29","v":0},{"$f":"Services!$G$14*BO29","v":0},{"$f":"Services!$G$14*BP29","v":0},{"$f":"Services!$G$14*BQ29","v":0},{"$f":"Services!$G$14*BR29","v":0},{"$f":"Services!$G$14*BS29","v":0},{"$f":"Services!$G$14*BT29","v":0},{"$f":"Services!$G$14*BU29","v":0},{"$f":"Services!$G$14*BV29","v":0},{"$f":"Services!$G$14*BW29","v":0},{"$f":"Services!$G$14*BX29","v":0},{"$f":"Services!$G$14*BY29","v":0},{"$f":"Services!$G$14*BZ29","v":0},{"$f":"Services!$G$14*CA29","v":0},{"$f":"Services!$G$14*CB29","v":0},{"$f":"Services!$G$14*CC29","v":0},{"$f":"Services!$G$14*CD29","v":0},{"$f":"Services!$G$14*CE29","v":0},{"$f":"Services!$G$14*CF29","v":0},{"$f":"Services!$G$14*CG29","v":0},{"$f":"Services!$G$14*CH29","v":0},{"$f":"Services!$G$14*CI29","v":0},{"$f":"Services!$G$14*CJ29","v":0},{"$f":"Services!$G$14*CK29","v":0},{"$f":"Services!$G$14*CL29","v":0},{"$f":"Services!$G$14*CM29","v":0},{"$f":"Services!$G$14*CN29","v":0},{"$f":"Services!$G$14*CO29","v":0},{"$f":"Services!$G$14*CP29","v":0},{"$f":"Services!$G$14*CQ29","v":0},{"$f":"Services!$G$14*CR29","v":0},{"$f":"Services!$G$14*CS29","v":0},{"$f":"Services!$G$14*CT29","v":0},{"$f":"Services!$G$14*CU29","v":0},{"$f":"Services!$G$14*CV29","v":0},{"$f":"Services!$G$14*CW29","v":0},{"$f":"Services!$G$14*CX29","v":0},{"$f":"Services!$G$14*CY29","v":0},{"$f":"Services!$G$14*CZ29","v":0}]
["  Internal Gains",{"$f":"Services!$G$15*B29","v":0},{"$f":"Services!$G$15*C29","v":0},{"$f":"Services!$G$15*D29","v":0},{"$f":"Services!$G$15*E29","v":0},{"$f":"Services!$G$15*F29","v":0},{"$f":"Services!$G$15*G29","v":0},{"$f":"Services!$G$15*H29","v":0},{"$f":"Services!$G$15*I29","v":0},{"$f":"Services!$G$15*J29","v":0},{"$f":"Services!$G$15*K29","v":0},{"$f":"Services!$G$15*L29","v":0},{"$f":"Services!$G$15*M29","v":0},{"$f":"Services!$G$15*N29","v":0},{"$f":"Services!$G$15*O29","v":0},{"$f":"Services!$G$15*P29","v":0},{"$f":"Services!$G$15*Q29","v":0},{"$f":"Services!$G$15*R29","v":0},{"$f":"Services!$G$15*S29","v":0},{"$f":"Services!$G$15*T29","v":0},{"$f":"Services!$G$15*U29","v":0},{"$f":"Services!$G$15*V29","v":0},{"$f":"Services!$G$15*W29","v":0},{"$f":"Services!$G$15*X29","v":0},{"$f":"Services!$G$15*Y29","v":0},{"$f":"Services!$G$15*Z29","v":0},{"$f":"Services!$G$15*AA29","v":0},{"$f":"Services!$G$15*AB29","v":0},{"$f":"Services!$G$15*AC29","v":0},{"$f":"Services!$G$15*AD29","v":0},{"$f":"Services!$G$15*AE29","v":0},{"$f":"Services!$G$15*AF29","v":0},{"$f":"Services!$G$15*AG29","v":0},{"$f":"Services!$G$15*AH29","v":0},{"$f":"Services!$G$15*AI29","v":0},{"$f":"Services!$G$15*AJ29","v":0},{"$f":"Services!$G$15*AK29","v":0},{"$f":"Services!$G$15*AL29","v":0},{"$f":"Services!$G$15*AM29","v":0},{"$f":"Services!$G$15*AN29","v":0},{"$f":"Services!$G$15*AO29","v":0},{"$f":"Services!$G$15*AP29","v":0},{"$f":"Services!$G$15*AQ29","v":0},{"$f":"Services!$G$15*AR29","v":0},{"$f":"Services!$G$15*AS29","v":0},{"$f":"Services!$G$15*AT29","v":0},{"$f":"Services!$G$15*AU29","v":0},{"$f":"Services!$G$15*AV29","v":0},{"$f":"Services!$G$15*AW29","v":0},{"$f":"Services!$G$15*AX29","v":0},{"$f":"Services!$G$15*AY29","v":0},{"$f":"Services!$G$15*AZ29","v":0},{"$f":"Services!$G$15*BA29","v":0},{"$f":"Services!$G$15*BB29","v":0},{"$f":"Services!$G$15*BC29","v":0},{"$f":"Services!$G$15*BD29","v":0},{"$f":"Services!$G$15*BE29","v":0},{"$f":"Services!$G$15*BF29","v":0},{"$f":"Services!$G$15*BG29","v":0},{"$f":"Services!$G$15*BH29","v":0},{"$f":"Services!$G$15*BI29","v":0},{"$f":"Services!$G$15*BJ29","v":0},{"$f":"Services!$G$15*BK29","v":0},{"$f":"Services!$G$15*BL29","v":0},{"$f":"Services!$G$15*BM29","v":0},{"$f":"Services!$G$15*BN29","v":0},{"$f":"Services!$G$15*BO29","v":0},{"$f":"Services!$G$15*BP29","v":0},{"$f":"Services!$G$15*BQ29","v":0},{"$f":"Services!$G$15*BR29","v":0},{"$f":"Services!$G$15*BS29","v":0},{"$f":"Services!$G$15*BT29","v":0},{"$f":"Services!$G$15*BU29","v":0},{"$f":"Services!$G$15*BV29","v":0},{"$f":"Services!$G$15*BW29","v":0},{"$f":"Services!$G$15*BX29","v":0},{"$f":"Services!$G$15*BY29","v":0},{"$f":"Services!$G$15*BZ29","v":0},{"$f":"Services!$G$15*CA29","v":0},{"$f":"Services!$G$15*CB29","v":0},{"$f":"Services!$G$15*CC29","v":0},{"$f":"Services!$G$15*CD29","v":0},{"$f":"Services!$G$15*CE29","v":0},{"$f":"Services!$G$15*CF29","v":0},{"$f":"Services!$G$15*CG29","v":0},{"$f":"Services!$G$15*CH29","v":0},{"$f":"Services!$G$15*CI29","v":0},{"$f":"Services!$G$15*CJ29","v":0},{"$f":"Services!$G$15*CK29","v":0},{"$f":"Services!$G$15*CL29","v":0},{"$f":"Services!$G$15*CM29","v":0},{"$f":"Services!$G$15*CN29","v":0},{"$f":"Services!$G$15*CO29","v":0},{"$f":"Services!$G$15*CP29","v":0},{"$f":"Services!$G$15*CQ29","v":0},{"$f":"Services!$G$15*CR29","v":0},{"$f":"Services!$G$15*CS29","v":0},{"$f":"Services!$G$15*CT29","v":0},{"$f":"Services!$G$15*CU29","v":0},{"$f":"Services!$G$15*CV29","v":0},{"$f":"Services!$G$15*CW29","v":0},{"$f":"Services!$G$15*CX29","v":0},{"$f":"Services!$G$15*CY29","v":0},{"$f":"Services!$G$15*CZ29","v":0}]
["      Total",{"$f":"SUM(B53:B60)","v":0},{"$f":"SUM(C53:C60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO53:BO60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DHW Generation Demand by Source"]
["  Heating Fuel",{"$f":"Services!$F$17*B29","v":0},{"$f":"Services!$F$17*C29","v":0},{"$f":"Services!$F$17*D29","v":0},{"$f":"Services!$F$17*E29","v":0},{"$f":"Services!$F$17*F29","v":0},{"$f":"Services!$F$17*G29","v":0},{"$f":"Services!$F$17*H29","v":0},{"$f":"Services!$F$17*I29","v":0},{"$f":"Services!$F$17*J29","v":0},{"$f":"Services!$F$17*K29","v":0},{"$f":"Services!$F$17*L29","v":0},{"$f":"Services!$F$17*M29","v":0},{"$f":"Services!$F$17*N29","v":0},{"$f":"Services!$F$17*O29","v":0},{"$f":"Services!$F$17*P29","v":0},{"$f":"Services!$F$17*Q29","v":0},{"$f":"Services!$F$17*R29","v":0},{"$f":"Services!$F$17*S29","v":0},{"$f":"Services!$F$17*T29","v":0},{"$f":"Services!$F$17*U29","v":0},{"$f":"Services!$F$17*V29","v":0},{"$f":"Services!$F$17*W29","v":0},{"$f":"Services!$F$17*X29","v":0},{"$f":"Services!$F$17*Y29","v":0},{"$f":"Services!$F$17*Z29","v":0},{"$f":"Services!$F$17*AA29","v":0},{"$f":"Services!$F$17*AB29","v":0},{"$f":"Services!$F$17*AC29","v":0},{"$f":"Services!$F$17*AD29","v":0},{"$f":"Services!$F$17*AE29","v":0},{"$f":"Services!$F$17*AF29","v":0},{"$f":"Services!$F$17*AG29","v":0},{"$f":"Services!$F$17*AH29","v":0},{"$f":"Services!$F$17*AI29","v":0},{"$f":"Services!$F$17*AJ29","v":0},{"$f":"Services!$F$17*AK29","v":0},{"$f":"Services!$F$17*AL29","v":0},{"$f":"Services!$F$17*AM29","v":0},{"$f":"Services!$F$17*AN29","v":0},{"$f":"Services!$F$17*AO29","v":0},{"$f":"Services!$F$17*AP29","v":0},{"$f":"Services!$F$17*AQ29","v":0},{"$f":"Services!$F$17*AR29","v":0},{"$f":"Services!$F$17*AS29","v":0},{"$f":"Services!$F$17*AT29","v":0},{"$f":"Services!$F$17*AU29","v":0},{"$f":"Services!$F$17*AV29","v":0},{"$f":"Services!$F$17*AW29","v":0},{"$f":"Services!$F$17*AX29","v":0},{"$f":"Services!$F$17*AY29","v":0},{"$f":"Services!$F$17*AZ29","v":0},{"$f":"Services!$F$17*BA29","v":0},{"$f":"Services!$F$17*BB29","v":0},{"$f":"Services!$F$17*BC29","v":0},{"$f":"Services!$F$17*BD29","v":0},{"$f":"Services!$F$17*BE29","v":0},{"$f":"Services!$F$17*BF29","v":0},{"$f":"Services!$F$17*BG29","v":0},{"$f":"Services!$F$17*BH29","v":0},{"$f":"Services!$F$17*BI29","v":0},{"$f":"Services!$F$17*BJ29","v":0},{"$f":"Services!$F$17*BK29","v":0},{"$f":"Services!$F$17*BL29","v":0},{"$f":"Services!$F$17*BM29","v":0},{"$f":"Services!$F$17*BN29","v":0},{"$f":"Services!$F$17*BO29","v":0},{"$f":"Services!$F$17*BP29","v":0},{"$f":"Services!$F$17*BQ29","v":0},{"$f":"Services!$F$17*BR29","v":0},{"$f":"Services!$F$17*BS29","v":0},{"$f":"Services!$F$17*BT29","v":0},{"$f":"Services!$F$17*BU29","v":0},{"$f":"Services!$F$17*BV29","v":0},{"$f":"Services!$F$17*BW29","v":0},{"$f":"Services!$F$17*BX29","v":0},{"$f":"Services!$F$17*BY29","v":0},{"$f":"Services!$F$17*BZ29","v":0},{"$f":"Services!$F$17*CA29","v":0},{"$f":"Services!$F$17*CB29","v":0},{"$f":"Services!$F$17*CC29","v":0},{"$f":"Services!$F$17*CD29","v":0},{"$f":"Services!$F$17*CE29","v":0},{"$f":"Services!$F$17*CF29","v":0},{"$f":"Services!$F$17*CG29","v":0},{"$f":"Services!$F$17*CH29","v":0},{"$f":"Services!$F$17*CI29","v":0},{"$f":"Services!$F$17*CJ29","v":0},{"$f":"Services!$F$17*CK29","v":0},{"$f":"Services!$F$17*CL29","v":0},{"$f":"Services!$F$17*CM29","v":0},{"$f":"Services!$F$17*CN29","v":0},{"$f":"Services!$F$17*CO29","v":0},{"$f":"Services!$F$17*CP29","v":0},{"$f":"Services!$F$17*CQ29","v":0},{"$f":"Services!$F$17*CR29","v":0},{"$f":"Services!$F$17*CS29","v":0},{"$f":"Services!$F$17*CT29","v":0},{"$f":"Services!$F$17*CU29","v":0},{"$f":"Services!$F$17*CV29","v":0},{"$f":"Services!$F$17*CW29","v":0},{"$f":"Services!$F$17*CX29","v":0},{"$f":"Services!$F$17*CY29","v":0},{"$f":"Services!$F$17*CZ29","v":0}]
["  Electricity",{"$f":"Services!$F$16*B29","v":0},{"$f":"Services!$F$16*C29","v":0},{"$f":"Services!$F$16*D29","v":0},{"$f":"Services!$F$16*E29","v":0},{"$f":"Services!$F$16*F29","v":0},{"$f":"Services!$F$16*G29","v":0},{"$f":"Services!$F$16*H29","v":0},{"$f":"Services!$F$16*I29","v":0},{"$f":"Services!$F$16*J29","v":0},{"$f":"Services!$F$16*K29","v":0},{"$f":"Services!$F$16*L29","v":0},{"$f":"Services!$F$16*M29","v":0},{"$f":"Services!$F$16*N29","v":0},{"$f":"Services!$F$16*O29","v":0},{"$f":"Services!$F$16*P29","v":0},{"$f":"Services!$F$16*Q29","v":0},{"$f":"Services!$F$16*R29","v":0},{"$f":"Services!$F$16*S29","v":0},{"$f":"Services!$F$16*T29","v":0},{"$f":"Services!$F$16*U29","v":0},{"$f":"Services!$F$16*V29","v":0},{"$f":"Services!$F$16*W29","v":0},{"$f":"Services!$F$16*X29","v":0},{"$f":"Services!$F$16*Y29","v":0},{"$f":"Services!$F$16*Z29","v":0},{"$f":"Services!$F$16*AA29","v":0},{"$f":"Services!$F$16*AB29","v":0},{"$f":"Services!$F$16*AC29","v":0},{"$f":"Services!$F$16*AD29","v":0},{"$f":"Services!$F$16*AE29","v":0},{"$f":"Services!$F$16*AF29","v":0},{"$f":"Services!$F$16*AG29","v":0},{"$f":"Services!$F$16*AH29","v":0},{"$f":"Services!$F$16*AI29","v":0},{"$f":"Services!$F$16*AJ29","v":0},{"$f":"Services!$F$16*AK29","v":0},{"$f":"Services!$F$16*AL29","v":0},{"$f":"Services!$F$16*AM29","v":0},{"$f":"Services!$F$16*AN29","v":0},{"$f":"Services!$F$16*AO29","v":0},{"$f":"Services!$F$16*AP29","v":0},{"$f":"Services!$F$16*AQ29","v":0},{"$f":"Services!$F$16*AR29","v":0},{"$f":"Services!$F$16*AS29","v":0},{"$f":"Services!$F$16*AT29","v":0},{"$f":"Services!$F$16*AU29","v":0},{"$f":"Services!$F$16*AV29","v":0},{"$f":"Services!$F$16*AW29","v":0},{"$f":"Services!$F$16*AX29","v":0},{"$f":"Services!$F$16*AY29","v":0},{"$f":"Services!$F$16*AZ29","v":0},{"$f":"Services!$F$16*BA29","v":0},{"$f":"Services!$F$16*BB29","v":0},{"$f":"Services!$F$16*BC29","v":0},{"$f":"Services!$F$16*BD29","v":0},{"$f":"Services!$F$16*BE29","v":0},{"$f":"Services!$F$16*BF29","v":0},{"$f":"Services!$F$16*BG29","v":0},{"$f":"Services!$F$16*BH29","v":0},{"$f":"Services!$F$16*BI29","v":0},{"$f":"Services!$F$16*BJ29","v":0},{"$f":"Services!$F$16*BK29","v":0},{"$f":"Services!$F$16*BL29","v":0},{"$f":"Services!$F$16*BM29","v":0},{"$f":"Services!$F$16*BN29","v":0},{"$f":"Services!$F$16*BO29","v":0},{"$f":"Services!$F$16*BP29","v":0},{"$f":"Services!$F$16*BQ29","v":0},{"$f":"Services!$F$16*BR29","v":0},{"$f":"Services!$F$16*BS29","v":0},{"$f":"Services!$F$16*BT29","v":0},{"$f":"Services!$F$16*BU29","v":0},{"$f":"Services!$F$16*BV29","v":0},{"$f":"Services!$F$16*BW29","v":0},{"$f":"Services!$F$16*BX29","v":0},{"$f":"Services!$F$16*BY29","v":0},{"$f":"Services!$F$16*BZ29","v":0},{"$f":"Services!$F$16*CA29","v":0},{"$f":"Services!$F$16*CB29","v":0},{"$f":"Services!$F$16*CC29","v":0},{"$f":"Services!$F$16*CD29","v":0},{"$f":"Services!$F$16*CE29","v":0},{"$f":"Services!$F$16*CF29","v":0},{"$f":"Services!$F$16*CG29","v":0},{"$f":"Services!$F$16*CH29","v":0},{"$f":"Services!$F$16*CI29","v":0},{"$f":"Services!$F$16*CJ29","v":0},{"$f":"Services!$F$16*CK29","v":0},{"$f":"Services!$F$16*CL29","v":0},{"$f":"Services!$F$16*CM29","v":0},{"$f":"Services!$F$16*CN29","v":0},{"$f":"Services!$F$16*CO29","v":0},{"$f":"Services!$F$16*CP29","v":0},{"$f":"Services!$F$16*CQ29","v":0},{"$f":"Services!$F$16*CR29","v":0},{"$f":"Services!$F$16*CS29","v":0},{"$f":"Services!$F$16*CT29","v":0},{"$f":"Services!$F$16*CU29","v":0},{"$f":"Services!$F$16*CV29","v":0},{"$f":"Services!$F$16*CW29","v":0},{"$f":"Services!$F$16*CX29","v":0},{"$f":"Services!$F$16*CY29","v":0},{"$f":"Services!$F$16*CZ29","v":0}]
["  Biomass",{"$f":"Renewables!$D$15*B29","v":0},{"$f":"Renewables!$D$15*C29","v":0},{"$f":"Renewables!$D$15*D29","v":0},{"$f":"Renewables!$D$15*E29","v":0},{"$f":"Renewables!$D$15*F29","v":0},{"$f":"Renewables!$D$15*G29","v":0},{"$f":"Renewables!$D$15*H29","v":0},{"$f":"Renewables!$D$15*I29","v":0},{"$f":"Renewables!$D$15*J29","v":0},{"$f":"Renewables!$D$15*K29","v":0},{"$f":"Renewables!$D$15*L29","v":0},{"$f":"Renewables!$D$15*M29","v":0},{"$f":"Renewables!$D$15*N29","v":0},{"$f":"Renewables!$D$15*O29","v":0},{"$f":"Renewables!$D$15*P29","v":0},{"$f":"Renewables!$D$15*Q29","v":0},{"$f":"Renewables!$D$15*R29","v":0},{"$f":"Renewables!$D$15*S29","v":0},{"$f":"Renewables!$D$15*T29","v":0},{"$f":"Renewables!$D$15*U29","v":0},{"$f":"Renewables!$D$15*V29","v":0},{"$f":"Renewables!$D$15*W29","v":0},{"$f":"Renewables!$D$15*X29","v":0},{"$f":"Renewables!$D$15*Y29","v":0},{"$f":"Renewables!$D$15*Z29","v":0},{"$f":"Renewables!$D$15*AA29","v":0},{"$f":"Renewables!$D$15*AB29","v":0},{"$f":"Renewables!$D$15*AC29","v":0},{"$f":"Renewables!$D$15*AD29","v":0},{"$f":"Renewables!$D$15*AE29","v":0},{"$f":"Renewables!$D$15*AF29","v":0},{"$f":"Renewables!$D$15*AG29","v":0},{"$f":"Renewables!$D$15*AH29","v":0},{"$f":"Renewables!$D$15*AI29","v":0},{"$f":"Renewables!$D$15*AJ29","v":0},{"$f":"Renewables!$D$15*AK29","v":0},{"$f":"Renewables!$D$15*AL29","v":0},{"$f":"Renewables!$D$15*AM29","v":0},{"$f":"Renewables!$D$15*AN29","v":0},{"$f":"Renewables!$D$15*AO29","v":0},{"$f":"Renewables!$D$15*AP29","v":0},{"$f":"Renewables!$D$15*AQ29","v":0},{"$f":"Renewables!$D$15*AR29","v":0},{"$f":"Renewables!$D$15*AS29","v":0},{"$f":"Renewables!$D$15*AT29","v":0},{"$f":"Renewables!$D$15*AU29","v":0},{"$f":"Renewables!$D$15*AV29","v":0},{"$f":"Renewables!$D$15*AW29","v":0},{"$f":"Renewables!$D$15*AX29","v":0},{"$f":"Renewables!$D$15*AY29","v":0},{"$f":"Renewables!$D$15*AZ29","v":0},{"$f":"Renewables!$D$15*BA29","v":0},{"$f":"Renewables!$D$15*BB29","v":0},{"$f":"Renewables!$D$15*BC29","v":0},{"$f":"Renewables!$D$15*BD29","v":0},{"$f":"Renewables!$D$15*BE29","v":0},{"$f":"Renewables!$D$15*BF29","v":0},{"$f":"Renewables!$D$15*BG29","v":0},{"$f":"Renewables!$D$15*BH29","v":0},{"$f":"Renewables!$D$15*BI29","v":0},{"$f":"Renewables!$D$15*BJ29","v":0},{"$f":"Renewables!$D$15*BK29","v":0},{"$f":"Renewables!$D$15*BL29","v":0},{"$f":"Renewables!$D$15*BM29","v":0},{"$f":"Renewables!$D$15*BN29","v":0},{"$f":"Renewables!$D$15*BO29","v":0},{"$f":"Renewables!$D$15*BP29","v":0},{"$f":"Renewables!$D$15*BQ29","v":0},{"$f":"Renewables!$D$15*BR29","v":0},{"$f":"Renewables!$D$15*BS29","v":0},{"$f":"Renewables!$D$15*BT29","v":0},{"$f":"Renewables!$D$15*BU29","v":0},{"$f":"Renewables!$D$15*BV29","v":0},{"$f":"Renewables!$D$15*BW29","v":0},{"$f":"Renewables!$D$15*BX29","v":0},{"$f":"Renewables!$D$15*BY29","v":0},{"$f":"Renewables!$D$15*BZ29","v":0},{"$f":"Renewables!$D$15*CA29","v":0},{"$f":"Renewables!$D$15*CB29","v":0},{"$f":"Renewables!$D$15*CC29","v":0},{"$f":"Renewables!$D$15*CD29","v":0},{"$f":"Renewables!$D$15*CE29","v":0},{"$f":"Renewables!$D$15*CF29","v":0},{"$f":"Renewables!$D$15*CG29","v":0},{"$f":"Renewables!$D$15*CH29","v":0},{"$f":"Renewables!$D$15*CI29","v":0},{"$f":"Renewables!$D$15*CJ29","v":0},{"$f":"Renewables!$D$15*CK29","v":0},{"$f":"Renewables!$D$15*CL29","v":0},{"$f":"Renewables!$D$15*CM29","v":0},{"$f":"Renewables!$D$15*CN29","v":0},{"$f":"Renewables!$D$15*CO29","v":0},{"$f":"Renewables!$D$15*CP29","v":0},{"$f":"Renewables!$D$15*CQ29","v":0},{"$f":"Renewables!$D$15*CR29","v":0},{"$f":"Renewables!$D$15*CS29","v":0},{"$f":"Renewables!$D$15*CT29","v":0},{"$f":"Renewables!$D$15*CU29","v":0},{"$f":"Renewables!$D$15*CV29","v":0},{"$f":"Renewables!$D$15*CW29","v":0},{"$f":"Renewables!$D$15*CX29","v":0},{"$f":"Renewables!$D$15*CY29","v":0},{"$f":"Renewables!$D$15*CZ29","v":0}]
["  Heatpump",{"$f":"Renewables!$E$15*B29","v":0},{"$f":"Renewables!$E$15*C29","v":0},{"$f":"Renewables!$E$15*D29","v":0},{"$f":"Renewables!$E$15*E29","v":0},{"$f":"Renewables!$E$15*F29","v":0},{"$f":"Renewables!$E$15*G29","v":0},{"$f":"Renewables!$E$15*H29","v":0},{"$f":"Renewables!$E$15*I29","v":0},{"$f":"Renewables!$E$15*J29","v":0},{"$f":"Renewables!$E$15*K29","v":0},{"$f":"Renewables!$E$15*L29","v":0},{"$f":"Renewables!$E$15*M29","v":0},{"$f":"Renewables!$E$15*N29","v":0},{"$f":"Renewables!$E$15*O29","v":0},{"$f":"Renewables!$E$15*P29","v":0},{"$f":"Renewables!$E$15*Q29","v":0},{"$f":"Renewables!$E$15*R29","v":0},{"$f":"Renewables!$E$15*S29","v":0},{"$f":"Renewables!$E$15*T29","v":0},{"$f":"Renewables!$E$15*U29","v":0},{"$f":"Renewables!$E$15*V29","v":0},{"$f":"Renewables!$E$15*W29","v":0},{"$f":"Renewables!$E$15*X29","v":0},{"$f":"Renewables!$E$15*Y29","v":0},{"$f":"Renewables!$E$15*Z29","v":0},{"$f":"Renewables!$E$15*AA29","v":0},{"$f":"Renewables!$E$15*AB29","v":0},{"$f":"Renewables!$E$15*AC29","v":0},{"$f":"Renewables!$E$15*AD29","v":0},{"$f":"Renewables!$E$15*AE29","v":0},{"$f":"Renewables!$E$15*AF29","v":0},{"$f":"Renewables!$E$15*AG29","v":0},{"$f":"Renewables!$E$15*AH29","v":0},{"$f":"Renewables!$E$15*AI29","v":0},{"$f":"Renewables!$E$15*AJ29","v":0},{"$f":"Renewables!$E$15*AK29","v":0},{"$f":"Renewables!$E$15*AL29","v":0},{"$f":"Renewables!$E$15*AM29","v":0},{"$f":"Renewables!$E$15*AN29","v":0},{"$f":"Renewables!$E$15*AO29","v":0},{"$f":"Renewables!$E$15*AP29","v":0},{"$f":"Renewables!$E$15*AQ29","v":0},{"$f":"Renewables!$E$15*AR29","v":0},{"$f":"Renewables!$E$15*AS29","v":0},{"$f":"Renewables!$E$15*AT29","v":0},{"$f":"Renewables!$E$15*AU29","v":0},{"$f":"Renewables!$E$15*AV29","v":0},{"$f":"Renewables!$E$15*AW29","v":0},{"$f":"Renewables!$E$15*AX29","v":0},{"$f":"Renewables!$E$15*AY29","v":0},{"$f":"Renewables!$E$15*AZ29","v":0},{"$f":"Renewables!$E$15*BA29","v":0},{"$f":"Renewables!$E$15*BB29","v":0},{"$f":"Renewables!$E$15*BC29","v":0},{"$f":"Renewables!$E$15*BD29","v":0},{"$f":"Renewables!$E$15*BE29","v":0},{"$f":"Renewables!$E$15*BF29","v":0},{"$f":"Renewables!$E$15*BG29","v":0},{"$f":"Renewables!$E$15*BH29","v":0},{"$f":"Renewables!$E$15*BI29","v":0},{"$f":"Renewables!$E$15*BJ29","v":0},{"$f":"Renewables!$E$15*BK29","v":0},{"$f":"Renewables!$E$15*BL29","v":0},{"$f":"Renewables!$E$15*BM29","v":0},{"$f":"Renewables!$E$15*BN29","v":0},{"$f":"Renewables!$E$15*BO29","v":0},{"$f":"Renewables!$E$15*BP29","v":0},{"$f":"Renewables!$E$15*BQ29","v":0},{"$f":"Renewables!$E$15*BR29","v":0},{"$f":"Renewables!$E$15*BS29","v":0},{"$f":"Renewables!$E$15*BT29","v":0},{"$f":"Renewables!$E$15*BU29","v":0},{"$f":"Renewables!$E$15*BV29","v":0},{"$f":"Renewables!$E$15*BW29","v":0},{"$f":"Renewables!$E$15*BX29","v":0},{"$f":"Renewables!$E$15*BY29","v":0},{"$f":"Renewables!$E$15*BZ29","v":0},{"$f":"Renewables!$E$15*CA29","v":0},{"$f":"Renewables!$E$15*CB29","v":0},{"$f":"Renewables!$E$15*CC29","v":0},{"$f":"Renewables!$E$15*CD29","v":0},{"$f":"Renewables!$E$15*CE29","v":0},{"$f":"Renewables!$E$15*CF29","v":0},{"$f":"Renewables!$E$15*CG29","v":0},{"$f":"Renewables!$E$15*CH29","v":0},{"$f":"Renewables!$E$15*CI29","v":0},{"$f":"Renewables!$E$15*CJ29","v":0},{"$f":"Renewables!$E$15*CK29","v":0},{"$f":"Renewables!$E$15*CL29","v":0},{"$f":"Renewables!$E$15*CM29","v":0},{"$f":"Renewables!$E$15*CN29","v":0},{"$f":"Renewables!$E$15*CO29","v":0},{"$f":"Renewables!$E$15*CP29","v":0},{"$f":"Renewables!$E$15*CQ29","v":0},{"$f":"Renewables!$E$15*CR29","v":0},{"$f":"Renewables!$E$15*CS29","v":0},{"$f":"Renewables!$E$15*CT29","v":0},{"$f":"Renewables!$E$15*CU29","v":0},{"$f":"Renewables!$E$15*CV29","v":0},{"$f":"Renewables!$E$15*CW29","v":0},{"$f":"Renewables!$E$15*CX29","v":0},{"$f":"Renewables!$E$15*CY29","v":0},{"$f":"Renewables!$E$15*CZ29","v":0}]
["  Solar Thermal",{"$f":"Renewables!$F$15*B29","v":0},{"$f":"Renewables!$F$15*C29","v":0},{"$f":"Renewables!$F$15*D29","v":0},{"$f":"Renewables!$F$15*E29","v":0},{"$f":"Renewables!$F$15*F29","v":0},{"$f":"Renewables!$F$15*G29","v":0},{"$f":"Renewables!$F$15*H29","v":0},{"$f":"Renewables!$F$15*I29","v":0},{"$f":"Renewables!$F$15*J29","v":0},{"$f":"Renewables!$F$15*K29","v":0},{"$f":"Renewables!$F$15*L29","v":0},{"$f":"Renewables!$F$15*M29","v":0},{"$f":"Renewables!$F$15*N29","v":0},{"$f":"Renewables!$F$15*O29","v":0},{"$f":"Renewables!$F$15*P29","v":0},{"$f":"Renewables!$F$15*Q29","v":0},{"$f":"Renewables!$F$15*R29","v":0},{"$f":"Renewables!$F$15*S29","v":0},{"$f":"Renewables!$F$15*T29","v":0},{"$f":"Renewables!$F$15*U29","v":0},{"$f":"Renewables!$F$15*V29","v":0},{"$f":"Renewables!$F$15*W29","v":0},{"$f":"Renewables!$F$15*X29","v":0},{"$f":"Renewables!$F$15*Y29","v":0},{"$f":"Renewables!$F$15*Z29","v":0},{"$f":"Renewables!$F$15*AA29","v":0},{"$f":"Renewables!$F$15*AB29","v":0},{"$f":"Renewables!$F$15*AC29","v":0},{"$f":"Renewables!$F$15*AD29","v":0},{"$f":"Renewables!$F$15*AE29","v":0},{"$f":"Renewables!$F$15*AF29","v":0},{"$f":"Renewables!$F$15*AG29","v":0},{"$f":"Renewables!$F$15*AH29","v":0},{"$f":"Renewables!$F$15*AI29","v":0},{"$f":"Renewables!$F$15*AJ29","v":0},{"$f":"Renewables!$F$15*AK29","v":0},{"$f":"Renewables!$F$15*AL29","v":0},{"$f":"Renewables!$F$15*AM29","v":0},{"$f":"Renewables!$F$15*AN29","v":0},{"$f":"Renewables!$F$15*AO29","v":0},{"$f":"Renewables!$F$15*AP29","v":0},{"$f":"Renewables!$F$15*AQ29","v":0},{"$f":"Renewables!$F$15*AR29","v":0},{"$f":"Renewables!$F$15*AS29","v":0},{"$f":"Renewables!$F$15*AT29","v":0},{"$f":"Renewables!$F$15*AU29","v":0},{"$f":"Renewables!$F$15*AV29","v":0},{"$f":"Renewables!$F$15*AW29","v":0},{"$f":"Renewables!$F$15*AX29","v":0},{"$f":"Renewables!$F$15*AY29","v":0},{"$f":"Renewables!$F$15*AZ29","v":0},{"$f":"Renewables!$F$15*BA29","v":0},{"$f":"Renewables!$F$15*BB29","v":0},{"$f":"Renewables!$F$15*BC29","v":0},{"$f":"Renewables!$F$15*BD29","v":0},{"$f":"Renewables!$F$15*BE29","v":0},{"$f":"Renewables!$F$15*BF29","v":0},{"$f":"Renewables!$F$15*BG29","v":0},{"$f":"Renewables!$F$15*BH29","v":0},{"$f":"Renewables!$F$15*BI29","v":0},{"$f":"Renewables!$F$15*BJ29","v":0},{"$f":"Renewables!$F$15*BK29","v":0},{"$f":"Renewables!$F$15*BL29","v":0},{"$f":"Renewables!$F$15*BM29","v":0},{"$f":"Renewables!$F$15*BN29","v":0},{"$f":"Renewables!$F$15*BO29","v":0},{"$f":"Renewables!$F$15*BP29","v":0},{"$f":"Renewables!$F$15*BQ29","v":0},{"$f":"Renewables!$F$15*BR29","v":0},{"$f":"Renewables!$F$15*BS29","v":0},{"$f":"Renewables!$F$15*BT29","v":0},{"$f":"Renewables!$F$15*BU29","v":0},{"$f":"Renewables!$F$15*BV29","v":0},{"$f":"Renewables!$F$15*BW29","v":0},{"$f":"Renewables!$F$15*BX29","v":0},{"$f":"Renewables!$F$15*BY29","v":0},{"$f":"Renewables!$F$15*BZ29","v":0},{"$f":"Renewables!$F$15*CA29","v":0},{"$f":"Renewables!$F$15*CB29","v":0},{"$f":"Renewables!$F$15*CC29","v":0},{"$f":"Renewables!$F$15*CD29","v":0},{"$f":"Renewables!$F$15*CE29","v":0},{"$f":"Renewables!$F$15*CF29","v":0},{"$f":"Renewables!$F$15*CG29","v":0},{"$f":"Renewables!$F$15*CH29","v":0},{"$f":"Renewables!$F$15*CI29","v":0},{"$f":"Renewables!$F$15*CJ29","v":0},{"$f":"Renewables!$F$15*CK29","v":0},{"$f":"Renewables!$F$15*CL29","v":0},{"$f":"Renewables!$F$15*CM29","v":0},{"$f":"Renewables!$F$15*CN29","v":0},{"$f":"Renewables!$F$15*CO29","v":0},{"$f":"Renewables!$F$15*CP29","v":0},{"$f":"Renewables!$F$15*CQ29","v":0},{"$f":"Renewables!$F$15*CR29","v":0},{"$f":"Renewables!$F$15*CS29","v":0},{"$f":"Renewables!$F$15*CT29","v":0},{"$f":"Renewables!$F$15*CU29","v":0},{"$f":"Renewables!$F$15*CV29","v":0},{"$f":"Renewables!$F$15*CW29","v":0},{"$f":"Renewables!$F$15*CX29","v":0},{"$f":"Renewables!$F$15*CY29","v":0},{"$f":"Renewables!$F$15*CZ29","v":0}]
["  CHP",{"$f":"Renewables!$G$15*B29","v":0},{"$f":"Renewables!$G$15*C29","v":0},{"$f":"Renewables!$G$15*D29","v":0},{"$f":"Renewables!$G$15*E29","v":0},{"$f":"Renewables!$G$15*F29","v":0},{"$f":"Renewables!$G$15*G29","v":0},{"$f":"Renewables!$G$15*H29","v":0},{"$f":"Renewables!$G$15*I29","v":0},{"$f":"Renewables!$G$15*J29","v":0},{"$f":"Renewables!$G$15*K29","v":0},{"$f":"Renewables!$G$15*L29","v":0},{"$f":"Renewables!$G$15*M29","v":0},{"$f":"Renewables!$G$15*N29","v":0},{"$f":"Renewables!$G$15*O29","v":0},{"$f":"Renewables!$G$15*P29","v":0},{"$f":"Renewables!$G$15*Q29","v":0},{"$f":"Renewables!$G$15*R29","v":0},{"$f":"Renewables!$G$15*S29","v":0},{"$f":"Renewables!$G$15*T29","v":0},{"$f":"Renewables!$G$15*U29","v":0},{"$f":"Renewables!$G$15*V29","v":0},{"$f":"Renewables!$G$15*W29","v":0},{"$f":"Renewables!$G$15*X29","v":0},{"$f":"Renewables!$G$15*Y29","v":0},{"$f":"Renewables!$G$15*Z29","v":0},{"$f":"Renewables!$G$15*AA29","v":0},{"$f":"Renewables!$G$15*AB29","v":0},{"$f":"Renewables!$G$15*AC29","v":0},{"$f":"Renewables!$G$15*AD29","v":0},{"$f":"Renewables!$G$15*AE29","v":0},{"$f":"Renewables!$G$15*AF29","v":0},{"$f":"Renewables!$G$15*AG29","v":0},{"$f":"Renewables!$G$15*AH29","v":0},{"$f":"Renewables!$G$15*AI29","v":0},{"$f":"Renewables!$G$15*AJ29","v":0},{"$f":"Renewables!$G$15*AK29","v":0},{"$f":"Renewables!$G$15*AL29","v":0},{"$f":"Renewables!$G$15*AM29","v":0},{"$f":"Renewables!$G$15*AN29","v":0},{"$f":"Renewables!$G$15*AO29","v":0},{"$f":"Renewables!$G$15*AP29","v":0},{"$f":"Renewables!$G$15*AQ29","v":0},{"$f":"Renewables!$G$15*AR29","v":0},{"$f":"Renewables!$G$15*AS29","v":0},{"$f":"Renewables!$G$15*AT29","v":0},{"$f":"Renewables!$G$15*AU29","v":0},{"$f":"Renewables!$G$15*AV29","v":0},{"$f":"Renewables!$G$15*AW29","v":0},{"$f":"Renewables!$G$15*AX29","v":0},{"$f":"Renewables!$G$15*AY29","v":0},{"$f":"Renewables!$G$15*AZ29","v":0},{"$f":"Renewables!$G$15*BA29","v":0},{"$f":"Renewables!$G$15*BB29","v":0},{"$f":"Renewables!$G$15*BC29","v":0},{"$f":"Renewables!$G$15*BD29","v":0},{"$f":"Renewables!$G$15*BE29","v":0},{"$f":"Renewables!$G$15*BF29","v":0},{"$f":"Renewables!$G$15*BG29","v":0},{"$f":"Renewables!$G$15*BH29","v":0},{"$f":"Renewables!$G$15*BI29","v":0},{"$f":"Renewables!$G$15*BJ29","v":0},{"$f":"Renewables!$G$15*BK29","v":0},{"$f":"Renewables!$G$15*BL29","v":0},{"$f":"Renewables!$G$15*BM29","v":0},{"$f":"Renewables!$G$15*BN29","v":0},{"$f":"Renewables!$G$15*BO29","v":0},{"$f":"Renewables!$G$15*BP29","v":0},{"$f":"Renewables!$G$15*BQ29","v":0},{"$f":"Renewables!$G$15*BR29","v":0},{"$f":"Renewables!$G$15*BS29","v":0},{"$f":"Renewables!$G$15*BT29","v":0},{"$f":"Renewables!$G$15*BU29","v":0},{"$f":"Renewables!$G$15*BV29","v":0},{"$f":"Renewables!$G$15*BW29","v":0},{"$f":"Renewables!$G$15*BX29","v":0},{"$f":"Renewables!$G$15*BY29","v":0},{"$f":"Renewables!$G$15*BZ29","v":0},{"$f":"Renewables!$G$15*CA29","v":0},{"$f":"Renewables!$G$15*CB29","v":0},{"$f":"Renewables!$G$15*CC29","v":0},{"$f":"Renewables!$G$15*CD29","v":0},{"$f":"Renewables!$G$15*CE29","v":0},{"$f":"Renewables!$G$15*CF29","v":0},{"$f":"Renewables!$G$15*CG29","v":0},{"$f":"Renewables!$G$15*CH29","v":0},{"$f":"Renewables!$G$15*CI29","v":0},{"$f":"Renewables!$G$15*CJ29","v":0},{"$f":"Renewables!$G$15*CK29","v":0},{"$f":"Renewables!$G$15*CL29","v":0},{"$f":"Renewables!$G$15*CM29","v":0},{"$f":"Renewables!$G$15*CN29","v":0},{"$f":"Renewables!$G$15*CO29","v":0},{"$f":"Renewables!$G$15*CP29","v":0},{"$f":"Renewables!$G$15*CQ29","v":0},{"$f":"Renewables!$G$15*CR29","v":0},{"$f":"Renewables!$G$15*CS29","v":0},{"$f":"Renewables!$G$15*CT29","v":0},{"$f":"Renewables!$G$15*CU29","v":0},{"$f":"Renewables!$G$15*CV29","v":0},{"$f":"Renewables!$G$15*CW29","v":0},{"$f":"Renewables!$G$15*CX29","v":0},{"$f":"Renewables!$G$15*CY29","v":0},{"$f":"Renewables!$G$15*CZ29","v":0}]
["      Total",{"$f":"SUM(B64:B69)","v":0},{"$f":"SUM(C64:C69)","v":0},{"$f":"SUM(D64:D69)","v":0},{"$f":"SUM(E64:E69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ64:AJ69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP64:BP69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CV64:CV69)","v":0},{"$f":"SUM(CW64:CW69)","v":0},{"$f":"SUM(CX64:CX69)","v":0},{"$f":"SUM(CY64:CY69)","v":0},{"$f":"SUM(CZ64:CZ69)","v":0}]
[]
["Total Heat and DHW Demand",{"$f":"B61+B70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH61+AH70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN61+BN70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT61+CT70","v":0},0,0,0,0,0,0]
[]
["Heating and DHW Losses",{"$f":"B72-B50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH72-AH50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN72-BN50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CT72-CT50","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(B72<>0,B74/B72,0)","v":0},{"$f":"IF(C72<>0,C74/C72,0)","v":0},{"$f":"IF(D72<>0,D74/D72,0)","v":0},{"$f":"IF(E72<>0,E74/E72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ72<>0,BQ74/BQ72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Electricity Usage "]
["  Heat Production",{"$f":"Services!$B$10*B29","v":0},{"$f":"Services!$B$10*C29","v":0},{"$f":"Services!$B$10*D29","v":0},{"$f":"Services!$B$10*E29","v":0},{"$f":"Services!$B$10*F29","v":0},{"$f":"Services!$B$10*G29","v":0},{"$f":"Services!$B$10*H29","v":0},{"$f":"Services!$B$10*I29","v":0},{"$f":"Services!$B$10*J29","v":0},{"$f":"Services!$B$10*K29","v":0},{"$f":"Services!$B$10*L29","v":0},{"$f":"Services!$B$10*M29","v":0},{"$f":"Services!$B$10*N29","v":0},{"$f":"Services!$B$10*O29","v":0},{"$f":"Services!$B$10*P29","v":0},{"$f":"Services!$B$10*Q29","v":0},{"$f":"Services!$B$10*R29","v":0},{"$f":"Services!$B$10*S29","v":0},{"$f":"Services!$B$10*T29","v":0},{"$f":"Services!$B$10*U29","v":0},{"$f":"Services!$B$10*V29","v":0},{"$f":"Services!$B$10*W29","v":0},{"$f":"Services!$B$10*X29","v":0},{"$f":"Services!$B$10*Y29","v":0},{"$f":"Services!$B$10*Z29","v":0},{"$f":"Services!$B$10*AA29","v":0},{"$f":"Services!$B$10*AB29","v":0},{"$f":"Services!$B$10*AC29","v":0},{"$f":"Services!$B$10*AD29","v":0},{"$f":"Services!$B$10*AE29","v":0},{"$f":"Services!$B$10*AF29","v":0},{"$f":"Services!$B$10*AG29","v":0},{"$f":"Services!$B$10*AH29","v":0},{"$f":"Services!$B$10*AI29","v":0},{"$f":"Services!$B$10*AJ29","v":0},{"$f":"Services!$B$10*AK29","v":0},{"$f":"Services!$B$10*AL29","v":0},{"$f":"Services!$B$10*AM29","v":0},{"$f":"Services!$B$10*AN29","v":0},{"$f":"Services!$B$10*AO29","v":0},{"$f":"Services!$B$10*AP29","v":0},{"$f":"Services!$B$10*AQ29","v":0},{"$f":"Services!$B$10*AR29","v":0},{"$f":"Services!$B$10*AS29","v":0},{"$f":"Services!$B$10*AT29","v":0},{"$f":"Services!$B$10*AU29","v":0},{"$f":"Services!$B$10*AV29","v":0},{"$f":"Services!$B$10*AW29","v":0},{"$f":"Services!$B$10*AX29","v":0},{"$f":"Services!$B$10*AY29","v":0},{"$f":"Services!$B$10*AZ29","v":0},{"$f":"Services!$B$10*BA29","v":0},{"$f":"Services!$B$10*BB29","v":0},{"$f":"Services!$B$10*BC29","v":0},{"$f":"Services!$B$10*BD29","v":0},{"$f":"Services!$B$10*BE29","v":0},{"$f":"Services!$B$10*BF29","v":0},{"$f":"Services!$B$10*BG29","v":0},{"$f":"Services!$B$10*BH29","v":0},{"$f":"Services!$B$10*BI29","v":0},{"$f":"Services!$B$10*BJ29","v":0},{"$f":"Services!$B$10*BK29","v":0},{"$f":"Services!$B$10*BL29","v":0},{"$f":"Services!$B$10*BM29","v":0},{"$f":"Services!$B$10*BN29","v":0},{"$f":"Services!$B$10*BO29","v":0},{"$f":"Services!$B$10*BP29","v":0},{"$f":"Services!$B$10*BQ29","v":0},{"$f":"Services!$B$10*BR29","v":0},{"$f":"Services!$B$10*BS29","v":0},{"$f":"Services!$B$10*BT29","v":0},{"$f":"Services!$B$10*BU29","v":0},{"$f":"Services!$B$10*BV29","v":0},{"$f":"Services!$B$10*BW29","v":0},{"$f":"Services!$B$10*BX29","v":0},{"$f":"Services!$B$10*BY29","v":0},{"$f":"Services!$B$10*BZ29","v":0},{"$f":"Services!$B$10*CA29","v":0},{"$f":"Services!$B$10*CB29","v":0},{"$f":"Services!$B$10*CC29","v":0},{"$f":"Services!$B$10*CD29","v":0},{"$f":"Services!$B$10*CE29","v":0},{"$f":"Services!$B$10*CF29","v":0},{"$f":"Services!$B$10*CG29","v":0},{"$f":"Services!$B$10*CH29","v":0},{"$f":"Services!$B$10*CI29","v":0},{"$f":"Services!$B$10*CJ29","v":0},{"$f":"Services!$B$10*CK29","v":0},{"$f":"Services!$B$10*CL29","v":0},{"$f":"Services!$B$10*CM29","v":0},{"$f":"Services!$B$10*CN29","v":0},{"$f":"Services!$B$10*CO29","v":0},{"$f":"Services!$B$10*CP29","v":0},{"$f":"Services!$B$10*CQ29","v":0},{"$f":"Services!$B$10*CR29","v":0},{"$f":"Services!$B$10*CS29","v":0},{"$f":"Services!$B$10*CT29","v":0},{"$f":"Services!$B$10*CU29","v":0},{"$f":"Services!$B$10*CV29","v":0},{"$f":"Services!$B$10*CW29","v":0},{"$f":"Services!$B$10*CX29","v":0},{"$f":"Services!$B$10*CY29","v":0},{"$f":"Services!$B$10*CZ29","v":0}]
["  Wind",{"$f":"Renewables!$B$11*B29","v":0},{"$f":"Renewables!$B$11*C29","v":0},{"$f":"Renewables!$B$11*D29","v":0},{"$f":"Renewables!$B$11*E29","v":0},{"$f":"Renewables!$B$11*F29","v":0},{"$f":"Renewables!$B$11*G29","v":0},{"$f":"Renewables!$B$11*H29","v":0},{"$f":"Renewables!$B$11*I29","v":0},{"$f":"Renewables!$B$11*J29","v":0},{"$f":"Renewables!$B$11*K29","v":0},{"$f":"Renewables!$B$11*L29","v":0},{"$f":"Renewables!$B$11*M29","v":0},{"$f":"Renewables!$B$11*N29","v":0},{"$f":"Renewables!$B$11*O29","v":0},{"$f":"Renewables!$B$11*P29","v":0},{"$f":"Renewables!$B$11*Q29","v":0},{"$f":"Renewables!$B$11*R29","v":0},{"$f":"Renewables!$B$11*S29","v":0},{"$f":"Renewables!$B$11*T29","v":0},{"$f":"Renewables!$B$11*U29","v":0},{"$f":"Renewables!$B$11*V29","v":0},{"$f":"Renewables!$B$11*W29","v":0},{"$f":"Renewables!$B$11*X29","v":0},{"$f":"Renewables!$B$11*Y29","v":0},{"$f":"Renewables!$B$11*Z29","v":0},{"$f":"Renewables!$B$11*AA29","v":0},{"$f":"Renewables!$B$11*AB29","v":0},{"$f":"Renewables!$B$11*AC29","v":0},{"$f":"Renewables!$B$11*AD29","v":0},{"$f":"Renewables!$B$11*AE29","v":0},{"$f":"Renewables!$B$11*AF29","v":0},{"$f":"Renewables!$B$11*AG29","v":0},{"$f":"Renewables!$B$11*AH29","v":0},{"$f":"Renewables!$B$11*AI29","v":0},{"$f":"Renewables!$B$11*AJ29","v":0},{"$f":"Renewables!$B$11*AK29","v":0},{"$f":"Renewables!$B$11*AL29","v":0},{"$f":"Renewables!$B$11*AM29","v":0},{"$f":"Renewables!$B$11*AN29","v":0},{"$f":"Renewables!$B$11*AO29","v":0},{"$f":"Renewables!$B$11*AP29","v":0},{"$f":"Renewables!$B$11*AQ29","v":0},{"$f":"Renewables!$B$11*AR29","v":0},{"$f":"Renewables!$B$11*AS29","v":0},{"$f":"Renewables!$B$11*AT29","v":0},{"$f":"Renewables!$B$11*AU29","v":0},{"$f":"Renewables!$B$11*AV29","v":0},{"$f":"Renewables!$B$11*AW29","v":0},{"$f":"Renewables!$B$11*AX29","v":0},{"$f":"Renewables!$B$11*AY29","v":0},{"$f":"Renewables!$B$11*AZ29","v":0},{"$f":"Renewables!$B$11*BA29","v":0},{"$f":"Renewables!$B$11*BB29","v":0},{"$f":"Renewables!$B$11*BC29","v":0},{"$f":"Renewables!$B$11*BD29","v":0},{"$f":"Renewables!$B$11*BE29","v":0},{"$f":"Renewables!$B$11*BF29","v":0},{"$f":"Renewables!$B$11*BG29","v":0},{"$f":"Renewables!$B$11*BH29","v":0},{"$f":"Renewables!$B$11*BI29","v":0},{"$f":"Renewables!$B$11*BJ29","v":0},{"$f":"Renewables!$B$11*BK29","v":0},{"$f":"Renewables!$B$11*BL29","v":0},{"$f":"Renewables!$B$11*BM29","v":0},{"$f":"Renewables!$B$11*BN29","v":0},{"$f":"Renewables!$B$11*BO29","v":0},{"$f":"Renewables!$B$11*BP29","v":0},{"$f":"Renewables!$B$11*BQ29","v":0},{"$f":"Renewables!$B$11*BR29","v":0},{"$f":"Renewables!$B$11*BS29","v":0},{"$f":"Renewables!$B$11*BT29","v":0},{"$f":"Renewables!$B$11*BU29","v":0},{"$f":"Renewables!$B$11*BV29","v":0},{"$f":"Renewables!$B$11*BW29","v":0},{"$f":"Renewables!$B$11*BX29","v":0},{"$f":"Renewables!$B$11*BY29","v":0},{"$f":"Renewables!$B$11*BZ29","v":0},{"$f":"Renewables!$B$11*CA29","v":0},{"$f":"Renewables!$B$11*CB29","v":0},{"$f":"Renewables!$B$11*CC29","v":0},{"$f":"Renewables!$B$11*CD29","v":0},{"$f":"Renewables!$B$11*CE29","v":0},{"$f":"Renewables!$B$11*CF29","v":0},{"$f":"Renewables!$B$11*CG29","v":0},{"$f":"Renewables!$B$11*CH29","v":0},{"$f":"Renewables!$B$11*CI29","v":0},{"$f":"Renewables!$B$11*CJ29","v":0},{"$f":"Renewables!$B$11*CK29","v":0},{"$f":"Renewables!$B$11*CL29","v":0},{"$f":"Renewables!$B$11*CM29","v":0},{"$f":"Renewables!$B$11*CN29","v":0},{"$f":"Renewables!$B$11*CO29","v":0},{"$f":"Renewables!$B$11*CP29","v":0},{"$f":"Renewables!$B$11*CQ29","v":0},{"$f":"Renewables!$B$11*CR29","v":0},{"$f":"Renewables!$B$11*CS29","v":0},{"$f":"Renewables!$B$11*CT29","v":0},{"$f":"Renewables!$B$11*CU29","v":0},{"$f":"Renewables!$B$11*CV29","v":0},{"$f":"Renewables!$B$11*CW29","v":0},{"$f":"Renewables!$B$11*CX29","v":0},{"$f":"Renewables!$B$11*CY29","v":0},{"$f":"Renewables!$B$11*CZ29","v":0}]
["  Solar PV",{"$f":"Renewables!$C$11*B29","v":0},{"$f":"Renewables!$C$11*C29","v":0},{"$f":"Renewables!$C$11*D29","v":0},{"$f":"Renewables!$C$11*E29","v":0},{"$f":"Renewables!$C$11*F29","v":0},{"$f":"Renewables!$C$11*G29","v":0},{"$f":"Renewables!$C$11*H29","v":0},{"$f":"Renewables!$C$11*I29","v":0},{"$f":"Renewables!$C$11*J29","v":0},{"$f":"Renewables!$C$11*K29","v":0},{"$f":"Renewables!$C$11*L29","v":0},{"$f":"Renewables!$C$11*M29","v":0},{"$f":"Renewables!$C$11*N29","v":0},{"$f":"Renewables!$C$11*O29","v":0},{"$f":"Renewables!$C$11*P29","v":0},{"$f":"Renewables!$C$11*Q29","v":0},{"$f":"Renewables!$C$11*R29","v":0},{"$f":"Renewables!$C$11*S29","v":0},{"$f":"Renewables!$C$11*T29","v":0},{"$f":"Renewables!$C$11*U29","v":0},{"$f":"Renewables!$C$11*V29","v":0},{"$f":"Renewables!$C$11*W29","v":0},{"$f":"Renewables!$C$11*X29","v":0},{"$f":"Renewables!$C$11*Y29","v":0},{"$f":"Renewables!$C$11*Z29","v":0},{"$f":"Renewables!$C$11*AA29","v":0},{"$f":"Renewables!$C$11*AB29","v":0},{"$f":"Renewables!$C$11*AC29","v":0},{"$f":"Renewables!$C$11*AD29","v":0},{"$f":"Renewables!$C$11*AE29","v":0},{"$f":"Renewables!$C$11*AF29","v":0},{"$f":"Renewables!$C$11*AG29","v":0},{"$f":"Renewables!$C$11*AH29","v":0},{"$f":"Renewables!$C$11*AI29","v":0},{"$f":"Renewables!$C$11*AJ29","v":0},{"$f":"Renewables!$C$11*AK29","v":0},{"$f":"Renewables!$C$11*AL29","v":0},{"$f":"Renewables!$C$11*AM29","v":0},{"$f":"Renewables!$C$11*AN29","v":0},{"$f":"Renewables!$C$11*AO29","v":0},{"$f":"Renewables!$C$11*AP29","v":0},{"$f":"Renewables!$C$11*AQ29","v":0},{"$f":"Renewables!$C$11*AR29","v":0},{"$f":"Renewables!$C$11*AS29","v":0},{"$f":"Renewables!$C$11*AT29","v":0},{"$f":"Renewables!$C$11*AU29","v":0},{"$f":"Renewables!$C$11*AV29","v":0},{"$f":"Renewables!$C$11*AW29","v":0},{"$f":"Renewables!$C$11*AX29","v":0},{"$f":"Renewables!$C$11*AY29","v":0},{"$f":"Renewables!$C$11*AZ29","v":0},{"$f":"Renewables!$C$11*BA29","v":0},{"$f":"Renewables!$C$11*BB29","v":0},{"$f":"Renewables!$C$11*BC29","v":0},{"$f":"Renewables!$C$11*BD29","v":0},{"$f":"Renewables!$C$11*BE29","v":0},{"$f":"Renewables!$C$11*BF29","v":0},{"$f":"Renewables!$C$11*BG29","v":0},{"$f":"Renewables!$C$11*BH29","v":0},{"$f":"Renewables!$C$11*BI29","v":0},{"$f":"Renewables!$C$11*BJ29","v":0},{"$f":"Renewables!$C$11*BK29","v":0},{"$f":"Renewables!$C$11*BL29","v":0},{"$f":"Renewables!$C$11*BM29","v":0},{"$f":"Renewables!$C$11*BN29","v":0},{"$f":"Renewables!$C$11*BO29","v":0},{"$f":"Renewables!$C$11*BP29","v":0},{"$f":"Renewables!$C$11*BQ29","v":0},{"$f":"Renewables!$C$11*BR29","v":0},{"$f":"Renewables!$C$11*BS29","v":0},{"$f":"Renewables!$C$11*BT29","v":0},{"$f":"Renewables!$C$11*BU29","v":0},{"$f":"Renewables!$C$11*BV29","v":0},{"$f":"Renewables!$C$11*BW29","v":0},{"$f":"Renewables!$C$11*BX29","v":0},{"$f":"Renewables!$C$11*BY29","v":0},{"$f":"Renewables!$C$11*BZ29","v":0},{"$f":"Renewables!$C$11*CA29","v":0},{"$f":"Renewables!$C$11*CB29","v":0},{"$f":"Renewables!$C$11*CC29","v":0},{"$f":"Renewables!$C$11*CD29","v":0},{"$f":"Renewables!$C$11*CE29","v":0},{"$f":"Renewables!$C$11*CF29","v":0},{"$f":"Renewables!$C$11*CG29","v":0},{"$f":"Renewables!$C$11*CH29","v":0},{"$f":"Renewables!$C$11*CI29","v":0},{"$f":"Renewables!$C$11*CJ29","v":0},{"$f":"Renewables!$C$11*CK29","v":0},{"$f":"Renewables!$C$11*CL29","v":0},{"$f":"Renewables!$C$11*CM29","v":0},{"$f":"Renewables!$C$11*CN29","v":0},{"$f":"Renewables!$C$11*CO29","v":0},{"$f":"Renewables!$C$11*CP29","v":0},{"$f":"Renewables!$C$11*CQ29","v":0},{"$f":"Renewables!$C$11*CR29","v":0},{"$f":"Renewables!$C$11*CS29","v":0},{"$f":"Renewables!$C$11*CT29","v":0},{"$f":"Renewables!$C$11*CU29","v":0},{"$f":"Renewables!$C$11*CV29","v":0},{"$f":"Renewables!$C$11*CW29","v":0},{"$f":"Renewables!$C$11*CX29","v":0},{"$f":"Renewables!$C$11*CY29","v":0},{"$f":"Renewables!$C$11*CZ29","v":0}]
["  Heat Pump",{"$f":"Renewables!$E$11*B29","v":0},{"$f":"Renewables!$E$11*C29","v":0},{"$f":"Renewables!$E$11*D29","v":0},{"$f":"Renewables!$E$11*E29","v":0},{"$f":"Renewables!$E$11*F29","v":0},{"$f":"Renewables!$E$11*G29","v":0},{"$f":"Renewables!$E$11*H29","v":0},{"$f":"Renewables!$E$11*I29","v":0},{"$f":"Renewables!$E$11*J29","v":0},{"$f":"Renewables!$E$11*K29","v":0},{"$f":"Renewables!$E$11*L29","v":0},{"$f":"Renewables!$E$11*M29","v":0},{"$f":"Renewables!$E$11*N29","v":0},{"$f":"Renewables!$E$11*O29","v":0},{"$f":"Renewables!$E$11*P29","v":0},{"$f":"Renewables!$E$11*Q29","v":0},{"$f":"Renewables!$E$11*R29","v":0},{"$f":"Renewables!$E$11*S29","v":0},{"$f":"Renewables!$E$11*T29","v":0},{"$f":"Renewables!$E$11*U29","v":0},{"$f":"Renewables!$E$11*V29","v":0},{"$f":"Renewables!$E$11*W29","v":0},{"$f":"Renewables!$E$11*X29","v":0},{"$f":"Renewables!$E$11*Y29","v":0},{"$f":"Renewables!$E$11*Z29","v":0},{"$f":"Renewables!$E$11*AA29","v":0},{"$f":"Renewables!$E$11*AB29","v":0},{"$f":"Renewables!$E$11*AC29","v":0},{"$f":"Renewables!$E$11*AD29","v":0},{"$f":"Renewables!$E$11*AE29","v":0},{"$f":"Renewables!$E$11*AF29","v":0},{"$f":"Renewables!$E$11*AG29","v":0},{"$f":"Renewables!$E$11*AH29","v":0},{"$f":"Renewables!$E$11*AI29","v":0},{"$f":"Renewables!$E$11*AJ29","v":0},{"$f":"Renewables!$E$11*AK29","v":0},{"$f":"Renewables!$E$11*AL29","v":0},{"$f":"Renewables!$E$11*AM29","v":0},{"$f":"Renewables!$E$11*AN29","v":0},{"$f":"Renewables!$E$11*AO29","v":0},{"$f":"Renewables!$E$11*AP29","v":0},{"$f":"Renewables!$E$11*AQ29","v":0},{"$f":"Renewables!$E$11*AR29","v":0},{"$f":"Renewables!$E$11*AS29","v":0},{"$f":"Renewables!$E$11*AT29","v":0},{"$f":"Renewables!$E$11*AU29","v":0},{"$f":"Renewables!$E$11*AV29","v":0},{"$f":"Renewables!$E$11*AW29","v":0},{"$f":"Renewables!$E$11*AX29","v":0},{"$f":"Renewables!$E$11*AY29","v":0},{"$f":"Renewables!$E$11*AZ29","v":0},{"$f":"Renewables!$E$11*BA29","v":0},{"$f":"Renewables!$E$11*BB29","v":0},{"$f":"Renewables!$E$11*BC29","v":0},{"$f":"Renewables!$E$11*BD29","v":0},{"$f":"Renewables!$E$11*BE29","v":0},{"$f":"Renewables!$E$11*BF29","v":0},{"$f":"Renewables!$E$11*BG29","v":0},{"$f":"Renewables!$E$11*BH29","v":0},{"$f":"Renewables!$E$11*BI29","v":0},{"$f":"Renewables!$E$11*BJ29","v":0},{"$f":"Renewables!$E$11*BK29","v":0},{"$f":"Renewables!$E$11*BL29","v":0},{"$f":"Renewables!$E$11*BM29","v":0},{"$f":"Renewables!$E$11*BN29","v":0},{"$f":"Renewables!$E$11*BO29","v":0},{"$f":"Renewables!$E$11*BP29","v":0},{"$f":"Renewables!$E$11*BQ29","v":0},{"$f":"Renewables!$E$11*BR29","v":0},{"$f":"Renewables!$E$11*BS29","v":0},{"$f":"Renewables!$E$11*BT29","v":0},{"$f":"Renewables!$E$11*BU29","v":0},{"$f":"Renewables!$E$11*BV29","v":0},{"$f":"Renewables!$E$11*BW29","v":0},{"$f":"Renewables!$E$11*BX29","v":0},{"$f":"Renewables!$E$11*BY29","v":0},{"$f":"Renewables!$E$11*BZ29","v":0},{"$f":"Renewables!$E$11*CA29","v":0},{"$f":"Renewables!$E$11*CB29","v":0},{"$f":"Renewables!$E$11*CC29","v":0},{"$f":"Renewables!$E$11*CD29","v":0},{"$f":"Renewables!$E$11*CE29","v":0},{"$f":"Renewables!$E$11*CF29","v":0},{"$f":"Renewables!$E$11*CG29","v":0},{"$f":"Renewables!$E$11*CH29","v":0},{"$f":"Renewables!$E$11*CI29","v":0},{"$f":"Renewables!$E$11*CJ29","v":0},{"$f":"Renewables!$E$11*CK29","v":0},{"$f":"Renewables!$E$11*CL29","v":0},{"$f":"Renewables!$E$11*CM29","v":0},{"$f":"Renewables!$E$11*CN29","v":0},{"$f":"Renewables!$E$11*CO29","v":0},{"$f":"Renewables!$E$11*CP29","v":0},{"$f":"Renewables!$E$11*CQ29","v":0},{"$f":"Renewables!$E$11*CR29","v":0},{"$f":"Renewables!$E$11*CS29","v":0},{"$f":"Renewables!$E$11*CT29","v":0},{"$f":"Renewables!$E$11*CU29","v":0},{"$f":"Renewables!$E$11*CV29","v":0},{"$f":"Renewables!$E$11*CW29","v":0},{"$f":"Renewables!$E$11*CX29","v":0},{"$f":"Renewables!$E$11*CY29","v":0},{"$f":"Renewables!$E$11*CZ29","v":0}]
["  Biomass",{"$f":"Renewables!$D$11*B29","v":0},{"$f":"Renewables!$D$11*C29","v":0},{"$f":"Renewables!$D$11*D29","v":0},{"$f":"Renewables!$D$11*E29","v":0},{"$f":"Renewables!$D$11*F29","v":0},{"$f":"Renewables!$D$11*G29","v":0},{"$f":"Renewables!$D$11*H29","v":0},{"$f":"Renewables!$D$11*I29","v":0},{"$f":"Renewables!$D$11*J29","v":0},{"$f":"Renewables!$D$11*K29","v":0},{"$f":"Renewables!$D$11*L29","v":0},{"$f":"Renewables!$D$11*M29","v":0},{"$f":"Renewables!$D$11*N29","v":0},{"$f":"Renewables!$D$11*O29","v":0},{"$f":"Renewables!$D$11*P29","v":0},{"$f":"Renewables!$D$11*Q29","v":0},{"$f":"Renewables!$D$11*R29","v":0},{"$f":"Renewables!$D$11*S29","v":0},{"$f":"Renewables!$D$11*T29","v":0},{"$f":"Renewables!$D$11*U29","v":0},{"$f":"Renewables!$D$11*V29","v":0},{"$f":"Renewables!$D$11*W29","v":0},{"$f":"Renewables!$D$11*X29","v":0},{"$f":"Renewables!$D$11*Y29","v":0},{"$f":"Renewables!$D$11*Z29","v":0},{"$f":"Renewables!$D$11*AA29","v":0},{"$f":"Renewables!$D$11*AB29","v":0},{"$f":"Renewables!$D$11*AC29","v":0},{"$f":"Renewables!$D$11*AD29","v":0},{"$f":"Renewables!$D$11*AE29","v":0},{"$f":"Renewables!$D$11*AF29","v":0},{"$f":"Renewables!$D$11*AG29","v":0},{"$f":"Renewables!$D$11*AH29","v":0},{"$f":"Renewables!$D$11*AI29","v":0},{"$f":"Renewables!$D$11*AJ29","v":0},{"$f":"Renewables!$D$11*AK29","v":0},{"$f":"Renewables!$D$11*AL29","v":0},{"$f":"Renewables!$D$11*AM29","v":0},{"$f":"Renewables!$D$11*AN29","v":0},{"$f":"Renewables!$D$11*AO29","v":0},{"$f":"Renewables!$D$11*AP29","v":0},{"$f":"Renewables!$D$11*AQ29","v":0},{"$f":"Renewables!$D$11*AR29","v":0},{"$f":"Renewables!$D$11*AS29","v":0},{"$f":"Renewables!$D$11*AT29","v":0},{"$f":"Renewables!$D$11*AU29","v":0},{"$f":"Renewables!$D$11*AV29","v":0},{"$f":"Renewables!$D$11*AW29","v":0},{"$f":"Renewables!$D$11*AX29","v":0},{"$f":"Renewables!$D$11*AY29","v":0},{"$f":"Renewables!$D$11*AZ29","v":0},{"$f":"Renewables!$D$11*BA29","v":0},{"$f":"Renewables!$D$11*BB29","v":0},{"$f":"Renewables!$D$11*BC29","v":0},{"$f":"Renewables!$D$11*BD29","v":0},{"$f":"Renewables!$D$11*BE29","v":0},{"$f":"Renewables!$D$11*BF29","v":0},{"$f":"Renewables!$D$11*BG29","v":0},{"$f":"Renewables!$D$11*BH29","v":0},{"$f":"Renewables!$D$11*BI29","v":0},{"$f":"Renewables!$D$11*BJ29","v":0},{"$f":"Renewables!$D$11*BK29","v":0},{"$f":"Renewables!$D$11*BL29","v":0},{"$f":"Renewables!$D$11*BM29","v":0},{"$f":"Renewables!$D$11*BN29","v":0},{"$f":"Renewables!$D$11*BO29","v":0},{"$f":"Renewables!$D$11*BP29","v":0},{"$f":"Renewables!$D$11*BQ29","v":0},{"$f":"Renewables!$D$11*BR29","v":0},{"$f":"Renewables!$D$11*BS29","v":0},{"$f":"Renewables!$D$11*BT29","v":0},{"$f":"Renewables!$D$11*BU29","v":0},{"$f":"Renewables!$D$11*BV29","v":0},{"$f":"Renewables!$D$11*BW29","v":0},{"$f":"Renewables!$D$11*BX29","v":0},{"$f":"Renewables!$D$11*BY29","v":0},{"$f":"Renewables!$D$11*BZ29","v":0},{"$f":"Renewables!$D$11*CA29","v":0},{"$f":"Renewables!$D$11*CB29","v":0},{"$f":"Renewables!$D$11*CC29","v":0},{"$f":"Renewables!$D$11*CD29","v":0},{"$f":"Renewables!$D$11*CE29","v":0},{"$f":"Renewables!$D$11*CF29","v":0},{"$f":"Renewables!$D$11*CG29","v":0},{"$f":"Renewables!$D$11*CH29","v":0},{"$f":"Renewables!$D$11*CI29","v":0},{"$f":"Renewables!$D$11*CJ29","v":0},{"$f":"Renewables!$D$11*CK29","v":0},{"$f":"Renewables!$D$11*CL29","v":0},{"$f":"Renewables!$D$11*CM29","v":0},{"$f":"Renewables!$D$11*CN29","v":0},{"$f":"Renewables!$D$11*CO29","v":0},{"$f":"Renewables!$D$11*CP29","v":0},{"$f":"Renewables!$D$11*CQ29","v":0},{"$f":"Renewables!$D$11*CR29","v":0},{"$f":"Renewables!$D$11*CS29","v":0},{"$f":"Renewables!$D$11*CT29","v":0},{"$f":"Renewables!$D$11*CU29","v":0},{"$f":"Renewables!$D$11*CV29","v":0},{"$f":"Renewables!$D$11*CW29","v":0},{"$f":"Renewables!$D$11*CX29","v":0},{"$f":"Renewables!$D$11*CY29","v":0},{"$f":"Renewables!$D$11*CZ29","v":0}]
["  Solar Thermal",{"$f":"Renewables!$F$11*B29","v":0},{"$f":"Renewables!$F$11*C29","v":0},{"$f":"Renewables!$F$11*D29","v":0},{"$f":"Renewables!$F$11*E29","v":0},{"$f":"Renewables!$F$11*F29","v":0},{"$f":"Renewables!$F$11*G29","v":0},{"$f":"Renewables!$F$11*H29","v":0},{"$f":"Renewables!$F$11*I29","v":0},{"$f":"Renewables!$F$11*J29","v":0},{"$f":"Renewables!$F$11*K29","v":0},{"$f":"Renewables!$F$11*L29","v":0},{"$f":"Renewables!$F$11*M29","v":0},{"$f":"Renewables!$F$11*N29","v":0},{"$f":"Renewables!$F$11*O29","v":0},{"$f":"Renewables!$F$11*P29","v":0},{"$f":"Renewables!$F$11*Q29","v":0},{"$f":"Renewables!$F$11*R29","v":0},{"$f":"Renewables!$F$11*S29","v":0},{"$f":"Renewables!$F$11*T29","v":0},{"$f":"Renewables!$F$11*U29","v":0},{"$f":"Renewables!$F$11*V29","v":0},{"$f":"Renewables!$F$11*W29","v":0},{"$f":"Renewables!$F$11*X29","v":0},{"$f":"Renewables!$F$11*Y29","v":0},{"$f":"Renewables!$F$11*Z29","v":0},{"$f":"Renewables!$F$11*AA29","v":0},{"$f":"Renewables!$F$11*AB29","v":0},{"$f":"Renewables!$F$11*AC29","v":0},{"$f":"Renewables!$F$11*AD29","v":0},{"$f":"Renewables!$F$11*AE29","v":0},{"$f":"Renewables!$F$11*AF29","v":0},{"$f":"Renewables!$F$11*AG29","v":0},{"$f":"Renewables!$F$11*AH29","v":0},{"$f":"Renewables!$F$11*AI29","v":0},{"$f":"Renewables!$F$11*AJ29","v":0},{"$f":"Renewables!$F$11*AK29","v":0},{"$f":"Renewables!$F$11*AL29","v":0},{"$f":"Renewables!$F$11*AM29","v":0},{"$f":"Renewables!$F$11*AN29","v":0},{"$f":"Renewables!$F$11*AO29","v":0},{"$f":"Renewables!$F$11*AP29","v":0},{"$f":"Renewables!$F$11*AQ29","v":0},{"$f":"Renewables!$F$11*AR29","v":0},{"$f":"Renewables!$F$11*AS29","v":0},{"$f":"Renewables!$F$11*AT29","v":0},{"$f":"Renewables!$F$11*AU29","v":0},{"$f":"Renewables!$F$11*AV29","v":0},{"$f":"Renewables!$F$11*AW29","v":0},{"$f":"Renewables!$F$11*AX29","v":0},{"$f":"Renewables!$F$11*AY29","v":0},{"$f":"Renewables!$F$11*AZ29","v":0},{"$f":"Renewables!$F$11*BA29","v":0},{"$f":"Renewables!$F$11*BB29","v":0},{"$f":"Renewables!$F$11*BC29","v":0},{"$f":"Renewables!$F$11*BD29","v":0},{"$f":"Renewables!$F$11*BE29","v":0},{"$f":"Renewables!$F$11*BF29","v":0},{"$f":"Renewables!$F$11*BG29","v":0},{"$f":"Renewables!$F$11*BH29","v":0},{"$f":"Renewables!$F$11*BI29","v":0},{"$f":"Renewables!$F$11*BJ29","v":0},{"$f":"Renewables!$F$11*BK29","v":0},{"$f":"Renewables!$F$11*BL29","v":0},{"$f":"Renewables!$F$11*BM29","v":0},{"$f":"Renewables!$F$11*BN29","v":0},{"$f":"Renewables!$F$11*BO29","v":0},{"$f":"Renewables!$F$11*BP29","v":0},{"$f":"Renewables!$F$11*BQ29","v":0},{"$f":"Renewables!$F$11*BR29","v":0},{"$f":"Renewables!$F$11*BS29","v":0},{"$f":"Renewables!$F$11*BT29","v":0},{"$f":"Renewables!$F$11*BU29","v":0},{"$f":"Renewables!$F$11*BV29","v":0},{"$f":"Renewables!$F$11*BW29","v":0},{"$f":"Renewables!$F$11*BX29","v":0},{"$f":"Renewables!$F$11*BY29","v":0},{"$f":"Renewables!$F$11*BZ29","v":0},{"$f":"Renewables!$F$11*CA29","v":0},{"$f":"Renewables!$F$11*CB29","v":0},{"$f":"Renewables!$F$11*CC29","v":0},{"$f":"Renewables!$F$11*CD29","v":0},{"$f":"Renewables!$F$11*CE29","v":0},{"$f":"Renewables!$F$11*CF29","v":0},{"$f":"Renewables!$F$11*CG29","v":0},{"$f":"Renewables!$F$11*CH29","v":0},{"$f":"Renewables!$F$11*CI29","v":0},{"$f":"Renewables!$F$11*CJ29","v":0},{"$f":"Renewables!$F$11*CK29","v":0},{"$f":"Renewables!$F$11*CL29","v":0},{"$f":"Renewables!$F$11*CM29","v":0},{"$f":"Renewables!$F$11*CN29","v":0},{"$f":"Renewables!$F$11*CO29","v":0},{"$f":"Renewables!$F$11*CP29","v":0},{"$f":"Renewables!$F$11*CQ29","v":0},{"$f":"Renewables!$F$11*CR29","v":0},{"$f":"Renewables!$F$11*CS29","v":0},{"$f":"Renewables!$F$11*CT29","v":0},{"$f":"Renewables!$F$11*CU29","v":0},{"$f":"Renewables!$F$11*CV29","v":0},{"$f":"Renewables!$F$11*CW29","v":0},{"$f":"Renewables!$F$11*CX29","v":0},{"$f":"Renewables!$F$11*CY29","v":0},{"$f":"Renewables!$F$11*CZ29","v":0}]
["  CHP",{"$f":"Renewables!$G$11*B29","v":0},{"$f":"Renewables!$G$11*C29","v":0},{"$f":"Renewables!$G$11*D29","v":0},{"$f":"Renewables!$G$11*E29","v":0},{"$f":"Renewables!$G$11*F29","v":0},{"$f":"Renewables!$G$11*G29","v":0},{"$f":"Renewables!$G$11*H29","v":0},{"$f":"Renewables!$G$11*I29","v":0},{"$f":"Renewables!$G$11*J29","v":0},{"$f":"Renewables!$G$11*K29","v":0},{"$f":"Renewables!$G$11*L29","v":0},{"$f":"Renewables!$G$11*M29","v":0},{"$f":"Renewables!$G$11*N29","v":0},{"$f":"Renewables!$G$11*O29","v":0},{"$f":"Renewables!$G$11*P29","v":0},{"$f":"Renewables!$G$11*Q29","v":0},{"$f":"Renewables!$G$11*R29","v":0},{"$f":"Renewables!$G$11*S29","v":0},{"$f":"Renewables!$G$11*T29","v":0},{"$f":"Renewables!$G$11*U29","v":0},{"$f":"Renewables!$G$11*V29","v":0},{"$f":"Renewables!$G$11*W29","v":0},{"$f":"Renewables!$G$11*X29","v":0},{"$f":"Renewables!$G$11*Y29","v":0},{"$f":"Renewables!$G$11*Z29","v":0},{"$f":"Renewables!$G$11*AA29","v":0},{"$f":"Renewables!$G$11*AB29","v":0},{"$f":"Renewables!$G$11*AC29","v":0},{"$f":"Renewables!$G$11*AD29","v":0},{"$f":"Renewables!$G$11*AE29","v":0},{"$f":"Renewables!$G$11*AF29","v":0},{"$f":"Renewables!$G$11*AG29","v":0},{"$f":"Renewables!$G$11*AH29","v":0},{"$f":"Renewables!$G$11*AI29","v":0},{"$f":"Renewables!$G$11*AJ29","v":0},{"$f":"Renewables!$G$11*AK29","v":0},{"$f":"Renewables!$G$11*AL29","v":0},{"$f":"Renewables!$G$11*AM29","v":0},{"$f":"Renewables!$G$11*AN29","v":0},{"$f":"Renewables!$G$11*AO29","v":0},{"$f":"Renewables!$G$11*AP29","v":0},{"$f":"Renewables!$G$11*AQ29","v":0},{"$f":"Renewables!$G$11*AR29","v":0},{"$f":"Renewables!$G$11*AS29","v":0},{"$f":"Renewables!$G$11*AT29","v":0},{"$f":"Renewables!$G$11*AU29","v":0},{"$f":"Renewables!$G$11*AV29","v":0},{"$f":"Renewables!$G$11*AW29","v":0},{"$f":"Renewables!$G$11*AX29","v":0},{"$f":"Renewables!$G$11*AY29","v":0},{"$f":"Renewables!$G$11*AZ29","v":0},{"$f":"Renewables!$G$11*BA29","v":0},{"$f":"Renewables!$G$11*BB29","v":0},{"$f":"Renewables!$G$11*BC29","v":0},{"$f":"Renewables!$G$11*BD29","v":0},{"$f":"Renewables!$G$11*BE29","v":0},{"$f":"Renewables!$G$11*BF29","v":0},{"$f":"Renewables!$G$11*BG29","v":0},{"$f":"Renewables!$G$11*BH29","v":0},{"$f":"Renewables!$G$11*BI29","v":0},{"$f":"Renewables!$G$11*BJ29","v":0},{"$f":"Renewables!$G$11*BK29","v":0},{"$f":"Renewables!$G$11*BL29","v":0},{"$f":"Renewables!$G$11*BM29","v":0},{"$f":"Renewables!$G$11*BN29","v":0},{"$f":"Renewables!$G$11*BO29","v":0},{"$f":"Renewables!$G$11*BP29","v":0},{"$f":"Renewables!$G$11*BQ29","v":0},{"$f":"Renewables!$G$11*BR29","v":0},{"$f":"Renewables!$G$11*BS29","v":0},{"$f":"Renewables!$G$11*BT29","v":0},{"$f":"Renewables!$G$11*BU29","v":0},{"$f":"Renewables!$G$11*BV29","v":0},{"$f":"Renewables!$G$11*BW29","v":0},{"$f":"Renewables!$G$11*BX29","v":0},{"$f":"Renewables!$G$11*BY29","v":0},{"$f":"Renewables!$G$11*BZ29","v":0},{"$f":"Renewables!$G$11*CA29","v":0},{"$f":"Renewables!$G$11*CB29","v":0},{"$f":"Renewables!$G$11*CC29","v":0},{"$f":"Renewables!$G$11*CD29","v":0},{"$f":"Renewables!$G$11*CE29","v":0},{"$f":"Renewables!$G$11*CF29","v":0},{"$f":"Renewables!$G$11*CG29","v":0},{"$f":"Renewables!$G$11*CH29","v":0},{"$f":"Renewables!$G$11*CI29","v":0},{"$f":"Renewables!$G$11*CJ29","v":0},{"$f":"Renewables!$G$11*CK29","v":0},{"$f":"Renewables!$G$11*CL29","v":0},{"$f":"Renewables!$G$11*CM29","v":0},{"$f":"Renewables!$G$11*CN29","v":0},{"$f":"Renewables!$G$11*CO29","v":0},{"$f":"Renewables!$G$11*CP29","v":0},{"$f":"Renewables!$G$11*CQ29","v":0},{"$f":"Renewables!$G$11*CR29","v":0},{"$f":"Renewables!$G$11*CS29","v":0},{"$f":"Renewables!$G$11*CT29","v":0},{"$f":"Renewables!$G$11*CU29","v":0},{"$f":"Renewables!$G$11*CV29","v":0},{"$f":"Renewables!$G$11*CW29","v":0},{"$f":"Renewables!$G$11*CX29","v":0},{"$f":"Renewables!$G$11*CY29","v":0},{"$f":"Renewables!$G$11*CZ29","v":0}]
["  DHW ",{"$f":"Services!$F$10*B29","v":0},{"$f":"Services!$F$10*C29","v":0},{"$f":"Services!$F$10*D29","v":0},{"$f":"Services!$F$10*E29","v":0},{"$f":"Services!$F$10*F29","v":0},{"$f":"Services!$F$10*G29","v":0},{"$f":"Services!$F$10*H29","v":0},{"$f":"Services!$F$10*I29","v":0},{"$f":"Services!$F$10*J29","v":0},{"$f":"Services!$F$10*K29","v":0},{"$f":"Services!$F$10*L29","v":0},{"$f":"Services!$F$10*M29","v":0},{"$f":"Services!$F$10*N29","v":0},{"$f":"Services!$F$10*O29","v":0},{"$f":"Services!$F$10*P29","v":0},{"$f":"Services!$F$10*Q29","v":0},{"$f":"Services!$F$10*R29","v":0},{"$f":"Services!$F$10*S29","v":0},{"$f":"Services!$F$10*T29","v":0},{"$f":"Services!$F$10*U29","v":0},{"$f":"Services!$F$10*V29","v":0},{"$f":"Services!$F$10*W29","v":0},{"$f":"Services!$F$10*X29","v":0},{"$f":"Services!$F$10*Y29","v":0},{"$f":"Services!$F$10*Z29","v":0},{"$f":"Services!$F$10*AA29","v":0},{"$f":"Services!$F$10*AB29","v":0},{"$f":"Services!$F$10*AC29","v":0},{"$f":"Services!$F$10*AD29","v":0},{"$f":"Services!$F$10*AE29","v":0},{"$f":"Services!$F$10*AF29","v":0},{"$f":"Services!$F$10*AG29","v":0},{"$f":"Services!$F$10*AH29","v":0},{"$f":"Services!$F$10*AI29","v":0},{"$f":"Services!$F$10*AJ29","v":0},{"$f":"Services!$F$10*AK29","v":0},{"$f":"Services!$F$10*AL29","v":0},{"$f":"Services!$F$10*AM29","v":0},{"$f":"Services!$F$10*AN29","v":0},{"$f":"Services!$F$10*AO29","v":0},{"$f":"Services!$F$10*AP29","v":0},{"$f":"Services!$F$10*AQ29","v":0},{"$f":"Services!$F$10*AR29","v":0},{"$f":"Services!$F$10*AS29","v":0},{"$f":"Services!$F$10*AT29","v":0},{"$f":"Services!$F$10*AU29","v":0},{"$f":"Services!$F$10*AV29","v":0},{"$f":"Services!$F$10*AW29","v":0},{"$f":"Services!$F$10*AX29","v":0},{"$f":"Services!$F$10*AY29","v":0},{"$f":"Services!$F$10*AZ29","v":0},{"$f":"Services!$F$10*BA29","v":0},{"$f":"Services!$F$10*BB29","v":0},{"$f":"Services!$F$10*BC29","v":0},{"$f":"Services!$F$10*BD29","v":0},{"$f":"Services!$F$10*BE29","v":0},{"$f":"Services!$F$10*BF29","v":0},{"$f":"Services!$F$10*BG29","v":0},{"$f":"Services!$F$10*BH29","v":0},{"$f":"Services!$F$10*BI29","v":0},{"$f":"Services!$F$10*BJ29","v":0},{"$f":"Services!$F$10*BK29","v":0},{"$f":"Services!$F$10*BL29","v":0},{"$f":"Services!$F$10*BM29","v":0},{"$f":"Services!$F$10*BN29","v":0},{"$f":"Services!$F$10*BO29","v":0},{"$f":"Services!$F$10*BP29","v":0},{"$f":"Services!$F$10*BQ29","v":0},{"$f":"Services!$F$10*BR29","v":0},{"$f":"Services!$F$10*BS29","v":0},{"$f":"Services!$F$10*BT29","v":0},{"$f":"Services!$F$10*BU29","v":0},{"$f":"Services!$F$10*BV29","v":0},{"$f":"Services!$F$10*BW29","v":0},{"$f":"Services!$F$10*BX29","v":0},{"$f":"Services!$F$10*BY29","v":0},{"$f":"Services!$F$10*BZ29","v":0},{"$f":"Services!$F$10*CA29","v":0},{"$f":"Services!$F$10*CB29","v":0},{"$f":"Services!$F$10*CC29","v":0},{"$f":"Services!$F$10*CD29","v":0},{"$f":"Services!$F$10*CE29","v":0},{"$f":"Services!$F$10*CF29","v":0},{"$f":"Services!$F$10*CG29","v":0},{"$f":"Services!$F$10*CH29","v":0},{"$f":"Services!$F$10*CI29","v":0},{"$f":"Services!$F$10*CJ29","v":0},{"$f":"Services!$F$10*CK29","v":0},{"$f":"Services!$F$10*CL29","v":0},{"$f":"Services!$F$10*CM29","v":0},{"$f":"Services!$F$10*CN29","v":0},{"$f":"Services!$F$10*CO29","v":0},{"$f":"Services!$F$10*CP29","v":0},{"$f":"Services!$F$10*CQ29","v":0},{"$f":"Services!$F$10*CR29","v":0},{"$f":"Services!$F$10*CS29","v":0},{"$f":"Services!$F$10*CT29","v":0},{"$f":"Services!$F$10*CU29","v":0},{"$f":"Services!$F$10*CV29","v":0},{"$f":"Services!$F$10*CW29","v":0},{"$f":"Services!$F$10*CX29","v":0},{"$f":"Services!$F$10*CY29","v":0},{"$f":"Services!$F$10*CZ29","v":0}]
["  Ventilation & Distribution",{"$f":"Services!$C$10*B29","v":0},{"$f":"Services!$C$10*C29","v":0},{"$f":"Services!$C$10*D29","v":0},{"$f":"Services!$C$10*E29","v":0},{"$f":"Services!$C$10*F29","v":0},{"$f":"Services!$C$10*G29","v":0},{"$f":"Services!$C$10*H29","v":0},{"$f":"Services!$C$10*I29","v":0},{"$f":"Services!$C$10*J29","v":0},{"$f":"Services!$C$10*K29","v":0},{"$f":"Services!$C$10*L29","v":0},{"$f":"Services!$C$10*M29","v":0},{"$f":"Services!$C$10*N29","v":0},{"$f":"Services!$C$10*O29","v":0},{"$f":"Services!$C$10*P29","v":0},{"$f":"Services!$C$10*Q29","v":0},{"$f":"Services!$C$10*R29","v":0},{"$f":"Services!$C$10*S29","v":0},{"$f":"Services!$C$10*T29","v":0},{"$f":"Services!$C$10*U29","v":0},{"$f":"Services!$C$10*V29","v":0},{"$f":"Services!$C$10*W29","v":0},{"$f":"Services!$C$10*X29","v":0},{"$f":"Services!$C$10*Y29","v":0},{"$f":"Services!$C$10*Z29","v":0},{"$f":"Services!$C$10*AA29","v":0},{"$f":"Services!$C$10*AB29","v":0},{"$f":"Services!$C$10*AC29","v":0},{"$f":"Services!$C$10*AD29","v":0},{"$f":"Services!$C$10*AE29","v":0},{"$f":"Services!$C$10*AF29","v":0},{"$f":"Services!$C$10*AG29","v":0},{"$f":"Services!$C$10*AH29","v":0},{"$f":"Services!$C$10*AI29","v":0},{"$f":"Services!$C$10*AJ29","v":0},{"$f":"Services!$C$10*AK29","v":0},{"$f":"Services!$C$10*AL29","v":0},{"$f":"Services!$C$10*AM29","v":0},{"$f":"Services!$C$10*AN29","v":0},{"$f":"Services!$C$10*AO29","v":0},{"$f":"Services!$C$10*AP29","v":0},{"$f":"Services!$C$10*AQ29","v":0},{"$f":"Services!$C$10*AR29","v":0},{"$f":"Services!$C$10*AS29","v":0},{"$f":"Services!$C$10*AT29","v":0},{"$f":"Services!$C$10*AU29","v":0},{"$f":"Services!$C$10*AV29","v":0},{"$f":"Services!$C$10*AW29","v":0},{"$f":"Services!$C$10*AX29","v":0},{"$f":"Services!$C$10*AY29","v":0},{"$f":"Services!$C$10*AZ29","v":0},{"$f":"Services!$C$10*BA29","v":0},{"$f":"Services!$C$10*BB29","v":0},{"$f":"Services!$C$10*BC29","v":0},{"$f":"Services!$C$10*BD29","v":0},{"$f":"Services!$C$10*BE29","v":0},{"$f":"Services!$C$10*BF29","v":0},{"$f":"Services!$C$10*BG29","v":0},{"$f":"Services!$C$10*BH29","v":0},{"$f":"Services!$C$10*BI29","v":0},{"$f":"Services!$C$10*BJ29","v":0},{"$f":"Services!$C$10*BK29","v":0},{"$f":"Services!$C$10*BL29","v":0},{"$f":"Services!$C$10*BM29","v":0},{"$f":"Services!$C$10*BN29","v":0},{"$f":"Services!$C$10*BO29","v":0},{"$f":"Services!$C$10*BP29","v":0},{"$f":"Services!$C$10*BQ29","v":0},{"$f":"Services!$C$10*BR29","v":0},{"$f":"Services!$C$10*BS29","v":0},{"$f":"Services!$C$10*BT29","v":0},{"$f":"Services!$C$10*BU29","v":0},{"$f":"Services!$C$10*BV29","v":0},{"$f":"Services!$C$10*BW29","v":0},{"$f":"Services!$C$10*BX29","v":0},{"$f":"Services!$C$10*BY29","v":0},{"$f":"Services!$C$10*BZ29","v":0},{"$f":"Services!$C$10*CA29","v":0},{"$f":"Services!$C$10*CB29","v":0},{"$f":"Services!$C$10*CC29","v":0},{"$f":"Services!$C$10*CD29","v":0},{"$f":"Services!$C$10*CE29","v":0},{"$f":"Services!$C$10*CF29","v":0},{"$f":"Services!$C$10*CG29","v":0},{"$f":"Services!$C$10*CH29","v":0},{"$f":"Services!$C$10*CI29","v":0},{"$f":"Services!$C$10*CJ29","v":0},{"$f":"Services!$C$10*CK29","v":0},{"$f":"Services!$C$10*CL29","v":0},{"$f":"Services!$C$10*CM29","v":0},{"$f":"Services!$C$10*CN29","v":0},{"$f":"Services!$C$10*CO29","v":0},{"$f":"Services!$C$10*CP29","v":0},{"$f":"Services!$C$10*CQ29","v":0},{"$f":"Services!$C$10*CR29","v":0},{"$f":"Services!$C$10*CS29","v":0},{"$f":"Services!$C$10*CT29","v":0},{"$f":"Services!$C$10*CU29","v":0},{"$f":"Services!$C$10*CV29","v":0},{"$f":"Services!$C$10*CW29","v":0},{"$f":"Services!$C$10*CX29","v":0},{"$f":"Services!$C$10*CY29","v":0},{"$f":"Services!$C$10*CZ29","v":0}]
["  Cooling",{"$f":"Services!$D$10*B29","v":0},{"$f":"Services!$D$10*C29","v":0},{"$f":"Services!$D$10*D29","v":0},{"$f":"Services!$D$10*E29","v":0},{"$f":"Services!$D$10*F29","v":0},{"$f":"Services!$D$10*G29","v":0},{"$f":"Services!$D$10*H29","v":0},{"$f":"Services!$D$10*I29","v":0},{"$f":"Services!$D$10*J29","v":0},{"$f":"Services!$D$10*K29","v":0},{"$f":"Services!$D$10*L29","v":0},{"$f":"Services!$D$10*M29","v":0},{"$f":"Services!$D$10*N29","v":0},{"$f":"Services!$D$10*O29","v":0},{"$f":"Services!$D$10*P29","v":0},{"$f":"Services!$D$10*Q29","v":0},{"$f":"Services!$D$10*R29","v":0},{"$f":"Services!$D$10*S29","v":0},{"$f":"Services!$D$10*T29","v":0},{"$f":"Services!$D$10*U29","v":0},{"$f":"Services!$D$10*V29","v":0},{"$f":"Services!$D$10*W29","v":0},{"$f":"Services!$D$10*X29","v":0},{"$f":"Services!$D$10*Y29","v":0},{"$f":"Services!$D$10*Z29","v":0},{"$f":"Services!$D$10*AA29","v":0},{"$f":"Services!$D$10*AB29","v":0},{"$f":"Services!$D$10*AC29","v":0},{"$f":"Services!$D$10*AD29","v":0},{"$f":"Services!$D$10*AE29","v":0},{"$f":"Services!$D$10*AF29","v":0},{"$f":"Services!$D$10*AG29","v":0},{"$f":"Services!$D$10*AH29","v":0},{"$f":"Services!$D$10*AI29","v":0},{"$f":"Services!$D$10*AJ29","v":0},{"$f":"Services!$D$10*AK29","v":0},{"$f":"Services!$D$10*AL29","v":0},{"$f":"Services!$D$10*AM29","v":0},{"$f":"Services!$D$10*AN29","v":0},{"$f":"Services!$D$10*AO29","v":0},{"$f":"Services!$D$10*AP29","v":0},{"$f":"Services!$D$10*AQ29","v":0},{"$f":"Services!$D$10*AR29","v":0},{"$f":"Services!$D$10*AS29","v":0},{"$f":"Services!$D$10*AT29","v":0},{"$f":"Services!$D$10*AU29","v":0},{"$f":"Services!$D$10*AV29","v":0},{"$f":"Services!$D$10*AW29","v":0},{"$f":"Services!$D$10*AX29","v":0},{"$f":"Services!$D$10*AY29","v":0},{"$f":"Services!$D$10*AZ29","v":0},{"$f":"Services!$D$10*BA29","v":0},{"$f":"Services!$D$10*BB29","v":0},{"$f":"Services!$D$10*BC29","v":0},{"$f":"Services!$D$10*BD29","v":0},{"$f":"Services!$D$10*BE29","v":0},{"$f":"Services!$D$10*BF29","v":0},{"$f":"Services!$D$10*BG29","v":0},{"$f":"Services!$D$10*BH29","v":0},{"$f":"Services!$D$10*BI29","v":0},{"$f":"Services!$D$10*BJ29","v":0},{"$f":"Services!$D$10*BK29","v":0},{"$f":"Services!$D$10*BL29","v":0},{"$f":"Services!$D$10*BM29","v":0},{"$f":"Services!$D$10*BN29","v":0},{"$f":"Services!$D$10*BO29","v":0},{"$f":"Services!$D$10*BP29","v":0},{"$f":"Services!$D$10*BQ29","v":0},{"$f":"Services!$D$10*BR29","v":0},{"$f":"Services!$D$10*BS29","v":0},{"$f":"Services!$D$10*BT29","v":0},{"$f":"Services!$D$10*BU29","v":0},{"$f":"Services!$D$10*BV29","v":0},{"$f":"Services!$D$10*BW29","v":0},{"$f":"Services!$D$10*BX29","v":0},{"$f":"Services!$D$10*BY29","v":0},{"$f":"Services!$D$10*BZ29","v":0},{"$f":"Services!$D$10*CA29","v":0},{"$f":"Services!$D$10*CB29","v":0},{"$f":"Services!$D$10*CC29","v":0},{"$f":"Services!$D$10*CD29","v":0},{"$f":"Services!$D$10*CE29","v":0},{"$f":"Services!$D$10*CF29","v":0},{"$f":"Services!$D$10*CG29","v":0},{"$f":"Services!$D$10*CH29","v":0},{"$f":"Services!$D$10*CI29","v":0},{"$f":"Services!$D$10*CJ29","v":0},{"$f":"Services!$D$10*CK29","v":0},{"$f":"Services!$D$10*CL29","v":0},{"$f":"Services!$D$10*CM29","v":0},{"$f":"Services!$D$10*CN29","v":0},{"$f":"Services!$D$10*CO29","v":0},{"$f":"Services!$D$10*CP29","v":0},{"$f":"Services!$D$10*CQ29","v":0},{"$f":"Services!$D$10*CR29","v":0},{"$f":"Services!$D$10*CS29","v":0},{"$f":"Services!$D$10*CT29","v":0},{"$f":"Services!$D$10*CU29","v":0},{"$f":"Services!$D$10*CV29","v":0},{"$f":"Services!$D$10*CW29","v":0},{"$f":"Services!$D$10*CX29","v":0},{"$f":"Services!$D$10*CY29","v":0},{"$f":"Services!$D$10*CZ29","v":0}]
["  Lighting",{"$f":"Services!$E$10*B29","v":0},{"$f":"Services!$E$10*C29","v":0},{"$f":"Services!$E$10*D29","v":0},{"$f":"Services!$E$10*E29","v":0},{"$f":"Services!$E$10*F29","v":0},{"$f":"Services!$E$10*G29","v":0},{"$f":"Services!$E$10*H29","v":0},{"$f":"Services!$E$10*I29","v":0},{"$f":"Services!$E$10*J29","v":0},{"$f":"Services!$E$10*K29","v":0},{"$f":"Services!$E$10*L29","v":0},{"$f":"Services!$E$10*M29","v":0},{"$f":"Services!$E$10*N29","v":0},{"$f":"Services!$E$10*O29","v":0},{"$f":"Services!$E$10*P29","v":0},{"$f":"Services!$E$10*Q29","v":0},{"$f":"Services!$E$10*R29","v":0},{"$f":"Services!$E$10*S29","v":0},{"$f":"Services!$E$10*T29","v":0},{"$f":"Services!$E$10*U29","v":0},{"$f":"Services!$E$10*V29","v":0},{"$f":"Services!$E$10*W29","v":0},{"$f":"Services!$E$10*X29","v":0},{"$f":"Services!$E$10*Y29","v":0},{"$f":"Services!$E$10*Z29","v":0},{"$f":"Services!$E$10*AA29","v":0},{"$f":"Services!$E$10*AB29","v":0},{"$f":"Services!$E$10*AC29","v":0},{"$f":"Services!$E$10*AD29","v":0},{"$f":"Services!$E$10*AE29","v":0},{"$f":"Services!$E$10*AF29","v":0},{"$f":"Services!$E$10*AG29","v":0},{"$f":"Services!$E$10*AH29","v":0},{"$f":"Services!$E$10*AI29","v":0},{"$f":"Services!$E$10*AJ29","v":0},{"$f":"Services!$E$10*AK29","v":0},{"$f":"Services!$E$10*AL29","v":0},{"$f":"Services!$E$10*AM29","v":0},{"$f":"Services!$E$10*AN29","v":0},{"$f":"Services!$E$10*AO29","v":0},{"$f":"Services!$E$10*AP29","v":0},{"$f":"Services!$E$10*AQ29","v":0},{"$f":"Services!$E$10*AR29","v":0},{"$f":"Services!$E$10*AS29","v":0},{"$f":"Services!$E$10*AT29","v":0},{"$f":"Services!$E$10*AU29","v":0},{"$f":"Services!$E$10*AV29","v":0},{"$f":"Services!$E$10*AW29","v":0},{"$f":"Services!$E$10*AX29","v":0},{"$f":"Services!$E$10*AY29","v":0},{"$f":"Services!$E$10*AZ29","v":0},{"$f":"Services!$E$10*BA29","v":0},{"$f":"Services!$E$10*BB29","v":0},{"$f":"Services!$E$10*BC29","v":0},{"$f":"Services!$E$10*BD29","v":0},{"$f":"Services!$E$10*BE29","v":0},{"$f":"Services!$E$10*BF29","v":0},{"$f":"Services!$E$10*BG29","v":0},{"$f":"Services!$E$10*BH29","v":0},{"$f":"Services!$E$10*BI29","v":0},{"$f":"Services!$E$10*BJ29","v":0},{"$f":"Services!$E$10*BK29","v":0},{"$f":"Services!$E$10*BL29","v":0},{"$f":"Services!$E$10*BM29","v":0},{"$f":"Services!$E$10*BN29","v":0},{"$f":"Services!$E$10*BO29","v":0},{"$f":"Services!$E$10*BP29","v":0},{"$f":"Services!$E$10*BQ29","v":0},{"$f":"Services!$E$10*BR29","v":0},{"$f":"Services!$E$10*BS29","v":0},{"$f":"Services!$E$10*BT29","v":0},{"$f":"Services!$E$10*BU29","v":0},{"$f":"Services!$E$10*BV29","v":0},{"$f":"Services!$E$10*BW29","v":0},{"$f":"Services!$E$10*BX29","v":0},{"$f":"Services!$E$10*BY29","v":0},{"$f":"Services!$E$10*BZ29","v":0},{"$f":"Services!$E$10*CA29","v":0},{"$f":"Services!$E$10*CB29","v":0},{"$f":"Services!$E$10*CC29","v":0},{"$f":"Services!$E$10*CD29","v":0},{"$f":"Services!$E$10*CE29","v":0},{"$f":"Services!$E$10*CF29","v":0},{"$f":"Services!$E$10*CG29","v":0},{"$f":"Services!$E$10*CH29","v":0},{"$f":"Services!$E$10*CI29","v":0},{"$f":"Services!$E$10*CJ29","v":0},{"$f":"Services!$E$10*CK29","v":0},{"$f":"Services!$E$10*CL29","v":0},{"$f":"Services!$E$10*CM29","v":0},{"$f":"Services!$E$10*CN29","v":0},{"$f":"Services!$E$10*CO29","v":0},{"$f":"Services!$E$10*CP29","v":0},{"$f":"Services!$E$10*CQ29","v":0},{"$f":"Services!$E$10*CR29","v":0},{"$f":"Services!$E$10*CS29","v":0},{"$f":"Services!$E$10*CT29","v":0},{"$f":"Services!$E$10*CU29","v":0},{"$f":"Services!$E$10*CV29","v":0},{"$f":"Services!$E$10*CW29","v":0},{"$f":"Services!$E$10*CX29","v":0},{"$f":"Services!$E$10*CY29","v":0},{"$f":"Services!$E$10*CZ29","v":0}]
["  Other",{"$f":"Services!$G$10*B29","v":0},{"$f":"Services!$G$10*C29","v":0},{"$f":"Services!$G$10*D29","v":0},{"$f":"Services!$G$10*E29","v":0},{"$f":"Services!$G$10*F29","v":0},{"$f":"Services!$G$10*G29","v":0},{"$f":"Services!$G$10*H29","v":0},{"$f":"Services!$G$10*I29","v":0},{"$f":"Services!$G$10*J29","v":0},{"$f":"Services!$G$10*K29","v":0},{"$f":"Services!$G$10*L29","v":0},{"$f":"Services!$G$10*M29","v":0},{"$f":"Services!$G$10*N29","v":0},{"$f":"Services!$G$10*O29","v":0},{"$f":"Services!$G$10*P29","v":0},{"$f":"Services!$G$10*Q29","v":0},{"$f":"Services!$G$10*R29","v":0},{"$f":"Services!$G$10*S29","v":0},{"$f":"Services!$G$10*T29","v":0},{"$f":"Services!$G$10*U29","v":0},{"$f":"Services!$G$10*V29","v":0},{"$f":"Services!$G$10*W29","v":0},{"$f":"Services!$G$10*X29","v":0},{"$f":"Services!$G$10*Y29","v":0},{"$f":"Services!$G$10*Z29","v":0},{"$f":"Services!$G$10*AA29","v":0},{"$f":"Services!$G$10*AB29","v":0},{"$f":"Services!$G$10*AC29","v":0},{"$f":"Services!$G$10*AD29","v":0},{"$f":"Services!$G$10*AE29","v":0},{"$f":"Services!$G$10*AF29","v":0},{"$f":"Services!$G$10*AG29","v":0},{"$f":"Services!$G$10*AH29","v":0},{"$f":"Services!$G$10*AI29","v":0},{"$f":"Services!$G$10*AJ29","v":0},{"$f":"Services!$G$10*AK29","v":0},{"$f":"Services!$G$10*AL29","v":0},{"$f":"Services!$G$10*AM29","v":0},{"$f":"Services!$G$10*AN29","v":0},{"$f":"Services!$G$10*AO29","v":0},{"$f":"Services!$G$10*AP29","v":0},{"$f":"Services!$G$10*AQ29","v":0},{"$f":"Services!$G$10*AR29","v":0},{"$f":"Services!$G$10*AS29","v":0},{"$f":"Services!$G$10*AT29","v":0},{"$f":"Services!$G$10*AU29","v":0},{"$f":"Services!$G$10*AV29","v":0},{"$f":"Services!$G$10*AW29","v":0},{"$f":"Services!$G$10*AX29","v":0},{"$f":"Services!$G$10*AY29","v":0},{"$f":"Services!$G$10*AZ29","v":0},{"$f":"Services!$G$10*BA29","v":0},{"$f":"Services!$G$10*BB29","v":0},{"$f":"Services!$G$10*BC29","v":0},{"$f":"Services!$G$10*BD29","v":0},{"$f":"Services!$G$10*BE29","v":0},{"$f":"Services!$G$10*BF29","v":0},{"$f":"Services!$G$10*BG29","v":0},{"$f":"Services!$G$10*BH29","v":0},{"$f":"Services!$G$10*BI29","v":0},{"$f":"Services!$G$10*BJ29","v":0},{"$f":"Services!$G$10*BK29","v":0},{"$f":"Services!$G$10*BL29","v":0},{"$f":"Services!$G$10*BM29","v":0},{"$f":"Services!$G$10*BN29","v":0},{"$f":"Services!$G$10*BO29","v":0},{"$f":"Services!$G$10*BP29","v":0},{"$f":"Services!$G$10*BQ29","v":0},{"$f":"Services!$G$10*BR29","v":0},{"$f":"Services!$G$10*BS29","v":0},{"$f":"Services!$G$10*BT29","v":0},{"$f":"Services!$G$10*BU29","v":0},{"$f":"Services!$G$10*BV29","v":0},{"$f":"Services!$G$10*BW29","v":0},{"$f":"Services!$G$10*BX29","v":0},{"$f":"Services!$G$10*BY29","v":0},{"$f":"Services!$G$10*BZ29","v":0},{"$f":"Services!$G$10*CA29","v":0},{"$f":"Services!$G$10*CB29","v":0},{"$f":"Services!$G$10*CC29","v":0},{"$f":"Services!$G$10*CD29","v":0},{"$f":"Services!$G$10*CE29","v":0},{"$f":"Services!$G$10*CF29","v":0},{"$f":"Services!$G$10*CG29","v":0},{"$f":"Services!$G$10*CH29","v":0},{"$f":"Services!$G$10*CI29","v":0},{"$f":"Services!$G$10*CJ29","v":0},{"$f":"Services!$G$10*CK29","v":0},{"$f":"Services!$G$10*CL29","v":0},{"$f":"Services!$G$10*CM29","v":0},{"$f":"Services!$G$10*CN29","v":0},{"$f":"Services!$G$10*CO29","v":0},{"$f":"Services!$G$10*CP29","v":0},{"$f":"Services!$G$10*CQ29","v":0},{"$f":"Services!$G$10*CR29","v":0},{"$f":"Services!$G$10*CS29","v":0},{"$f":"Services!$G$10*CT29","v":0},{"$f":"Services!$G$10*CU29","v":0},{"$f":"Services!$G$10*CV29","v":0},{"$f":"Services!$G$10*CW29","v":0},{"$f":"Services!$G$10*CX29","v":0},{"$f":"Services!$G$10*CY29","v":0},{"$f":"Services!$G$10*CZ29","v":0}]
["  Electricity Export",{"$f":"Services!$G$19*B29","v":0},{"$f":"Services!$G$19*C29","v":0},{"$f":"Services!$G$19*D29","v":0},{"$f":"Services!$G$19*E29","v":0},{"$f":"Services!$G$19*F29","v":0},{"$f":"Services!$G$19*G29","v":0},{"$f":"Services!$G$19*H29","v":0},{"$f":"Services!$G$19*I29","v":0},{"$f":"Services!$G$19*J29","v":0},{"$f":"Services!$G$19*K29","v":0},{"$f":"Services!$G$19*L29","v":0},{"$f":"Services!$G$19*M29","v":0},{"$f":"Services!$G$19*N29","v":0},{"$f":"Services!$G$19*O29","v":0},{"$f":"Services!$G$19*P29","v":0},{"$f":"Services!$G$19*Q29","v":0},{"$f":"Services!$G$19*R29","v":0},{"$f":"Services!$G$19*S29","v":0},{"$f":"Services!$G$19*T29","v":0},{"$f":"Services!$G$19*U29","v":0},{"$f":"Services!$G$19*V29","v":0},{"$f":"Services!$G$19*W29","v":0},{"$f":"Services!$G$19*X29","v":0},{"$f":"Services!$G$19*Y29","v":0},{"$f":"Services!$G$19*Z29","v":0},{"$f":"Services!$G$19*AA29","v":0},{"$f":"Services!$G$19*AB29","v":0},{"$f":"Services!$G$19*AC29","v":0},{"$f":"Services!$G$19*AD29","v":0},{"$f":"Services!$G$19*AE29","v":0},{"$f":"Services!$G$19*AF29","v":0},{"$f":"Services!$G$19*AG29","v":0},{"$f":"Services!$G$19*AH29","v":0},{"$f":"Services!$G$19*AI29","v":0},{"$f":"Services!$G$19*AJ29","v":0},{"$f":"Services!$G$19*AK29","v":0},{"$f":"Services!$G$19*AL29","v":0},{"$f":"Services!$G$19*AM29","v":0},{"$f":"Services!$G$19*AN29","v":0},{"$f":"Services!$G$19*AO29","v":0},{"$f":"Services!$G$19*AP29","v":0},{"$f":"Services!$G$19*AQ29","v":0},{"$f":"Services!$G$19*AR29","v":0},{"$f":"Services!$G$19*AS29","v":0},{"$f":"Services!$G$19*AT29","v":0},{"$f":"Services!$G$19*AU29","v":0},{"$f":"Services!$G$19*AV29","v":0},{"$f":"Services!$G$19*AW29","v":0},{"$f":"Services!$G$19*AX29","v":0},{"$f":"Services!$G$19*AY29","v":0},{"$f":"Services!$G$19*AZ29","v":0},{"$f":"Services!$G$19*BA29","v":0},{"$f":"Services!$G$19*BB29","v":0},{"$f":"Services!$G$19*BC29","v":0},{"$f":"Services!$G$19*BD29","v":0},{"$f":"Services!$G$19*BE29","v":0},{"$f":"Services!$G$19*BF29","v":0},{"$f":"Services!$G$19*BG29","v":0},{"$f":"Services!$G$19*BH29","v":0},{"$f":"Services!$G$19*BI29","v":0},{"$f":"Services!$G$19*BJ29","v":0},{"$f":"Services!$G$19*BK29","v":0},{"$f":"Services!$G$19*BL29","v":0},{"$f":"Services!$G$19*BM29","v":0},{"$f":"Services!$G$19*BN29","v":0},{"$f":"Services!$G$19*BO29","v":0},{"$f":"Services!$G$19*BP29","v":0},{"$f":"Services!$G$19*BQ29","v":0},{"$f":"Services!$G$19*BR29","v":0},{"$f":"Services!$G$19*BS29","v":0},{"$f":"Services!$G$19*BT29","v":0},{"$f":"Services!$G$19*BU29","v":0},{"$f":"Services!$G$19*BV29","v":0},{"$f":"Services!$G$19*BW29","v":0},{"$f":"Services!$G$19*BX29","v":0},{"$f":"Services!$G$19*BY29","v":0},{"$f":"Services!$G$19*BZ29","v":0},{"$f":"Services!$G$19*CA29","v":0},{"$f":"Services!$G$19*CB29","v":0},{"$f":"Services!$G$19*CC29","v":0},{"$f":"Services!$G$19*CD29","v":0},{"$f":"Services!$G$19*CE29","v":0},{"$f":"Services!$G$19*CF29","v":0},{"$f":"Services!$G$19*CG29","v":0},{"$f":"Services!$G$19*CH29","v":0},{"$f":"Services!$G$19*CI29","v":0},{"$f":"Services!$G$19*CJ29","v":0},{"$f":"Services!$G$19*CK29","v":0},{"$f":"Services!$G$19*CL29","v":0},{"$f":"Services!$G$19*CM29","v":0},{"$f":"Services!$G$19*CN29","v":0},{"$f":"Services!$G$19*CO29","v":0},{"$f":"Services!$G$19*CP29","v":0},{"$f":"Services!$G$19*CQ29","v":0},{"$f":"Services!$G$19*CR29","v":0},{"$f":"Services!$G$19*CS29","v":0},{"$f":"Services!$G$19*CT29","v":0},{"$f":"Services!$G$19*CU29","v":0},{"$f":"Services!$G$19*CV29","v":0},{"$f":"Services!$G$19*CW29","v":0},{"$f":"Services!$G$19*CX29","v":0},{"$f":"Services!$G$19*CY29","v":0},{"$f":"Services!$G$19*CZ29","v":0}]
["      Total",{"$f":"SUM(B78:B90)","v":0},{"$f":"SUM(C78:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO78:BO90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Electricity ex direct heat",{"$f":"B91-B81-B85-B78","v":0},{"$f":"C91-C81-C85-C78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO91-BO81-BO85-BO78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewables ancilliary services",{"$f":"B79+B80+B82+B83+B84","v":0},{"$f":"C79+C80+C82+C83+C84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO79+BO80+BO82+BO83+BO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Electricity Generation"]
["  Wind",{"$f":"Renewables!$B$12*B29","v":0},{"$f":"Renewables!$B$12*C29","v":0},{"$f":"Renewables!$B$12*D29","v":0},{"$f":"Renewables!$B$12*E29","v":0},{"$f":"Renewables!$B$12*F29","v":0},{"$f":"Renewables!$B$12*G29","v":0},{"$f":"Renewables!$B$12*H29","v":0},{"$f":"Renewables!$B$12*I29","v":0},{"$f":"Renewables!$B$12*J29","v":0},{"$f":"Renewables!$B$12*K29","v":0},{"$f":"Renewables!$B$12*L29","v":0},{"$f":"Renewables!$B$12*M29","v":0},{"$f":"Renewables!$B$12*N29","v":0},{"$f":"Renewables!$B$12*O29","v":0},{"$f":"Renewables!$B$12*P29","v":0},{"$f":"Renewables!$B$12*Q29","v":0},{"$f":"Renewables!$B$12*R29","v":0},{"$f":"Renewables!$B$12*S29","v":0},{"$f":"Renewables!$B$12*T29","v":0},{"$f":"Renewables!$B$12*U29","v":0},{"$f":"Renewables!$B$12*V29","v":0},{"$f":"Renewables!$B$12*W29","v":0},{"$f":"Renewables!$B$12*X29","v":0},{"$f":"Renewables!$B$12*Y29","v":0},{"$f":"Renewables!$B$12*Z29","v":0},{"$f":"Renewables!$B$12*AA29","v":0},{"$f":"Renewables!$B$12*AB29","v":0},{"$f":"Renewables!$B$12*AC29","v":0},{"$f":"Renewables!$B$12*AD29","v":0},{"$f":"Renewables!$B$12*AE29","v":0},{"$f":"Renewables!$B$12*AF29","v":0},{"$f":"Renewables!$B$12*AG29","v":0},{"$f":"Renewables!$B$12*AH29","v":0},{"$f":"Renewables!$B$12*AI29","v":0},{"$f":"Renewables!$B$12*AJ29","v":0},{"$f":"Renewables!$B$12*AK29","v":0},{"$f":"Renewables!$B$12*AL29","v":0},{"$f":"Renewables!$B$12*AM29","v":0},{"$f":"Renewables!$B$12*AN29","v":0},{"$f":"Renewables!$B$12*AO29","v":0},{"$f":"Renewables!$B$12*AP29","v":0},{"$f":"Renewables!$B$12*AQ29","v":0},{"$f":"Renewables!$B$12*AR29","v":0},{"$f":"Renewables!$B$12*AS29","v":0},{"$f":"Renewables!$B$12*AT29","v":0},{"$f":"Renewables!$B$12*AU29","v":0},{"$f":"Renewables!$B$12*AV29","v":0},{"$f":"Renewables!$B$12*AW29","v":0},{"$f":"Renewables!$B$12*AX29","v":0},{"$f":"Renewables!$B$12*AY29","v":0},{"$f":"Renewables!$B$12*AZ29","v":0},{"$f":"Renewables!$B$12*BA29","v":0},{"$f":"Renewables!$B$12*BB29","v":0},{"$f":"Renewables!$B$12*BC29","v":0},{"$f":"Renewables!$B$12*BD29","v":0},{"$f":"Renewables!$B$12*BE29","v":0},{"$f":"Renewables!$B$12*BF29","v":0},{"$f":"Renewables!$B$12*BG29","v":0},{"$f":"Renewables!$B$12*BH29","v":0},{"$f":"Renewables!$B$12*BI29","v":0},{"$f":"Renewables!$B$12*BJ29","v":0},{"$f":"Renewables!$B$12*BK29","v":0},{"$f":"Renewables!$B$12*BL29","v":0},{"$f":"Renewables!$B$12*BM29","v":0},{"$f":"Renewables!$B$12*BN29","v":0},{"$f":"Renewables!$B$12*BO29","v":0},{"$f":"Renewables!$B$12*BP29","v":0},{"$f":"Renewables!$B$12*BQ29","v":0},{"$f":"Renewables!$B$12*BR29","v":0},{"$f":"Renewables!$B$12*BS29","v":0},{"$f":"Renewables!$B$12*BT29","v":0},{"$f":"Renewables!$B$12*BU29","v":0},{"$f":"Renewables!$B$12*BV29","v":0},{"$f":"Renewables!$B$12*BW29","v":0},{"$f":"Renewables!$B$12*BX29","v":0},{"$f":"Renewables!$B$12*BY29","v":0},{"$f":"Renewables!$B$12*BZ29","v":0},{"$f":"Renewables!$B$12*CA29","v":0},{"$f":"Renewables!$B$12*CB29","v":0},{"$f":"Renewables!$B$12*CC29","v":0},{"$f":"Renewables!$B$12*CD29","v":0},{"$f":"Renewables!$B$12*CE29","v":0},{"$f":"Renewables!$B$12*CF29","v":0},{"$f":"Renewables!$B$12*CG29","v":0},{"$f":"Renewables!$B$12*CH29","v":0},{"$f":"Renewables!$B$12*CI29","v":0},{"$f":"Renewables!$B$12*CJ29","v":0},{"$f":"Renewables!$B$12*CK29","v":0},{"$f":"Renewables!$B$12*CL29","v":0},{"$f":"Renewables!$B$12*CM29","v":0},{"$f":"Renewables!$B$12*CN29","v":0},{"$f":"Renewables!$B$12*CO29","v":0},{"$f":"Renewables!$B$12*CP29","v":0},{"$f":"Renewables!$B$12*CQ29","v":0},{"$f":"Renewables!$B$12*CR29","v":0},{"$f":"Renewables!$B$12*CS29","v":0},{"$f":"Renewables!$B$12*CT29","v":0},{"$f":"Renewables!$B$12*CU29","v":0},{"$f":"Renewables!$B$12*CV29","v":0},{"$f":"Renewables!$B$12*CW29","v":0},{"$f":"Renewables!$B$12*CX29","v":0},{"$f":"Renewables!$B$12*CY29","v":0},{"$f":"Renewables!$B$12*CZ29","v":0}]
["  Solar PV",{"$f":"Renewables!$C$12*B29","v":0},{"$f":"Renewables!$C$12*C29","v":0},{"$f":"Renewables!$C$12*D29","v":0},{"$f":"Renewables!$C$12*E29","v":0},{"$f":"Renewables!$C$12*F29","v":0},{"$f":"Renewables!$C$12*G29","v":0},{"$f":"Renewables!$C$12*H29","v":0},{"$f":"Renewables!$C$12*I29","v":0},{"$f":"Renewables!$C$12*J29","v":0},{"$f":"Renewables!$C$12*K29","v":0},{"$f":"Renewables!$C$12*L29","v":0},{"$f":"Renewables!$C$12*M29","v":0},{"$f":"Renewables!$C$12*N29","v":0},{"$f":"Renewables!$C$12*O29","v":0},{"$f":"Renewables!$C$12*P29","v":0},{"$f":"Renewables!$C$12*Q29","v":0},{"$f":"Renewables!$C$12*R29","v":0},{"$f":"Renewables!$C$12*S29","v":0},{"$f":"Renewables!$C$12*T29","v":0},{"$f":"Renewables!$C$12*U29","v":0},{"$f":"Renewables!$C$12*V29","v":0},{"$f":"Renewables!$C$12*W29","v":0},{"$f":"Renewables!$C$12*X29","v":0},{"$f":"Renewables!$C$12*Y29","v":0},{"$f":"Renewables!$C$12*Z29","v":0},{"$f":"Renewables!$C$12*AA29","v":0},{"$f":"Renewables!$C$12*AB29","v":0},{"$f":"Renewables!$C$12*AC29","v":0},{"$f":"Renewables!$C$12*AD29","v":0},{"$f":"Renewables!$C$12*AE29","v":0},{"$f":"Renewables!$C$12*AF29","v":0},{"$f":"Renewables!$C$12*AG29","v":0},{"$f":"Renewables!$C$12*AH29","v":0},{"$f":"Renewables!$C$12*AI29","v":0},{"$f":"Renewables!$C$12*AJ29","v":0},{"$f":"Renewables!$C$12*AK29","v":0},{"$f":"Renewables!$C$12*AL29","v":0},{"$f":"Renewables!$C$12*AM29","v":0},{"$f":"Renewables!$C$12*AN29","v":0},{"$f":"Renewables!$C$12*AO29","v":0},{"$f":"Renewables!$C$12*AP29","v":0},{"$f":"Renewables!$C$12*AQ29","v":0},{"$f":"Renewables!$C$12*AR29","v":0},{"$f":"Renewables!$C$12*AS29","v":0},{"$f":"Renewables!$C$12*AT29","v":0},{"$f":"Renewables!$C$12*AU29","v":0},{"$f":"Renewables!$C$12*AV29","v":0},{"$f":"Renewables!$C$12*AW29","v":0},{"$f":"Renewables!$C$12*AX29","v":0},{"$f":"Renewables!$C$12*AY29","v":0},{"$f":"Renewables!$C$12*AZ29","v":0},{"$f":"Renewables!$C$12*BA29","v":0},{"$f":"Renewables!$C$12*BB29","v":0},{"$f":"Renewables!$C$12*BC29","v":0},{"$f":"Renewables!$C$12*BD29","v":0},{"$f":"Renewables!$C$12*BE29","v":0},{"$f":"Renewables!$C$12*BF29","v":0},{"$f":"Renewables!$C$12*BG29","v":0},{"$f":"Renewables!$C$12*BH29","v":0},{"$f":"Renewables!$C$12*BI29","v":0},{"$f":"Renewables!$C$12*BJ29","v":0},{"$f":"Renewables!$C$12*BK29","v":0},{"$f":"Renewables!$C$12*BL29","v":0},{"$f":"Renewables!$C$12*BM29","v":0},{"$f":"Renewables!$C$12*BN29","v":0},{"$f":"Renewables!$C$12*BO29","v":0},{"$f":"Renewables!$C$12*BP29","v":0},{"$f":"Renewables!$C$12*BQ29","v":0},{"$f":"Renewables!$C$12*BR29","v":0},{"$f":"Renewables!$C$12*BS29","v":0},{"$f":"Renewables!$C$12*BT29","v":0},{"$f":"Renewables!$C$12*BU29","v":0},{"$f":"Renewables!$C$12*BV29","v":0},{"$f":"Renewables!$C$12*BW29","v":0},{"$f":"Renewables!$C$12*BX29","v":0},{"$f":"Renewables!$C$12*BY29","v":0},{"$f":"Renewables!$C$12*BZ29","v":0},{"$f":"Renewables!$C$12*CA29","v":0},{"$f":"Renewables!$C$12*CB29","v":0},{"$f":"Renewables!$C$12*CC29","v":0},{"$f":"Renewables!$C$12*CD29","v":0},{"$f":"Renewables!$C$12*CE29","v":0},{"$f":"Renewables!$C$12*CF29","v":0},{"$f":"Renewables!$C$12*CG29","v":0},{"$f":"Renewables!$C$12*CH29","v":0},{"$f":"Renewables!$C$12*CI29","v":0},{"$f":"Renewables!$C$12*CJ29","v":0},{"$f":"Renewables!$C$12*CK29","v":0},{"$f":"Renewables!$C$12*CL29","v":0},{"$f":"Renewables!$C$12*CM29","v":0},{"$f":"Renewables!$C$12*CN29","v":0},{"$f":"Renewables!$C$12*CO29","v":0},{"$f":"Renewables!$C$12*CP29","v":0},{"$f":"Renewables!$C$12*CQ29","v":0},{"$f":"Renewables!$C$12*CR29","v":0},{"$f":"Renewables!$C$12*CS29","v":0},{"$f":"Renewables!$C$12*CT29","v":0},{"$f":"Renewables!$C$12*CU29","v":0},{"$f":"Renewables!$C$12*CV29","v":0},{"$f":"Renewables!$C$12*CW29","v":0},{"$f":"Renewables!$C$12*CX29","v":0},{"$f":"Renewables!$C$12*CY29","v":0},{"$f":"Renewables!$C$12*CZ29","v":0}]
["  CHP",{"$f":"Renewables!$G$12*B29","v":0},{"$f":"Renewables!$G$12*C29","v":0},{"$f":"Renewables!$G$12*D29","v":0},{"$f":"Renewables!$G$12*E29","v":0},{"$f":"Renewables!$G$12*F29","v":0},{"$f":"Renewables!$G$12*G29","v":0},{"$f":"Renewables!$G$12*H29","v":0},{"$f":"Renewables!$G$12*I29","v":0},{"$f":"Renewables!$G$12*J29","v":0},{"$f":"Renewables!$G$12*K29","v":0},{"$f":"Renewables!$G$12*L29","v":0},{"$f":"Renewables!$G$12*M29","v":0},{"$f":"Renewables!$G$12*N29","v":0},{"$f":"Renewables!$G$12*O29","v":0},{"$f":"Renewables!$G$12*P29","v":0},{"$f":"Renewables!$G$12*Q29","v":0},{"$f":"Renewables!$G$12*R29","v":0},{"$f":"Renewables!$G$12*S29","v":0},{"$f":"Renewables!$G$12*T29","v":0},{"$f":"Renewables!$G$12*U29","v":0},{"$f":"Renewables!$G$12*V29","v":0},{"$f":"Renewables!$G$12*W29","v":0},{"$f":"Renewables!$G$12*X29","v":0},{"$f":"Renewables!$G$12*Y29","v":0},{"$f":"Renewables!$G$12*Z29","v":0},{"$f":"Renewables!$G$12*AA29","v":0},{"$f":"Renewables!$G$12*AB29","v":0},{"$f":"Renewables!$G$12*AC29","v":0},{"$f":"Renewables!$G$12*AD29","v":0},{"$f":"Renewables!$G$12*AE29","v":0},{"$f":"Renewables!$G$12*AF29","v":0},{"$f":"Renewables!$G$12*AG29","v":0},{"$f":"Renewables!$G$12*AH29","v":0},{"$f":"Renewables!$G$12*AI29","v":0},{"$f":"Renewables!$G$12*AJ29","v":0},{"$f":"Renewables!$G$12*AK29","v":0},{"$f":"Renewables!$G$12*AL29","v":0},{"$f":"Renewables!$G$12*AM29","v":0},{"$f":"Renewables!$G$12*AN29","v":0},{"$f":"Renewables!$G$12*AO29","v":0},{"$f":"Renewables!$G$12*AP29","v":0},{"$f":"Renewables!$G$12*AQ29","v":0},{"$f":"Renewables!$G$12*AR29","v":0},{"$f":"Renewables!$G$12*AS29","v":0},{"$f":"Renewables!$G$12*AT29","v":0},{"$f":"Renewables!$G$12*AU29","v":0},{"$f":"Renewables!$G$12*AV29","v":0},{"$f":"Renewables!$G$12*AW29","v":0},{"$f":"Renewables!$G$12*AX29","v":0},{"$f":"Renewables!$G$12*AY29","v":0},{"$f":"Renewables!$G$12*AZ29","v":0},{"$f":"Renewables!$G$12*BA29","v":0},{"$f":"Renewables!$G$12*BB29","v":0},{"$f":"Renewables!$G$12*BC29","v":0},{"$f":"Renewables!$G$12*BD29","v":0},{"$f":"Renewables!$G$12*BE29","v":0},{"$f":"Renewables!$G$12*BF29","v":0},{"$f":"Renewables!$G$12*BG29","v":0},{"$f":"Renewables!$G$12*BH29","v":0},{"$f":"Renewables!$G$12*BI29","v":0},{"$f":"Renewables!$G$12*BJ29","v":0},{"$f":"Renewables!$G$12*BK29","v":0},{"$f":"Renewables!$G$12*BL29","v":0},{"$f":"Renewables!$G$12*BM29","v":0},{"$f":"Renewables!$G$12*BN29","v":0},{"$f":"Renewables!$G$12*BO29","v":0},{"$f":"Renewables!$G$12*BP29","v":0},{"$f":"Renewables!$G$12*BQ29","v":0},{"$f":"Renewables!$G$12*BR29","v":0},{"$f":"Renewables!$G$12*BS29","v":0},{"$f":"Renewables!$G$12*BT29","v":0},{"$f":"Renewables!$G$12*BU29","v":0},{"$f":"Renewables!$G$12*BV29","v":0},{"$f":"Renewables!$G$12*BW29","v":0},{"$f":"Renewables!$G$12*BX29","v":0},{"$f":"Renewables!$G$12*BY29","v":0},{"$f":"Renewables!$G$12*BZ29","v":0},{"$f":"Renewables!$G$12*CA29","v":0},{"$f":"Renewables!$G$12*CB29","v":0},{"$f":"Renewables!$G$12*CC29","v":0},{"$f":"Renewables!$G$12*CD29","v":0},{"$f":"Renewables!$G$12*CE29","v":0},{"$f":"Renewables!$G$12*CF29","v":0},{"$f":"Renewables!$G$12*CG29","v":0},{"$f":"Renewables!$G$12*CH29","v":0},{"$f":"Renewables!$G$12*CI29","v":0},{"$f":"Renewables!$G$12*CJ29","v":0},{"$f":"Renewables!$G$12*CK29","v":0},{"$f":"Renewables!$G$12*CL29","v":0},{"$f":"Renewables!$G$12*CM29","v":0},{"$f":"Renewables!$G$12*CN29","v":0},{"$f":"Renewables!$G$12*CO29","v":0},{"$f":"Renewables!$G$12*CP29","v":0},{"$f":"Renewables!$G$12*CQ29","v":0},{"$f":"Renewables!$G$12*CR29","v":0},{"$f":"Renewables!$G$12*CS29","v":0},{"$f":"Renewables!$G$12*CT29","v":0},{"$f":"Renewables!$G$12*CU29","v":0},{"$f":"Renewables!$G$12*CV29","v":0},{"$f":"Renewables!$G$12*CW29","v":0},{"$f":"Renewables!$G$12*CX29","v":0},{"$f":"Renewables!$G$12*CY29","v":0},{"$f":"Renewables!$G$12*CZ29","v":0}]
["    Total",{"$f":"SUM(B97:B99)","v":0},{"$f":"SUM(C97:C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO97:BO99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Electricity Import",{"$f":"B91-B100","v":0},{"$f":"C91-C100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO91-BO100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fuel/Electricity Usage"]
["  Heating Fuel",{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*B29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*C29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*D29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*E29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*F29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*G29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*H29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*I29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*J29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*K29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*L29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*M29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*N29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*O29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*P29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*Q29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*R29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*S29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*T29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*U29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*V29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*W29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*X29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*Y29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*Z29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AA29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AB29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AC29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AD29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AE29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AF29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AG29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AH29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AI29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AJ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AK29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AL29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AM29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AN29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AO29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AP29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AQ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AR29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AS29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AT29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AU29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AV29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AW29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AX29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AY29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*AZ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BA29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BB29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BC29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BD29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BE29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BF29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BG29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BH29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BI29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BJ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BK29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BL29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BM29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BN29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BO29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BP29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BQ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BR29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BS29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BT29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BU29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BV29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BW29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BX29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BY29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*BZ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CA29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CB29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CC29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CD29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CE29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CF29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CG29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CH29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CI29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CJ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CK29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CL29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CM29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CN29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CO29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CP29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CQ29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CR29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CS29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CT29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CU29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CV29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CW29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CX29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CY29","v":0},{"$f":"(Services!$B$11+Services!$F$11+Services!$G$11)*CZ29","v":0}]
["  Electricity",{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*B29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*C29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*D29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*E29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*F29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*G29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*H29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*I29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*J29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*K29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*L29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*M29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*N29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*O29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*P29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*Q29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*R29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*S29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*T29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*U29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*V29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*W29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*X29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*Y29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*Z29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AA29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AB29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AC29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AD29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AE29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AF29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AG29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AH29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AI29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AJ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AK29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AL29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AM29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AN29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AO29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AP29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AQ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AR29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AS29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AT29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AU29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AV29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AW29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AX29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AY29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*AZ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BA29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BB29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BC29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BD29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BE29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BF29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BG29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BH29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BI29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BJ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BK29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BL29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BM29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BN29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BO29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BP29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BQ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BR29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BS29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BT29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BU29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BV29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BW29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BX29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BY29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*BZ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CA29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CB29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CC29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CD29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CE29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CF29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CG29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CH29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CI29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CJ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CK29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CL29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CM29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CN29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CO29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CP29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CQ29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CR29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CS29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CT29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CU29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CV29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CW29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CX29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CY29","v":0},{"$f":"SUM(Services!$B$10:$G$10,Renewables!$B$11:$G$11)*CZ29","v":0}]
["  Biomass",{"$f":"Renewables!$D$16*B29","v":0},{"$f":"Renewables!$D$16*C29","v":0},{"$f":"Renewables!$D$16*D29","v":0},{"$f":"Renewables!$D$16*E29","v":0},{"$f":"Renewables!$D$16*F29","v":0},{"$f":"Renewables!$D$16*G29","v":0},{"$f":"Renewables!$D$16*H29","v":0},{"$f":"Renewables!$D$16*I29","v":0},{"$f":"Renewables!$D$16*J29","v":0},{"$f":"Renewables!$D$16*K29","v":0},{"$f":"Renewables!$D$16*L29","v":0},{"$f":"Renewables!$D$16*M29","v":0},{"$f":"Renewables!$D$16*N29","v":0},{"$f":"Renewables!$D$16*O29","v":0},{"$f":"Renewables!$D$16*P29","v":0},{"$f":"Renewables!$D$16*Q29","v":0},{"$f":"Renewables!$D$16*R29","v":0},{"$f":"Renewables!$D$16*S29","v":0},{"$f":"Renewables!$D$16*T29","v":0},{"$f":"Renewables!$D$16*U29","v":0},{"$f":"Renewables!$D$16*V29","v":0},{"$f":"Renewables!$D$16*W29","v":0},{"$f":"Renewables!$D$16*X29","v":0},{"$f":"Renewables!$D$16*Y29","v":0},{"$f":"Renewables!$D$16*Z29","v":0},{"$f":"Renewables!$D$16*AA29","v":0},{"$f":"Renewables!$D$16*AB29","v":0},{"$f":"Renewables!$D$16*AC29","v":0},{"$f":"Renewables!$D$16*AD29","v":0},{"$f":"Renewables!$D$16*AE29","v":0},{"$f":"Renewables!$D$16*AF29","v":0},{"$f":"Renewables!$D$16*AG29","v":0},{"$f":"Renewables!$D$16*AH29","v":0},{"$f":"Renewables!$D$16*AI29","v":0},{"$f":"Renewables!$D$16*AJ29","v":0},{"$f":"Renewables!$D$16*AK29","v":0},{"$f":"Renewables!$D$16*AL29","v":0},{"$f":"Renewables!$D$16*AM29","v":0},{"$f":"Renewables!$D$16*AN29","v":0},{"$f":"Renewables!$D$16*AO29","v":0},{"$f":"Renewables!$D$16*AP29","v":0},{"$f":"Renewables!$D$16*AQ29","v":0},{"$f":"Renewables!$D$16*AR29","v":0},{"$f":"Renewables!$D$16*AS29","v":0},{"$f":"Renewables!$D$16*AT29","v":0},{"$f":"Renewables!$D$16*AU29","v":0},{"$f":"Renewables!$D$16*AV29","v":0},{"$f":"Renewables!$D$16*AW29","v":0},{"$f":"Renewables!$D$16*AX29","v":0},{"$f":"Renewables!$D$16*AY29","v":0},{"$f":"Renewables!$D$16*AZ29","v":0},{"$f":"Renewables!$D$16*BA29","v":0},{"$f":"Renewables!$D$16*BB29","v":0},{"$f":"Renewables!$D$16*BC29","v":0},{"$f":"Renewables!$D$16*BD29","v":0},{"$f":"Renewables!$D$16*BE29","v":0},{"$f":"Renewables!$D$16*BF29","v":0},{"$f":"Renewables!$D$16*BG29","v":0},{"$f":"Renewables!$D$16*BH29","v":0},{"$f":"Renewables!$D$16*BI29","v":0},{"$f":"Renewables!$D$16*BJ29","v":0},{"$f":"Renewables!$D$16*BK29","v":0},{"$f":"Renewables!$D$16*BL29","v":0},{"$f":"Renewables!$D$16*BM29","v":0},{"$f":"Renewables!$D$16*BN29","v":0},{"$f":"Renewables!$D$16*BO29","v":0},{"$f":"Renewables!$D$16*BP29","v":0},{"$f":"Renewables!$D$16*BQ29","v":0},{"$f":"Renewables!$D$16*BR29","v":0},{"$f":"Renewables!$D$16*BS29","v":0},{"$f":"Renewables!$D$16*BT29","v":0},{"$f":"Renewables!$D$16*BU29","v":0},{"$f":"Renewables!$D$16*BV29","v":0},{"$f":"Renewables!$D$16*BW29","v":0},{"$f":"Renewables!$D$16*BX29","v":0},{"$f":"Renewables!$D$16*BY29","v":0},{"$f":"Renewables!$D$16*BZ29","v":0},{"$f":"Renewables!$D$16*CA29","v":0},{"$f":"Renewables!$D$16*CB29","v":0},{"$f":"Renewables!$D$16*CC29","v":0},{"$f":"Renewables!$D$16*CD29","v":0},{"$f":"Renewables!$D$16*CE29","v":0},{"$f":"Renewables!$D$16*CF29","v":0},{"$f":"Renewables!$D$16*CG29","v":0},{"$f":"Renewables!$D$16*CH29","v":0},{"$f":"Renewables!$D$16*CI29","v":0},{"$f":"Renewables!$D$16*CJ29","v":0},{"$f":"Renewables!$D$16*CK29","v":0},{"$f":"Renewables!$D$16*CL29","v":0},{"$f":"Renewables!$D$16*CM29","v":0},{"$f":"Renewables!$D$16*CN29","v":0},{"$f":"Renewables!$D$16*CO29","v":0},{"$f":"Renewables!$D$16*CP29","v":0},{"$f":"Renewables!$D$16*CQ29","v":0},{"$f":"Renewables!$D$16*CR29","v":0},{"$f":"Renewables!$D$16*CS29","v":0},{"$f":"Renewables!$D$16*CT29","v":0},{"$f":"Renewables!$D$16*CU29","v":0},{"$f":"Renewables!$D$16*CV29","v":0},{"$f":"Renewables!$D$16*CW29","v":0},{"$f":"Renewables!$D$16*CX29","v":0},{"$f":"Renewables!$D$16*CY29","v":0},{"$f":"Renewables!$D$16*CZ29","v":0}]
["  Heating Fuel for CHP",{"$f":"Renewables!$G$13*B29","v":0},{"$f":"Renewables!$G$13*C29","v":0},{"$f":"Renewables!$G$13*D29","v":0},{"$f":"Renewables!$G$13*E29","v":0},{"$f":"Renewables!$G$13*F29","v":0},{"$f":"Renewables!$G$13*G29","v":0},{"$f":"Renewables!$G$13*H29","v":0},{"$f":"Renewables!$G$13*I29","v":0},{"$f":"Renewables!$G$13*J29","v":0},{"$f":"Renewables!$G$13*K29","v":0},{"$f":"Renewables!$G$13*L29","v":0},{"$f":"Renewables!$G$13*M29","v":0},{"$f":"Renewables!$G$13*N29","v":0},{"$f":"Renewables!$G$13*O29","v":0},{"$f":"Renewables!$G$13*P29","v":0},{"$f":"Renewables!$G$13*Q29","v":0},{"$f":"Renewables!$G$13*R29","v":0},{"$f":"Renewables!$G$13*S29","v":0},{"$f":"Renewables!$G$13*T29","v":0},{"$f":"Renewables!$G$13*U29","v":0},{"$f":"Renewables!$G$13*V29","v":0},{"$f":"Renewables!$G$13*W29","v":0},{"$f":"Renewables!$G$13*X29","v":0},{"$f":"Renewables!$G$13*Y29","v":0},{"$f":"Renewables!$G$13*Z29","v":0},{"$f":"Renewables!$G$13*AA29","v":0},{"$f":"Renewables!$G$13*AB29","v":0},{"$f":"Renewables!$G$13*AC29","v":0},{"$f":"Renewables!$G$13*AD29","v":0},{"$f":"Renewables!$G$13*AE29","v":0},{"$f":"Renewables!$G$13*AF29","v":0},{"$f":"Renewables!$G$13*AG29","v":0},{"$f":"Renewables!$G$13*AH29","v":0},{"$f":"Renewables!$G$13*AI29","v":0},{"$f":"Renewables!$G$13*AJ29","v":0},{"$f":"Renewables!$G$13*AK29","v":0},{"$f":"Renewables!$G$13*AL29","v":0},{"$f":"Renewables!$G$13*AM29","v":0},{"$f":"Renewables!$G$13*AN29","v":0},{"$f":"Renewables!$G$13*AO29","v":0},{"$f":"Renewables!$G$13*AP29","v":0},{"$f":"Renewables!$G$13*AQ29","v":0},{"$f":"Renewables!$G$13*AR29","v":0},{"$f":"Renewables!$G$13*AS29","v":0},{"$f":"Renewables!$G$13*AT29","v":0},{"$f":"Renewables!$G$13*AU29","v":0},{"$f":"Renewables!$G$13*AV29","v":0},{"$f":"Renewables!$G$13*AW29","v":0},{"$f":"Renewables!$G$13*AX29","v":0},{"$f":"Renewables!$G$13*AY29","v":0},{"$f":"Renewables!$G$13*AZ29","v":0},{"$f":"Renewables!$G$13*BA29","v":0},{"$f":"Renewables!$G$13*BB29","v":0},{"$f":"Renewables!$G$13*BC29","v":0},{"$f":"Renewables!$G$13*BD29","v":0},{"$f":"Renewables!$G$13*BE29","v":0},{"$f":"Renewables!$G$13*BF29","v":0},{"$f":"Renewables!$G$13*BG29","v":0},{"$f":"Renewables!$G$13*BH29","v":0},{"$f":"Renewables!$G$13*BI29","v":0},{"$f":"Renewables!$G$13*BJ29","v":0},{"$f":"Renewables!$G$13*BK29","v":0},{"$f":"Renewables!$G$13*BL29","v":0},{"$f":"Renewables!$G$13*BM29","v":0},{"$f":"Renewables!$G$13*BN29","v":0},{"$f":"Renewables!$G$13*BO29","v":0},{"$f":"Renewables!$G$13*BP29","v":0},{"$f":"Renewables!$G$13*BQ29","v":0},{"$f":"Renewables!$G$13*BR29","v":0},{"$f":"Renewables!$G$13*BS29","v":0},{"$f":"Renewables!$G$13*BT29","v":0},{"$f":"Renewables!$G$13*BU29","v":0},{"$f":"Renewables!$G$13*BV29","v":0},{"$f":"Renewables!$G$13*BW29","v":0},{"$f":"Renewables!$G$13*BX29","v":0},{"$f":"Renewables!$G$13*BY29","v":0},{"$f":"Renewables!$G$13*BZ29","v":0},{"$f":"Renewables!$G$13*CA29","v":0},{"$f":"Renewables!$G$13*CB29","v":0},{"$f":"Renewables!$G$13*CC29","v":0},{"$f":"Renewables!$G$13*CD29","v":0},{"$f":"Renewables!$G$13*CE29","v":0},{"$f":"Renewables!$G$13*CF29","v":0},{"$f":"Renewables!$G$13*CG29","v":0},{"$f":"Renewables!$G$13*CH29","v":0},{"$f":"Renewables!$G$13*CI29","v":0},{"$f":"Renewables!$G$13*CJ29","v":0},{"$f":"Renewables!$G$13*CK29","v":0},{"$f":"Renewables!$G$13*CL29","v":0},{"$f":"Renewables!$G$13*CM29","v":0},{"$f":"Renewables!$G$13*CN29","v":0},{"$f":"Renewables!$G$13*CO29","v":0},{"$f":"Renewables!$G$13*CP29","v":0},{"$f":"Renewables!$G$13*CQ29","v":0},{"$f":"Renewables!$G$13*CR29","v":0},{"$f":"Renewables!$G$13*CS29","v":0},{"$f":"Renewables!$G$13*CT29","v":0},{"$f":"Renewables!$G$13*CU29","v":0},{"$f":"Renewables!$G$13*CV29","v":0},{"$f":"Renewables!$G$13*CW29","v":0},{"$f":"Renewables!$G$13*CX29","v":0},{"$f":"Renewables!$G$13*CY29","v":0},{"$f":"Renewables!$G$13*CZ29","v":0}]
[]
["Water/Sewage"]
["  Water Use",{"$f":"Services!$G$20*'Utility Consumption'!B29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!C29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!D29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!E29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!F29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!G29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!H29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!I29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!J29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!K29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!L29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!M29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!N29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!O29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!P29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!Q29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!R29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!S29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!T29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!U29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!V29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!W29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!X29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!Y29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!Z29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AA29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AB29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AC29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AD29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AE29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AF29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AG29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AH29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AI29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AJ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AK29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AL29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AM29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AN29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AO29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AP29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AQ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AR29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AS29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AT29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AU29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AV29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AW29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AX29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AY29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!AZ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BA29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BB29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BC29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BD29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BE29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BF29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BG29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BH29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BI29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BJ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BK29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BL29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BM29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BN29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BO29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BP29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BQ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BR29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BS29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BT29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BU29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BV29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BW29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BX29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BY29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!BZ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CA29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CB29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CC29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CD29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CE29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CF29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CG29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CH29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CI29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CJ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CK29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CL29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CM29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CN29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CO29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CP29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CQ29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CR29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CS29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CT29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CU29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CV29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CW29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CX29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CY29","v":0},{"$f":"Services!$G$20*'Utility Consumption'!CZ29","v":0}]
["  Waste Water to Sewer",{"$f":"Services!$G$21*'Utility Consumption'!B29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!C29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!D29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!E29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!F29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!G29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!H29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!I29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!J29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!K29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!L29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!M29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!N29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!O29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!P29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!Q29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!R29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!S29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!T29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!U29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!V29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!W29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!X29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!Y29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!Z29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AA29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AB29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AC29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AD29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AE29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AF29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AG29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AH29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AI29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AJ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AK29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AL29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AM29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AN29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AO29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AP29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AQ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AR29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AS29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AT29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AU29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AV29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AW29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AX29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AY29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!AZ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BA29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BB29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BC29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BD29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BE29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BF29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BG29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BH29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BI29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BJ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BK29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BL29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BM29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BN29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BO29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BP29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BQ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BR29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BS29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BT29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BU29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BV29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BW29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BX29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BY29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!BZ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CA29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CB29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CC29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CD29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CE29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CF29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CG29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CH29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CI29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CJ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CK29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CL29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CM29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CN29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CO29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CP29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CQ29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CR29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CS29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CT29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CU29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CV29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CW29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CX29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CY29","v":0},{"$f":"Services!$G$21*'Utility Consumption'!CZ29","v":0}]
[]
["CRC Emissions"]
["  Heating Fuel",{"$f":"(B105+B108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(C105+C108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(D105+D108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(E105+E108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(F105+F108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(G105+G108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(H105+H108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(I105+I108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(J105+J108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(K105+K108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(L105+L108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(M105+M108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(N105+N108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(O105+O108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(P105+P108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(Q105+Q108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(R105+R108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(S105+S108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(T105+T108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(U105+U108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(V105+V108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(W105+W108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(X105+X108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(Y105+Y108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(Z105+Z108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AA105+AA108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AB105+AB108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AC105+AC108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AD105+AD108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AE105+AE108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AF105+AF108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AG105+AG108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AH105+AH108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AI105+AI108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AJ105+AJ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AK105+AK108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AL105+AL108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AM105+AM108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AN105+AN108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AO105+AO108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AP105+AP108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AQ105+AQ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AR105+AR108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AS105+AS108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AT105+AT108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AU105+AU108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AV105+AV108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AW105+AW108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AX105+AX108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AY105+AY108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(AZ105+AZ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BA105+BA108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BB105+BB108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BC105+BC108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BD105+BD108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BE105+BE108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BF105+BF108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BG105+BG108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BH105+BH108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BI105+BI108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BJ105+BJ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BK105+BK108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BL105+BL108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BM105+BM108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BN105+BN108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BO105+BO108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BP105+BP108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BQ105+BQ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BR105+BR108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BS105+BS108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BT105+BT108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BU105+BU108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BV105+BV108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BW105+BW108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BX105+BX108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BY105+BY108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(BZ105+BZ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CA105+CA108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CB105+CB108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CC105+CC108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CD105+CD108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CE105+CE108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CF105+CF108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CG105+CG108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CH105+CH108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CI105+CI108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CJ105+CJ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CK105+CK108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CL105+CL108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CM105+CM108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CN105+CN108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CO105+CO108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CP105+CP108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CQ105+CQ108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CR105+CR108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CS105+CS108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CT105+CT108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CU105+CU108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CV105+CV108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CW105+CW108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CX105+CX108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CY105+CY108)*'Default Assumptions'!$C$26/1000","v":0},{"$f":"(CZ105+CZ108)*'Default Assumptions'!$C$26/1000","v":0}]
["  Electricity",{"$f":"B106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"C106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"D106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"E106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"F106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"G106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"H106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"I106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"J106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"K106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"L106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"M106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"N106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"O106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"P106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"Q106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"R106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"S106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"T106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"U106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"V106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"W106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"X106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"Y106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"Z106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AA106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AB106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AC106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AD106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AE106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AF106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AG106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AH106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AI106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AJ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AK106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AL106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AM106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AN106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AO106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AP106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AQ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AR106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AS106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AT106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AU106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AV106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AW106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AX106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AY106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"AZ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BA106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BB106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BC106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BD106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BE106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BF106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BG106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BH106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BI106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BJ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BK106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BL106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BM106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BN106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BO106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BP106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BQ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BR106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BS106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BT106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BU106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BV106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BW106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BX106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BY106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"BZ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CA106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CB106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CC106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CD106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CE106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CF106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CG106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CH106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CI106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CJ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CK106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CL106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CM106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CN106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CO106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CP106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CQ106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CR106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CS106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CT106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CU106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CV106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CW106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CX106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CY106*'Default Assumptions'!$C$27/1000","v":0},{"$f":"CZ106*'Default Assumptions'!$C$27/1000","v":0}]
["    Total",{"$f":"SUM(B115:B116)","v":0},{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO115:BO116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Structure & Fabric","index":11,"n_rows":105,"n_cols":33,"rows_kept":105,"cut":false,"hidden":true,"merged":[[20,2,20,6],[2,1,2,6],[2,19,2,24],[2,26,2,31],[2,8,2,16]]}
["Structure"]
[null,null,null,null,null,null,null,null,null,{"$f":"CODE(J4)","v":65}]
["Assumptions",null,null,null,null,null,null,null,"Additional Maintenance Schedules",null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,null,null,"Maintenance"]
[null,"Substructure","Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame",null,"Year","A","B","C","D","E","F","G","H",null,"Year",{"$f":"B4","v":"Substructure"},"Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame","Total",{"$f":"T4","v":"Substructure"},"Roof","External Walls","Windows & External Doors","Internal Walls, Partitions and Doors","Frame","Total"]
["Option Selected",{"$f":"Option","v":"Baseline"},null,null,null,null,null,null,0,{"$f":"'Maintenance Schedule'!B5","v":0},{"$f":"'Maintenance Schedule'!C5","v":0},{"$f":"'Maintenance Schedule'!D5","v":0},{"$f":"'Maintenance Schedule'!E5","v":0},{"$f":"'Maintenance Schedule'!F5","v":0},{"$f":"'Maintenance Schedule'!G5","v":0},{"$f":"'Maintenance Schedule'!H5","v":0},{"$f":"'Maintenance Schedule'!I5","v":0},null,0,{"$f":"IF(B$6>0,IF(MOD($S5,B$7)=0,B$6,0),0)","v":0},0,0,0,0,0,{"$f":"SUM(T5:Y5)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},{"$f":"SUM(AA5:AF5)","v":0}]
["Capital Cost",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B14,IF(Option=\"Scenario 1\",'Structure & Fabric'!B22,'Structure & Fabric'!B30))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C14,IF(Option=\"Scenario 1\",'Structure & Fabric'!C22,'Structure & Fabric'!C30))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D14,IF(Option=\"Scenario 1\",'Structure & Fabric'!D22,'Structure & Fabric'!D30))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E14,IF(Option=\"Scenario 1\",'Structure & Fabric'!E22,'Structure & Fabric'!E30))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F14,IF(Option=\"Scenario 1\",'Structure & Fabric'!F22,'Structure & Fabric'!F30))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G14,IF(Option=\"Scenario 1\",'Structure & Fabric'!G22,'Structure & Fabric'!G30))","v":0},null,1,{"$f":"'Maintenance Schedule'!B6","v":0},{"$f":"'Maintenance Schedule'!C6","v":0},{"$f":"'Maintenance Schedule'!D6","v":0},{"$f":"'Maintenance Schedule'!E6","v":0},{"$f":"'Maintenance Schedule'!F6","v":0},{"$f":"'Maintenance Schedule'!G6","v":0},{"$f":"'Maintenance Schedule'!H6","v":0},{"$f":"'Maintenance Schedule'!I6","v":0},null,1,{"$f":"IF(B$6>0,IF(MOD($S6,B$7)=0,B$6,0)*B$11,0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S6,C$7)=0,C$6,0)*C$11,0)","v":0},0,0,0,0,{"$f":"SUM(T6:Y6)","v":0},0,0,0,{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},0,0,{"$f":"SUM(AA6:AF6)","v":0}]
["Life (years)",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B15,IF(Option=\"Scenario 1\",'Structure & Fabric'!B23,'Structure & Fabric'!B31))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C15,IF(Option=\"Scenario 1\",'Structure & Fabric'!C23,'Structure & Fabric'!C31))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D15,IF(Option=\"Scenario 1\",'Structure & Fabric'!D23,'Structure & Fabric'!D31))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E15,IF(Option=\"Scenario 1\",'Structure & Fabric'!E23,'Structure & Fabric'!E31))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F15,IF(Option=\"Scenario 1\",'Structure & Fabric'!F23,'Structure & Fabric'!F31))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G15,IF(Option=\"Scenario 1\",'Structure & Fabric'!G23,'Structure & Fabric'!G31))","v":0},null,2,{"$f":"'Maintenance Schedule'!B7","v":0},{"$f":"'Maintenance Schedule'!C7","v":0},{"$f":"'Maintenance Schedule'!D7","v":0},{"$f":"'Maintenance Schedule'!E7","v":0},{"$f":"'Maintenance Schedule'!F7","v":0},{"$f":"'Maintenance Schedule'!G7","v":0},{"$f":"'Maintenance Schedule'!H7","v":0},{"$f":"'Maintenance Schedule'!I7","v":0},null,2,{"$f":"IF(B$6>0,IF(MOD($S7,B$7)=0,B$6,0)*B$11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B16,IF(Option=\"Scenario 1\",'Structure & Fabric'!B24,'Structure & Fabric'!B32))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C16,IF(Option=\"Scenario 1\",'Structure & Fabric'!C24,'Structure & Fabric'!C32))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D16,IF(Option=\"Scenario 1\",'Structure & Fabric'!D24,'Structure & Fabric'!D32))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E16,IF(Option=\"Scenario 1\",'Structure & Fabric'!E24,'Structure & Fabric'!E32))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F16,IF(Option=\"Scenario 1\",'Structure & Fabric'!F24,'Structure & Fabric'!F32))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G16,IF(Option=\"Scenario 1\",'Structure & Fabric'!G24,'Structure & Fabric'!G32))","v":0},null,3,{"$f":"'Maintenance Schedule'!B8","v":0},{"$f":"'Maintenance Schedule'!C8","v":0},{"$f":"'Maintenance Schedule'!D8","v":0},{"$f":"'Maintenance Schedule'!E8","v":0},{"$f":"'Maintenance Schedule'!F8","v":0},{"$f":"'Maintenance Schedule'!G8","v":0},{"$f":"'Maintenance Schedule'!H8","v":0},{"$f":"'Maintenance Schedule'!I8","v":0},null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B17,IF(Option=\"Scenario 1\",'Structure & Fabric'!B25,'Structure & Fabric'!B33))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C17,IF(Option=\"Scenario 1\",'Structure & Fabric'!C25,'Structure & Fabric'!C33))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D17,IF(Option=\"Scenario 1\",'Structure & Fabric'!D25,'Structure & Fabric'!D33))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E17,IF(Option=\"Scenario 1\",'Structure & Fabric'!E25,'Structure & Fabric'!E33))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F17,IF(Option=\"Scenario 1\",'Structure & Fabric'!F25,'Structure & Fabric'!F33))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G17,IF(Option=\"Scenario 1\",'Structure & Fabric'!G25,'Structure & Fabric'!G33))","v":0},null,4,{"$f":"'Maintenance Schedule'!B9","v":0},{"$f":"'Maintenance Schedule'!C9","v":0},{"$f":"'Maintenance Schedule'!D9","v":0},{"$f":"'Maintenance Schedule'!E9","v":0},{"$f":"'Maintenance Schedule'!F9","v":0},{"$f":"'Maintenance Schedule'!G9","v":0},{"$f":"'Maintenance Schedule'!H9","v":0},{"$f":"'Maintenance Schedule'!I9","v":0},null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Losses Attributable kWh",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B18,IF(Option=\"Scenario 1\",'Structure & Fabric'!B26,'Structure & Fabric'!B34))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C18,IF(Option=\"Scenario 1\",'Structure & Fabric'!C26,'Structure & Fabric'!C34))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D18,IF(Option=\"Scenario 1\",'Structure & Fabric'!D26,'Structure & Fabric'!D34))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E18,IF(Option=\"Scenario 1\",'Structure & Fabric'!E26,'Structure & Fabric'!E34))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F18,IF(Option=\"Scenario 1\",'Structure & Fabric'!F26,'Structure & Fabric'!F34))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G18,IF(Option=\"Scenario 1\",'Structure & Fabric'!G26,'Structure & Fabric'!G34))","v":0},null,5,{"$f":"'Maintenance Schedule'!B10","v":0},{"$f":"'Maintenance Schedule'!C10","v":0},{"$f":"'Maintenance Schedule'!D10","v":0},{"$f":"'Maintenance Schedule'!E10","v":0},{"$f":"'Maintenance Schedule'!F10","v":0},{"$f":"'Maintenance Schedule'!G10","v":0},{"$f":"'Maintenance Schedule'!H10","v":0},{"$f":"'Maintenance Schedule'!I10","v":0},null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!B19,IF(Option=\"Scenario 1\",'Structure & Fabric'!B27,'Structure & Fabric'!B35))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!C19,IF(Option=\"Scenario 1\",'Structure & Fabric'!C27,'Structure & Fabric'!C35))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!D19,IF(Option=\"Scenario 1\",'Structure & Fabric'!D27,'Structure & Fabric'!D35))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!E19,IF(Option=\"Scenario 1\",'Structure & Fabric'!E27,'Structure & Fabric'!E35))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!F19,IF(Option=\"Scenario 1\",'Structure & Fabric'!F27,'Structure & Fabric'!F35))","v":0},{"$f":"IF(Option=\"Baseline\",'Structure & Fabric'!G19,IF(Option=\"Scenario 1\",'Structure & Fabric'!G27,'Structure & Fabric'!G35))","v":0},null,6,{"$f":"'Maintenance Schedule'!B11","v":0},{"$f":"'Maintenance Schedule'!C11","v":0},{"$f":"'Maintenance Schedule'!D11","v":0},{"$f":"'Maintenance Schedule'!E11","v":0},{"$f":"'Maintenance Schedule'!F11","v":0},{"$f":"'Maintenance Schedule'!G11","v":0},{"$f":"'Maintenance Schedule'!H11","v":0},{"$f":"'Maintenance Schedule'!I11","v":0},null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,7,{"$f":"'Maintenance Schedule'!B12","v":0},{"$f":"'Maintenance Schedule'!C12","v":0},{"$f":"'Maintenance Schedule'!D12","v":0},{"$f":"'Maintenance Schedule'!E12","v":0},{"$f":"'Maintenance Schedule'!F12","v":0},{"$f":"'Maintenance Schedule'!G12","v":0},{"$f":"'Maintenance Schedule'!H12","v":0},{"$f":"'Maintenance Schedule'!I12","v":0},null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Baseline",null,null,null,null,null,null,null,8,{"$f":"'Maintenance Schedule'!B13","v":0},{"$f":"'Maintenance Schedule'!C13","v":0},{"$f":"'Maintenance Schedule'!D13","v":0},{"$f":"'Maintenance Schedule'!E13","v":0},{"$f":"'Maintenance Schedule'!F13","v":0},{"$f":"'Maintenance Schedule'!G13","v":0},{"$f":"'Maintenance Schedule'!H13","v":0},{"$f":"'Maintenance Schedule'!I13","v":0},null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"Baseline!B6","v":0},{"$f":"Baseline!C6","v":0},{"$f":"Baseline!D6","v":0},{"$f":"Baseline!E6","v":0},{"$f":"Baseline!F6","v":0},{"$f":"Baseline!G6","v":0},null,9,{"$f":"'Maintenance Schedule'!B14","v":0},{"$f":"'Maintenance Schedule'!C14","v":0},{"$f":"'Maintenance Schedule'!D14","v":0},{"$f":"'Maintenance Schedule'!E14","v":0},{"$f":"'Maintenance Schedule'!F14","v":0},{"$f":"'Maintenance Schedule'!G14","v":0},{"$f":"'Maintenance Schedule'!H14","v":0},{"$f":"'Maintenance Schedule'!I14","v":0},null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"Baseline!B7","v":0},{"$f":"Baseline!C7","v":0},{"$f":"Baseline!D7","v":0},{"$f":"Baseline!E7","v":0},{"$f":"Baseline!F7","v":0},{"$f":"Baseline!G7","v":0},null,10,{"$f":"'Maintenance Schedule'!B15","v":0},{"$f":"'Maintenance Schedule'!C15","v":0},{"$f":"'Maintenance Schedule'!D15","v":0},{"$f":"'Maintenance Schedule'!E15","v":0},{"$f":"'Maintenance Schedule'!F15","v":0},{"$f":"'Maintenance Schedule'!G15","v":0},{"$f":"'Maintenance Schedule'!H15","v":0},{"$f":"'Maintenance Schedule'!I15","v":0},null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"Baseline!B8","v":0},{"$f":"Baseline!C8","v":0},{"$f":"Baseline!D8","v":0},{"$f":"Baseline!E8","v":0},{"$f":"Baseline!F8","v":0},{"$f":"Baseline!G8","v":0},null,11,{"$f":"'Maintenance Schedule'!B16","v":0},{"$f":"'Maintenance Schedule'!C16","v":0},{"$f":"'Maintenance Schedule'!D16","v":0},{"$f":"'Maintenance Schedule'!E16","v":0},{"$f":"'Maintenance Schedule'!F16","v":0},{"$f":"'Maintenance Schedule'!G16","v":0},{"$f":"'Maintenance Schedule'!H16","v":0},{"$f":"'Maintenance Schedule'!I16","v":0},null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"Baseline!B9","v":0},{"$f":"Baseline!C9","v":0},{"$f":"Baseline!D9","v":0},{"$f":"Baseline!E9","v":0},{"$f":"Baseline!F9","v":0},{"$f":"Baseline!G9","v":0},null,12,{"$f":"'Maintenance Schedule'!B17","v":0},{"$f":"'Maintenance Schedule'!C17","v":0},{"$f":"'Maintenance Schedule'!D17","v":0},{"$f":"'Maintenance Schedule'!E17","v":0},{"$f":"'Maintenance Schedule'!F17","v":0},{"$f":"'Maintenance Schedule'!G17","v":0},{"$f":"'Maintenance Schedule'!H17","v":0},{"$f":"'Maintenance Schedule'!I17","v":0},null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Losses Attributable kWh",{"$f":"Baseline!B10","v":0},{"$f":"Baseline!C10","v":0},{"$f":"Baseline!D10","v":0},{"$f":"Baseline!E10","v":0},{"$f":"Baseline!F10","v":0},{"$f":"Baseline!G10","v":0},null,13,{"$f":"'Maintenance Schedule'!B18","v":0},{"$f":"'Maintenance Schedule'!C18","v":0},{"$f":"'Maintenance Schedule'!D18","v":0},{"$f":"'Maintenance Schedule'!E18","v":0},{"$f":"'Maintenance Schedule'!F18","v":0},{"$f":"'Maintenance Schedule'!G18","v":0},{"$f":"'Maintenance Schedule'!H18","v":0},{"$f":"'Maintenance Schedule'!I18","v":0},null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"Baseline!B11","v":0},{"$f":"Baseline!C11","v":0},{"$f":"Baseline!D11","v":0},{"$f":"Baseline!E11","v":0},{"$f":"Baseline!F11","v":0},{"$f":"Baseline!G11","v":0},null,14,{"$f":"'Maintenance Schedule'!B19","v":0},{"$f":"'Maintenance Schedule'!C19","v":0},{"$f":"'Maintenance Schedule'!D19","v":0},{"$f":"'Maintenance Schedule'!E19","v":0},{"$f":"'Maintenance Schedule'!F19","v":0},{"$f":"'Maintenance Schedule'!G19","v":0},{"$f":"'Maintenance Schedule'!H19","v":0},{"$f":"'Maintenance Schedule'!I19","v":0},null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,15,{"$f":"'Maintenance Schedule'!B20","v":0},{"$f":"'Maintenance Schedule'!C20","v":0},{"$f":"'Maintenance Schedule'!D20","v":0},{"$f":"'Maintenance Schedule'!E20","v":0},{"$f":"'Maintenance Schedule'!F20","v":0},{"$f":"'Maintenance Schedule'!G20","v":0},{"$f":"'Maintenance Schedule'!H20","v":0},{"$f":"'Maintenance Schedule'!I20","v":0},null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 1",null,null,null,null,null,null,null,16,{"$f":"'Maintenance Schedule'!B21","v":0},{"$f":"'Maintenance Schedule'!C21","v":0},{"$f":"'Maintenance Schedule'!D21","v":0},{"$f":"'Maintenance Schedule'!E21","v":0},{"$f":"'Maintenance Schedule'!F21","v":0},{"$f":"'Maintenance Schedule'!G21","v":0},{"$f":"'Maintenance Schedule'!H21","v":0},{"$f":"'Maintenance Schedule'!I21","v":0},null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 1'!B8","v":0},{"$f":"'Scenario 1'!C8","v":0},{"$f":"'Scenario 1'!D8","v":0},{"$f":"'Scenario 1'!E8","v":0},{"$f":"'Scenario 1'!F8","v":0},{"$f":"'Scenario 1'!G8","v":0},null,17,{"$f":"'Maintenance Schedule'!B22","v":0},{"$f":"'Maintenance Schedule'!C22","v":0},{"$f":"'Maintenance Schedule'!D22","v":0},{"$f":"'Maintenance Schedule'!E22","v":0},{"$f":"'Maintenance Schedule'!F22","v":0},{"$f":"'Maintenance Schedule'!G22","v":0},{"$f":"'Maintenance Schedule'!H22","v":0},{"$f":"'Maintenance Schedule'!I22","v":0},null,17,0,{"$f":"IF(C$6>0,IF(MOD($S22,C$7)=0,C$6,0)*C$11,0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S22,D$7)=0,D$6,0)*D$11,0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S22,E$7)=0,E$6,0)*E$11,0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S22,F$7)=0,F$6,0)*F$11,0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S22,G$7)=0,G$6,0)*G$11,0)","v":0},0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 1'!B9","v":0},{"$f":"'Scenario 1'!C9","v":0},{"$f":"'Scenario 1'!D9","v":0},{"$f":"'Scenario 1'!E9","v":0},{"$f":"'Scenario 1'!F9","v":0},{"$f":"'Scenario 1'!G9","v":0},null,18,{"$f":"'Maintenance Schedule'!B23","v":0},{"$f":"'Maintenance Schedule'!C23","v":0},{"$f":"'Maintenance Schedule'!D23","v":0},{"$f":"'Maintenance Schedule'!E23","v":0},{"$f":"'Maintenance Schedule'!F23","v":0},{"$f":"'Maintenance Schedule'!G23","v":0},{"$f":"'Maintenance Schedule'!H23","v":0},{"$f":"'Maintenance Schedule'!I23","v":0},null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 1'!B10","v":0},{"$f":"'Scenario 1'!C10","v":0},{"$f":"'Scenario 1'!D10","v":0},{"$f":"'Scenario 1'!E10","v":0},{"$f":"'Scenario 1'!F10","v":0},{"$f":"'Scenario 1'!G10","v":0},null,19,{"$f":"'Maintenance Schedule'!B24","v":0},{"$f":"'Maintenance Schedule'!C24","v":0},{"$f":"'Maintenance Schedule'!D24","v":0},{"$f":"'Maintenance Schedule'!E24","v":0},{"$f":"'Maintenance Schedule'!F24","v":0},{"$f":"'Maintenance Schedule'!G24","v":0},{"$f":"'Maintenance Schedule'!H24","v":0},{"$f":"'Maintenance Schedule'!I24","v":0},null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 1'!B11","v":0},{"$f":"'Scenario 1'!C11","v":0},{"$f":"'Scenario 1'!D11","v":0},{"$f":"'Scenario 1'!E11","v":0},{"$f":"'Scenario 1'!F11","v":0},{"$f":"'Scenario 1'!G11","v":0},null,20,{"$f":"'Maintenance Schedule'!B25","v":0},{"$f":"'Maintenance Schedule'!C25","v":0},{"$f":"'Maintenance Schedule'!D25","v":0},{"$f":"'Maintenance Schedule'!E25","v":0},{"$f":"'Maintenance Schedule'!F25","v":0},{"$f":"'Maintenance Schedule'!G25","v":0},{"$f":"'Maintenance Schedule'!H25","v":0},{"$f":"'Maintenance Schedule'!I25","v":0},null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Losses Attributable kWh",{"$f":"'Scenario 1'!B12","v":0},{"$f":"'Scenario 1'!C12","v":0},{"$f":"'Scenario 1'!D12","v":0},{"$f":"'Scenario 1'!E12","v":0},{"$f":"'Scenario 1'!F12","v":0},{"$f":"'Scenario 1'!G12","v":0},null,21,{"$f":"'Maintenance Schedule'!B26","v":0},{"$f":"'Maintenance Schedule'!C26","v":0},{"$f":"'Maintenance Schedule'!D26","v":0},{"$f":"'Maintenance Schedule'!E26","v":0},{"$f":"'Maintenance Schedule'!F26","v":0},{"$f":"'Maintenance Schedule'!G26","v":0},{"$f":"'Maintenance Schedule'!H26","v":0},{"$f":"'Maintenance Schedule'!I26","v":0},null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 1'!B13","v":0},{"$f":"'Scenario 1'!C13","v":0},{"$f":"'Scenario 1'!D13","v":0},{"$f":"'Scenario 1'!E13","v":0},{"$f":"'Scenario 1'!F13","v":0},{"$f":"'Scenario 1'!G13","v":0},null,22,{"$f":"'Maintenance Schedule'!B27","v":0},{"$f":"'Maintenance Schedule'!C27","v":0},{"$f":"'Maintenance Schedule'!D27","v":0},{"$f":"'Maintenance Schedule'!E27","v":0},{"$f":"'Maintenance Schedule'!F27","v":0},{"$f":"'Maintenance Schedule'!G27","v":0},{"$f":"'Maintenance Schedule'!H27","v":0},{"$f":"'Maintenance Schedule'!I27","v":0},null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,{"$f":"'Maintenance Schedule'!B28","v":0},{"$f":"'Maintenance Schedule'!C28","v":0},{"$f":"'Maintenance Schedule'!D28","v":0},{"$f":"'Maintenance Schedule'!E28","v":0},{"$f":"'Maintenance Schedule'!F28","v":0},{"$f":"'Maintenance Schedule'!G28","v":0},{"$f":"'Maintenance Schedule'!H28","v":0},{"$f":"'Maintenance Schedule'!I28","v":0},null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 2",null,null,null,null,null,null,null,24,{"$f":"'Maintenance Schedule'!B29","v":0},{"$f":"'Maintenance Schedule'!C29","v":0},{"$f":"'Maintenance Schedule'!D29","v":0},{"$f":"'Maintenance Schedule'!E29","v":0},{"$f":"'Maintenance Schedule'!F29","v":0},{"$f":"'Maintenance Schedule'!G29","v":0},{"$f":"'Maintenance Schedule'!H29","v":0},{"$f":"'Maintenance Schedule'!I29","v":0},null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 2'!B8","v":0},{"$f":"'Scenario 2'!C8","v":0},{"$f":"'Scenario 2'!D8","v":0},{"$f":"'Scenario 2'!E8","v":0},{"$f":"'Scenario 2'!F8","v":0},{"$f":"'Scenario 2'!G8","v":0},null,25,{"$f":"'Maintenance Schedule'!B30","v":0},{"$f":"'Maintenance Schedule'!C30","v":0},{"$f":"'Maintenance Schedule'!D30","v":0},{"$f":"'Maintenance Schedule'!E30","v":0},{"$f":"'Maintenance Schedule'!F30","v":0},{"$f":"'Maintenance Schedule'!G30","v":0},{"$f":"'Maintenance Schedule'!H30","v":0},{"$f":"'Maintenance Schedule'!I30","v":0},null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 2'!B9","v":0},{"$f":"'Scenario 2'!C9","v":0},{"$f":"'Scenario 2'!D9","v":0},{"$f":"'Scenario 2'!E9","v":0},{"$f":"'Scenario 2'!F9","v":0},{"$f":"'Scenario 2'!G9","v":0},null,26,{"$f":"'Maintenance Schedule'!B31","v":0},{"$f":"'Maintenance Schedule'!C31","v":0},{"$f":"'Maintenance Schedule'!D31","v":0},{"$f":"'Maintenance Schedule'!E31","v":0},{"$f":"'Maintenance Schedule'!F31","v":0},{"$f":"'Maintenance Schedule'!G31","v":0},{"$f":"'Maintenance Schedule'!H31","v":0},{"$f":"'Maintenance Schedule'!I31","v":0},null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 2'!B10","v":0},{"$f":"'Scenario 2'!C10","v":0},{"$f":"'Scenario 2'!D10","v":0},{"$f":"'Scenario 2'!E10","v":0},{"$f":"'Scenario 2'!F10","v":0},{"$f":"'Scenario 2'!G10","v":0},null,27,{"$f":"'Maintenance Schedule'!B32","v":0},{"$f":"'Maintenance Schedule'!C32","v":0},{"$f":"'Maintenance Schedule'!D32","v":0},{"$f":"'Maintenance Schedule'!E32","v":0},{"$f":"'Maintenance Schedule'!F32","v":0},{"$f":"'Maintenance Schedule'!G32","v":0},{"$f":"'Maintenance Schedule'!H32","v":0},{"$f":"'Maintenance Schedule'!I32","v":0},null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 2'!B11","v":0},{"$f":"'Scenario 2'!C11","v":0},{"$f":"'Scenario 2'!D11","v":0},{"$f":"'Scenario 2'!E11","v":0},{"$f":"'Scenario 2'!F11","v":0},{"$f":"'Scenario 2'!G11","v":0},null,28,{"$f":"'Maintenance Schedule'!B33","v":0},{"$f":"'Maintenance Schedule'!C33","v":0},{"$f":"'Maintenance Schedule'!D33","v":0},{"$f":"'Maintenance Schedule'!E33","v":0},{"$f":"'Maintenance Schedule'!F33","v":0},{"$f":"'Maintenance Schedule'!G33","v":0},{"$f":"'Maintenance Schedule'!H33","v":0},{"$f":"'Maintenance Schedule'!I33","v":0},null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Losses Attributable kWh",{"$f":"'Scenario 2'!B12","v":0},{"$f":"'Scenario 2'!C12","v":0},{"$f":"'Scenario 2'!D12","v":0},{"$f":"'Scenario 2'!E12","v":0},{"$f":"'Scenario 2'!F12","v":0},{"$f":"'Scenario 2'!G12","v":0},null,29,{"$f":"'Maintenance Schedule'!B34","v":0},{"$f":"'Maintenance Schedule'!C34","v":0},{"$f":"'Maintenance Schedule'!D34","v":0},{"$f":"'Maintenance Schedule'!E34","v":0},{"$f":"'Maintenance Schedule'!F34","v":0},{"$f":"'Maintenance Schedule'!G34","v":0},{"$f":"'Maintenance Schedule'!H34","v":0},{"$f":"'Maintenance Schedule'!I34","v":0},null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 2'!B13","v":0},{"$f":"'Scenario 2'!C13","v":0},{"$f":"'Scenario 2'!D13","v":0},{"$f":"'Scenario 2'!E13","v":0},{"$f":"'Scenario 2'!F13","v":0},{"$f":"'Scenario 2'!G13","v":0},null,30,{"$f":"'Maintenance Schedule'!B35","v":0},{"$f":"'Maintenance Schedule'!C35","v":0},{"$f":"'Maintenance Schedule'!D35","v":0},{"$f":"'Maintenance Schedule'!E35","v":0},{"$f":"'Maintenance Schedule'!F35","v":0},{"$f":"'Maintenance Schedule'!G35","v":0},{"$f":"'Maintenance Schedule'!H35","v":0},{"$f":"'Maintenance Schedule'!I35","v":0},null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,{"$f":"'Maintenance Schedule'!B36","v":0},{"$f":"'Maintenance Schedule'!C36","v":0},{"$f":"'Maintenance Schedule'!D36","v":0},{"$f":"'Maintenance Schedule'!E36","v":0},{"$f":"'Maintenance Schedule'!F36","v":0},{"$f":"'Maintenance Schedule'!G36","v":0},{"$f":"'Maintenance Schedule'!H36","v":0},{"$f":"'Maintenance Schedule'!I36","v":0},null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,32,{"$f":"'Maintenance Schedule'!B37","v":0},{"$f":"'Maintenance Schedule'!C37","v":0},{"$f":"'Maintenance Schedule'!D37","v":0},{"$f":"'Maintenance Schedule'!E37","v":0},{"$f":"'Maintenance Schedule'!F37","v":0},{"$f":"'Maintenance Schedule'!G37","v":0},{"$f":"'Maintenance Schedule'!H37","v":0},{"$f":"'Maintenance Schedule'!I37","v":0},null,32,0,0,0,0,0,0,0,{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J37,$K37,$L37,$M37,$N37,$O37,$P37,$Q37))","v":0},0]
[null,null,null,null,null,null,null,null,33,{"$f":"'Maintenance Schedule'!B38","v":0},{"$f":"'Maintenance Schedule'!C38","v":0},{"$f":"'Maintenance Schedule'!D38","v":0},{"$f":"'Maintenance Schedule'!E38","v":0},{"$f":"'Maintenance Schedule'!F38","v":0},{"$f":"'Maintenance Schedule'!G38","v":0},{"$f":"'Maintenance Schedule'!H38","v":0},{"$f":"'Maintenance Schedule'!I38","v":0},null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,34,{"$f":"'Maintenance Schedule'!B39","v":0},{"$f":"'Maintenance Schedule'!C39","v":0},{"$f":"'Maintenance Schedule'!D39","v":0},{"$f":"'Maintenance Schedule'!E39","v":0},{"$f":"'Maintenance Schedule'!F39","v":0},{"$f":"'Maintenance Schedule'!G39","v":0},{"$f":"'Maintenance Schedule'!H39","v":0},{"$f":"'Maintenance Schedule'!I39","v":0},null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,35,{"$f":"'Maintenance Schedule'!B40","v":0},{"$f":"'Maintenance Schedule'!C40","v":0},{"$f":"'Maintenance Schedule'!D40","v":0},{"$f":"'Maintenance Schedule'!E40","v":0},{"$f":"'Maintenance Schedule'!F40","v":0},{"$f":"'Maintenance Schedule'!G40","v":0},{"$f":"'Maintenance Schedule'!H40","v":0},{"$f":"'Maintenance Schedule'!I40","v":0},null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,36,{"$f":"'Maintenance Schedule'!B41","v":0},{"$f":"'Maintenance Schedule'!C41","v":0},{"$f":"'Maintenance Schedule'!D41","v":0},{"$f":"'Maintenance Schedule'!E41","v":0},{"$f":"'Maintenance Schedule'!F41","v":0},{"$f":"'Maintenance Schedule'!G41","v":0},{"$f":"'Maintenance Schedule'!H41","v":0},{"$f":"'Maintenance Schedule'!I41","v":0},null,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,37,{"$f":"'Maintenance Schedule'!B42","v":0},{"$f":"'Maintenance Schedule'!C42","v":0},{"$f":"'Maintenance Schedule'!D42","v":0},{"$f":"'Maintenance Schedule'!E42","v":0},{"$f":"'Maintenance Schedule'!F42","v":0},{"$f":"'Maintenance Schedule'!G42","v":0},{"$f":"'Maintenance Schedule'!H42","v":0},{"$f":"'Maintenance Schedule'!I42","v":0},null,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,38,{"$f":"'Maintenance Schedule'!B43","v":0},{"$f":"'Maintenance Schedule'!C43","v":0},{"$f":"'Maintenance Schedule'!D43","v":0},{"$f":"'Maintenance Schedule'!E43","v":0},{"$f":"'Maintenance Schedule'!F43","v":0},{"$f":"'Maintenance Schedule'!G43","v":0},{"$f":"'Maintenance Schedule'!H43","v":0},{"$f":"'Maintenance Schedule'!I43","v":0},null,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,39,{"$f":"'Maintenance Schedule'!B44","v":0},{"$f":"'Maintenance Schedule'!C44","v":0},{"$f":"'Maintenance Schedule'!D44","v":0},{"$f":"'Maintenance Schedule'!E44","v":0},{"$f":"'Maintenance Schedule'!F44","v":0},{"$f":"'Maintenance Schedule'!G44","v":0},{"$f":"'Maintenance Schedule'!H44","v":0},{"$f":"'Maintenance Schedule'!I44","v":0},null,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,40,{"$f":"'Maintenance Schedule'!B45","v":0},{"$f":"'Maintenance Schedule'!C45","v":0},{"$f":"'Maintenance Schedule'!D45","v":0},{"$f":"'Maintenance Schedule'!E45","v":0},{"$f":"'Maintenance Schedule'!F45","v":0},{"$f":"'Maintenance Schedule'!G45","v":0},{"$f":"'Maintenance Schedule'!H45","v":0},{"$f":"'Maintenance Schedule'!I45","v":0},null,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,41,{"$f":"'Maintenance Schedule'!B46","v":0},{"$f":"'Maintenance Schedule'!C46","v":0},{"$f":"'Maintenance Schedule'!D46","v":0},{"$f":"'Maintenance Schedule'!E46","v":0},{"$f":"'Maintenance Schedule'!F46","v":0},{"$f":"'Maintenance Schedule'!G46","v":0},{"$f":"'Maintenance Schedule'!H46","v":0},{"$f":"'Maintenance Schedule'!I46","v":0},null,41,0,0,0,0,0,0,{"$f":"SUM(T46:Y46)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,42,{"$f":"'Maintenance Schedule'!B47","v":0},{"$f":"'Maintenance Schedule'!C47","v":0},{"$f":"'Maintenance Schedule'!D47","v":0},{"$f":"'Maintenance Schedule'!E47","v":0},{"$f":"'Maintenance Schedule'!F47","v":0},{"$f":"'Maintenance Schedule'!G47","v":0},{"$f":"'Maintenance Schedule'!H47","v":0},{"$f":"'Maintenance Schedule'!I47","v":0},null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,43,{"$f":"'Maintenance Schedule'!B48","v":0},{"$f":"'Maintenance Schedule'!C48","v":0},{"$f":"'Maintenance Schedule'!D48","v":0},{"$f":"'Maintenance Schedule'!E48","v":0},{"$f":"'Maintenance Schedule'!F48","v":0},{"$f":"'Maintenance Schedule'!G48","v":0},{"$f":"'Maintenance Schedule'!H48","v":0},{"$f":"'Maintenance Schedule'!I48","v":0},null,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,44,{"$f":"'Maintenance Schedule'!B49","v":0},{"$f":"'Maintenance Schedule'!C49","v":0},{"$f":"'Maintenance Schedule'!D49","v":0},{"$f":"'Maintenance Schedule'!E49","v":0},{"$f":"'Maintenance Schedule'!F49","v":0},{"$f":"'Maintenance Schedule'!G49","v":0},{"$f":"'Maintenance Schedule'!H49","v":0},{"$f":"'Maintenance Schedule'!I49","v":0},null,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,45,{"$f":"'Maintenance Schedule'!B50","v":0},{"$f":"'Maintenance Schedule'!C50","v":0},{"$f":"'Maintenance Schedule'!D50","v":0},{"$f":"'Maintenance Schedule'!E50","v":0},{"$f":"'Maintenance Schedule'!F50","v":0},{"$f":"'Maintenance Schedule'!G50","v":0},{"$f":"'Maintenance Schedule'!H50","v":0},{"$f":"'Maintenance Schedule'!I50","v":0},null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,46,{"$f":"'Maintenance Schedule'!B51","v":0},{"$f":"'Maintenance Schedule'!C51","v":0},{"$f":"'Maintenance Schedule'!D51","v":0},{"$f":"'Maintenance Schedule'!E51","v":0},{"$f":"'Maintenance Schedule'!F51","v":0},{"$f":"'Maintenance Schedule'!G51","v":0},{"$f":"'Maintenance Schedule'!H51","v":0},{"$f":"'Maintenance Schedule'!I51","v":0},null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,47,{"$f":"'Maintenance Schedule'!B52","v":0},{"$f":"'Maintenance Schedule'!C52","v":0},{"$f":"'Maintenance Schedule'!D52","v":0},{"$f":"'Maintenance Schedule'!E52","v":0},{"$f":"'Maintenance Schedule'!F52","v":0},{"$f":"'Maintenance Schedule'!G52","v":0},{"$f":"'Maintenance Schedule'!H52","v":0},{"$f":"'Maintenance Schedule'!I52","v":0},null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,48,{"$f":"'Maintenance Schedule'!B53","v":0},{"$f":"'Maintenance Schedule'!C53","v":0},{"$f":"'Maintenance Schedule'!D53","v":0},{"$f":"'Maintenance Schedule'!E53","v":0},{"$f":"'Maintenance Schedule'!F53","v":0},{"$f":"'Maintenance Schedule'!G53","v":0},{"$f":"'Maintenance Schedule'!H53","v":0},{"$f":"'Maintenance Schedule'!I53","v":0},null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,49,{"$f":"'Maintenance Schedule'!B54","v":0},{"$f":"'Maintenance Schedule'!C54","v":0},{"$f":"'Maintenance Schedule'!D54","v":0},{"$f":"'Maintenance Schedule'!E54","v":0},{"$f":"'Maintenance Schedule'!F54","v":0},{"$f":"'Maintenance Schedule'!G54","v":0},{"$f":"'Maintenance Schedule'!H54","v":0},{"$f":"'Maintenance Schedule'!I54","v":0},null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,50,{"$f":"'Maintenance Schedule'!B55","v":0},{"$f":"'Maintenance Schedule'!C55","v":0},{"$f":"'Maintenance Schedule'!D55","v":0},{"$f":"'Maintenance Schedule'!E55","v":0},{"$f":"'Maintenance Schedule'!F55","v":0},{"$f":"'Maintenance Schedule'!G55","v":0},{"$f":"'Maintenance Schedule'!H55","v":0},{"$f":"'Maintenance Schedule'!I55","v":0},null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,51,{"$f":"'Maintenance Schedule'!B56","v":0},{"$f":"'Maintenance Schedule'!C56","v":0},{"$f":"'Maintenance Schedule'!D56","v":0},{"$f":"'Maintenance Schedule'!E56","v":0},{"$f":"'Maintenance Schedule'!F56","v":0},{"$f":"'Maintenance Schedule'!G56","v":0},{"$f":"'Maintenance Schedule'!H56","v":0},{"$f":"'Maintenance Schedule'!I56","v":0},null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,52,{"$f":"'Maintenance Schedule'!B57","v":0},{"$f":"'Maintenance Schedule'!C57","v":0},{"$f":"'Maintenance Schedule'!D57","v":0},{"$f":"'Maintenance Schedule'!E57","v":0},{"$f":"'Maintenance Schedule'!F57","v":0},{"$f":"'Maintenance Schedule'!G57","v":0},{"$f":"'Maintenance Schedule'!H57","v":0},{"$f":"'Maintenance Schedule'!I57","v":0},null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,53,{"$f":"'Maintenance Schedule'!B58","v":0},{"$f":"'Maintenance Schedule'!C58","v":0},{"$f":"'Maintenance Schedule'!D58","v":0},{"$f":"'Maintenance Schedule'!E58","v":0},{"$f":"'Maintenance Schedule'!F58","v":0},{"$f":"'Maintenance Schedule'!G58","v":0},{"$f":"'Maintenance Schedule'!H58","v":0},{"$f":"'Maintenance Schedule'!I58","v":0},null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,54,{"$f":"'Maintenance Schedule'!B59","v":0},{"$f":"'Maintenance Schedule'!C59","v":0},{"$f":"'Maintenance Schedule'!D59","v":0},{"$f":"'Maintenance Schedule'!E59","v":0},{"$f":"'Maintenance Schedule'!F59","v":0},{"$f":"'Maintenance Schedule'!G59","v":0},{"$f":"'Maintenance Schedule'!H59","v":0},{"$f":"'Maintenance Schedule'!I59","v":0},null,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,55,{"$f":"'Maintenance Schedule'!B60","v":0},{"$f":"'Maintenance Schedule'!C60","v":0},{"$f":"'Maintenance Schedule'!D60","v":0},{"$f":"'Maintenance Schedule'!E60","v":0},{"$f":"'Maintenance Schedule'!F60","v":0},{"$f":"'Maintenance Schedule'!G60","v":0},{"$f":"'Maintenance Schedule'!H60","v":0},{"$f":"'Maintenance Schedule'!I60","v":0},null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,56,{"$f":"'Maintenance Schedule'!B61","v":0},{"$f":"'Maintenance Schedule'!C61","v":0},{"$f":"'Maintenance Schedule'!D61","v":0},{"$f":"'Maintenance Schedule'!E61","v":0},{"$f":"'Maintenance Schedule'!F61","v":0},{"$f":"'Maintenance Schedule'!G61","v":0},{"$f":"'Maintenance Schedule'!H61","v":0},{"$f":"'Maintenance Schedule'!I61","v":0},null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,57,{"$f":"'Maintenance Schedule'!B62","v":0},{"$f":"'Maintenance Schedule'!C62","v":0},{"$f":"'Maintenance Schedule'!D62","v":0},{"$f":"'Maintenance Schedule'!E62","v":0},{"$f":"'Maintenance Schedule'!F62","v":0},{"$f":"'Maintenance Schedule'!G62","v":0},{"$f":"'Maintenance Schedule'!H62","v":0},{"$f":"'Maintenance Schedule'!I62","v":0},null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,58,{"$f":"'Maintenance Schedule'!B63","v":0},{"$f":"'Maintenance Schedule'!C63","v":0},{"$f":"'Maintenance Schedule'!D63","v":0},{"$f":"'Maintenance Schedule'!E63","v":0},{"$f":"'Maintenance Schedule'!F63","v":0},{"$f":"'Maintenance Schedule'!G63","v":0},{"$f":"'Maintenance Schedule'!H63","v":0},{"$f":"'Maintenance Schedule'!I63","v":0},null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,59,{"$f":"'Maintenance Schedule'!B64","v":0},{"$f":"'Maintenance Schedule'!C64","v":0},{"$f":"'Maintenance Schedule'!D64","v":0},{"$f":"'Maintenance Schedule'!E64","v":0},{"$f":"'Maintenance Schedule'!F64","v":0},{"$f":"'Maintenance Schedule'!G64","v":0},{"$f":"'Maintenance Schedule'!H64","v":0},{"$f":"'Maintenance Schedule'!I64","v":0},null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,60,{"$f":"'Maintenance Schedule'!B65","v":0},{"$f":"'Maintenance Schedule'!C65","v":0},{"$f":"'Maintenance Schedule'!D65","v":0},{"$f":"'Maintenance Schedule'!E65","v":0},{"$f":"'Maintenance Schedule'!F65","v":0},{"$f":"'Maintenance Schedule'!G65","v":0},{"$f":"'Maintenance Schedule'!H65","v":0},{"$f":"'Maintenance Schedule'!I65","v":0},null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,61,{"$f":"'Maintenance Schedule'!B66","v":0},{"$f":"'Maintenance Schedule'!C66","v":0},{"$f":"'Maintenance Schedule'!D66","v":0},{"$f":"'Maintenance Schedule'!E66","v":0},{"$f":"'Maintenance Schedule'!F66","v":0},{"$f":"'Maintenance Schedule'!G66","v":0},{"$f":"'Maintenance Schedule'!H66","v":0},{"$f":"'Maintenance Schedule'!I66","v":0},null,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,62,{"$f":"'Maintenance Schedule'!B67","v":0},{"$f":"'Maintenance Schedule'!C67","v":0},{"$f":"'Maintenance Schedule'!D67","v":0},{"$f":"'Maintenance Schedule'!E67","v":0},{"$f":"'Maintenance Schedule'!F67","v":0},{"$f":"'Maintenance Schedule'!G67","v":0},{"$f":"'Maintenance Schedule'!H67","v":0},{"$f":"'Maintenance Schedule'!I67","v":0},null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,63,{"$f":"'Maintenance Schedule'!B68","v":0},{"$f":"'Maintenance Schedule'!C68","v":0},{"$f":"'Maintenance Schedule'!D68","v":0},{"$f":"'Maintenance Schedule'!E68","v":0},{"$f":"'Maintenance Schedule'!F68","v":0},{"$f":"'Maintenance Schedule'!G68","v":0},{"$f":"'Maintenance Schedule'!H68","v":0},{"$f":"'Maintenance Schedule'!I68","v":0},null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,64,{"$f":"'Maintenance Schedule'!B69","v":0},{"$f":"'Maintenance Schedule'!C69","v":0},{"$f":"'Maintenance Schedule'!D69","v":0},{"$f":"'Maintenance Schedule'!E69","v":0},{"$f":"'Maintenance Schedule'!F69","v":0},{"$f":"'Maintenance Schedule'!G69","v":0},{"$f":"'Maintenance Schedule'!H69","v":0},{"$f":"'Maintenance Schedule'!I69","v":0},null,64,0,0,0,0,0,0,0,{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J69,$K69,$L69,$M69,$N69,$O69,$P69,$Q69))","v":0},0]
[null,null,null,null,null,null,null,null,65,{"$f":"'Maintenance Schedule'!B70","v":0},{"$f":"'Maintenance Schedule'!C70","v":0},{"$f":"'Maintenance Schedule'!D70","v":0},{"$f":"'Maintenance Schedule'!E70","v":0},{"$f":"'Maintenance Schedule'!F70","v":0},{"$f":"'Maintenance Schedule'!G70","v":0},{"$f":"'Maintenance Schedule'!H70","v":0},{"$f":"'Maintenance Schedule'!I70","v":0},null,65,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA70:AF70)","v":0}]
[null,null,null,null,null,null,null,null,66,{"$f":"'Maintenance Schedule'!B71","v":0},{"$f":"'Maintenance Schedule'!C71","v":0},{"$f":"'Maintenance Schedule'!D71","v":0},{"$f":"'Maintenance Schedule'!E71","v":0},{"$f":"'Maintenance Schedule'!F71","v":0},{"$f":"'Maintenance Schedule'!G71","v":0},{"$f":"'Maintenance Schedule'!H71","v":0},{"$f":"'Maintenance Schedule'!I71","v":0},null,66,{"$f":"IF(B$6>0,IF(MOD($S71,B$7)=0,B$6,0)*B$11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,67,{"$f":"'Maintenance Schedule'!B72","v":0},{"$f":"'Maintenance Schedule'!C72","v":0},{"$f":"'Maintenance Schedule'!D72","v":0},{"$f":"'Maintenance Schedule'!E72","v":0},{"$f":"'Maintenance Schedule'!F72","v":0},{"$f":"'Maintenance Schedule'!G72","v":0},{"$f":"'Maintenance Schedule'!H72","v":0},{"$f":"'Maintenance Schedule'!I72","v":0},null,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,68,{"$f":"'Maintenance Schedule'!B73","v":0},{"$f":"'Maintenance Schedule'!C73","v":0},{"$f":"'Maintenance Schedule'!D73","v":0},{"$f":"'Maintenance Schedule'!E73","v":0},{"$f":"'Maintenance Schedule'!F73","v":0},{"$f":"'Maintenance Schedule'!G73","v":0},{"$f":"'Maintenance Schedule'!H73","v":0},{"$f":"'Maintenance Schedule'!I73","v":0},null,68,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,69,{"$f":"'Maintenance Schedule'!B74","v":0},{"$f":"'Maintenance Schedule'!C74","v":0},{"$f":"'Maintenance Schedule'!D74","v":0},{"$f":"'Maintenance Schedule'!E74","v":0},{"$f":"'Maintenance Schedule'!F74","v":0},{"$f":"'Maintenance Schedule'!G74","v":0},{"$f":"'Maintenance Schedule'!H74","v":0},{"$f":"'Maintenance Schedule'!I74","v":0},null,69,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,70,{"$f":"'Maintenance Schedule'!B75","v":0},{"$f":"'Maintenance Schedule'!C75","v":0},{"$f":"'Maintenance Schedule'!D75","v":0},{"$f":"'Maintenance Schedule'!E75","v":0},{"$f":"'Maintenance Schedule'!F75","v":0},{"$f":"'Maintenance Schedule'!G75","v":0},{"$f":"'Maintenance Schedule'!H75","v":0},{"$f":"'Maintenance Schedule'!I75","v":0},null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,71,{"$f":"'Maintenance Schedule'!B76","v":0},{"$f":"'Maintenance Schedule'!C76","v":0},{"$f":"'Maintenance Schedule'!D76","v":0},{"$f":"'Maintenance Schedule'!E76","v":0},{"$f":"'Maintenance Schedule'!F76","v":0},{"$f":"'Maintenance Schedule'!G76","v":0},{"$f":"'Maintenance Schedule'!H76","v":0},{"$f":"'Maintenance Schedule'!I76","v":0},null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,72,{"$f":"'Maintenance Schedule'!B77","v":0},{"$f":"'Maintenance Schedule'!C77","v":0},{"$f":"'Maintenance Schedule'!D77","v":0},{"$f":"'Maintenance Schedule'!E77","v":0},{"$f":"'Maintenance Schedule'!F77","v":0},{"$f":"'Maintenance Schedule'!G77","v":0},{"$f":"'Maintenance Schedule'!H77","v":0},{"$f":"'Maintenance Schedule'!I77","v":0},null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,73,{"$f":"'Maintenance Schedule'!B78","v":0},{"$f":"'Maintenance Schedule'!C78","v":0},{"$f":"'Maintenance Schedule'!D78","v":0},{"$f":"'Maintenance Schedule'!E78","v":0},{"$f":"'Maintenance Schedule'!F78","v":0},{"$f":"'Maintenance Schedule'!G78","v":0},{"$f":"'Maintenance Schedule'!H78","v":0},{"$f":"'Maintenance Schedule'!I78","v":0},null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,74,{"$f":"'Maintenance Schedule'!B79","v":0},{"$f":"'Maintenance Schedule'!C79","v":0},{"$f":"'Maintenance Schedule'!D79","v":0},{"$f":"'Maintenance Schedule'!E79","v":0},{"$f":"'Maintenance Schedule'!F79","v":0},{"$f":"'Maintenance Schedule'!G79","v":0},{"$f":"'Maintenance Schedule'!H79","v":0},{"$f":"'Maintenance Schedule'!I79","v":0},null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,75,{"$f":"'Maintenance Schedule'!B80","v":0},{"$f":"'Maintenance Schedule'!C80","v":0},{"$f":"'Maintenance Schedule'!D80","v":0},{"$f":"'Maintenance Schedule'!E80","v":0},{"$f":"'Maintenance Schedule'!F80","v":0},{"$f":"'Maintenance Schedule'!G80","v":0},{"$f":"'Maintenance Schedule'!H80","v":0},{"$f":"'Maintenance Schedule'!I80","v":0},null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,76,{"$f":"'Maintenance Schedule'!B81","v":0},{"$f":"'Maintenance Schedule'!C81","v":0},{"$f":"'Maintenance Schedule'!D81","v":0},{"$f":"'Maintenance Schedule'!E81","v":0},{"$f":"'Maintenance Schedule'!F81","v":0},{"$f":"'Maintenance Schedule'!G81","v":0},{"$f":"'Maintenance Schedule'!H81","v":0},{"$f":"'Maintenance Schedule'!I81","v":0},null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,77,{"$f":"'Maintenance Schedule'!B82","v":0},{"$f":"'Maintenance Schedule'!C82","v":0},{"$f":"'Maintenance Schedule'!D82","v":0},{"$f":"'Maintenance Schedule'!E82","v":0},{"$f":"'Maintenance Schedule'!F82","v":0},{"$f":"'Maintenance Schedule'!G82","v":0},{"$f":"'Maintenance Schedule'!H82","v":0},{"$f":"'Maintenance Schedule'!I82","v":0},null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,78,{"$f":"'Maintenance Schedule'!B83","v":0},{"$f":"'Maintenance Schedule'!C83","v":0},{"$f":"'Maintenance Schedule'!D83","v":0},{"$f":"'Maintenance Schedule'!E83","v":0},{"$f":"'Maintenance Schedule'!F83","v":0},{"$f":"'Maintenance Schedule'!G83","v":0},{"$f":"'Maintenance Schedule'!H83","v":0},{"$f":"'Maintenance Schedule'!I83","v":0},null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,79,{"$f":"'Maintenance Schedule'!B84","v":0},{"$f":"'Maintenance Schedule'!C84","v":0},{"$f":"'Maintenance Schedule'!D84","v":0},{"$f":"'Maintenance Schedule'!E84","v":0},{"$f":"'Maintenance Schedule'!F84","v":0},{"$f":"'Maintenance Schedule'!G84","v":0},{"$f":"'Maintenance Schedule'!H84","v":0},{"$f":"'Maintenance Schedule'!I84","v":0},null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,80,{"$f":"'Maintenance Schedule'!B85","v":0},{"$f":"'Maintenance Schedule'!C85","v":0},{"$f":"'Maintenance Schedule'!D85","v":0},{"$f":"'Maintenance Schedule'!E85","v":0},{"$f":"'Maintenance Schedule'!F85","v":0},{"$f":"'Maintenance Schedule'!G85","v":0},{"$f":"'Maintenance Schedule'!H85","v":0},{"$f":"'Maintenance Schedule'!I85","v":0},null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,81,{"$f":"'Maintenance Schedule'!B86","v":0},{"$f":"'Maintenance Schedule'!C86","v":0},{"$f":"'Maintenance Schedule'!D86","v":0},{"$f":"'Maintenance Schedule'!E86","v":0},{"$f":"'Maintenance Schedule'!F86","v":0},{"$f":"'Maintenance Schedule'!G86","v":0},{"$f":"'Maintenance Schedule'!H86","v":0},{"$f":"'Maintenance Schedule'!I86","v":0},null,81,0,{"$f":"IF(C$6>0,IF(MOD($S86,C$7)=0,C$6,0)*C$11,0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S86,D$7)=0,D$6,0)*D$11,0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S86,E$7)=0,E$6,0)*E$11,0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S86,F$7)=0,F$6,0)*F$11,0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S86,G$7)=0,G$6,0)*G$11,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,82,{"$f":"'Maintenance Schedule'!B87","v":0},{"$f":"'Maintenance Schedule'!C87","v":0},{"$f":"'Maintenance Schedule'!D87","v":0},{"$f":"'Maintenance Schedule'!E87","v":0},{"$f":"'Maintenance Schedule'!F87","v":0},{"$f":"'Maintenance Schedule'!G87","v":0},{"$f":"'Maintenance Schedule'!H87","v":0},{"$f":"'Maintenance Schedule'!I87","v":0},null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,83,{"$f":"'Maintenance Schedule'!B88","v":0},{"$f":"'Maintenance Schedule'!C88","v":0},{"$f":"'Maintenance Schedule'!D88","v":0},{"$f":"'Maintenance Schedule'!E88","v":0},{"$f":"'Maintenance Schedule'!F88","v":0},{"$f":"'Maintenance Schedule'!G88","v":0},{"$f":"'Maintenance Schedule'!H88","v":0},{"$f":"'Maintenance Schedule'!I88","v":0},null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,84,{"$f":"'Maintenance Schedule'!B89","v":0},{"$f":"'Maintenance Schedule'!C89","v":0},{"$f":"'Maintenance Schedule'!D89","v":0},{"$f":"'Maintenance Schedule'!E89","v":0},{"$f":"'Maintenance Schedule'!F89","v":0},{"$f":"'Maintenance Schedule'!G89","v":0},{"$f":"'Maintenance Schedule'!H89","v":0},{"$f":"'Maintenance Schedule'!I89","v":0},null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,85,{"$f":"'Maintenance Schedule'!B90","v":0},{"$f":"'Maintenance Schedule'!C90","v":0},{"$f":"'Maintenance Schedule'!D90","v":0},{"$f":"'Maintenance Schedule'!E90","v":0},{"$f":"'Maintenance Schedule'!F90","v":0},{"$f":"'Maintenance Schedule'!G90","v":0},{"$f":"'Maintenance Schedule'!H90","v":0},{"$f":"'Maintenance Schedule'!I90","v":0},null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,86,{"$f":"'Maintenance Schedule'!B91","v":0},{"$f":"'Maintenance Schedule'!C91","v":0},{"$f":"'Maintenance Schedule'!D91","v":0},{"$f":"'Maintenance Schedule'!E91","v":0},{"$f":"'Maintenance Schedule'!F91","v":0},{"$f":"'Maintenance Schedule'!G91","v":0},{"$f":"'Maintenance Schedule'!H91","v":0},{"$f":"'Maintenance Schedule'!I91","v":0},null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,87,{"$f":"'Maintenance Schedule'!B92","v":0},{"$f":"'Maintenance Schedule'!C92","v":0},{"$f":"'Maintenance Schedule'!D92","v":0},{"$f":"'Maintenance Schedule'!E92","v":0},{"$f":"'Maintenance Schedule'!F92","v":0},{"$f":"'Maintenance Schedule'!G92","v":0},{"$f":"'Maintenance Schedule'!H92","v":0},{"$f":"'Maintenance Schedule'!I92","v":0},null,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,88,{"$f":"'Maintenance Schedule'!B93","v":0},{"$f":"'Maintenance Schedule'!C93","v":0},{"$f":"'Maintenance Schedule'!D93","v":0},{"$f":"'Maintenance Schedule'!E93","v":0},{"$f":"'Maintenance Schedule'!F93","v":0},{"$f":"'Maintenance Schedule'!G93","v":0},{"$f":"'Maintenance Schedule'!H93","v":0},{"$f":"'Maintenance Schedule'!I93","v":0},null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,89,{"$f":"'Maintenance Schedule'!B94","v":0},{"$f":"'Maintenance Schedule'!C94","v":0},{"$f":"'Maintenance Schedule'!D94","v":0},{"$f":"'Maintenance Schedule'!E94","v":0},{"$f":"'Maintenance Schedule'!F94","v":0},{"$f":"'Maintenance Schedule'!G94","v":0},{"$f":"'Maintenance Schedule'!H94","v":0},{"$f":"'Maintenance Schedule'!I94","v":0},null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,90,{"$f":"'Maintenance Schedule'!B95","v":0},{"$f":"'Maintenance Schedule'!C95","v":0},{"$f":"'Maintenance Schedule'!D95","v":0},{"$f":"'Maintenance Schedule'!E95","v":0},{"$f":"'Maintenance Schedule'!F95","v":0},{"$f":"'Maintenance Schedule'!G95","v":0},{"$f":"'Maintenance Schedule'!H95","v":0},{"$f":"'Maintenance Schedule'!I95","v":0},null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,91,{"$f":"'Maintenance Schedule'!B96","v":0},{"$f":"'Maintenance Schedule'!C96","v":0},{"$f":"'Maintenance Schedule'!D96","v":0},{"$f":"'Maintenance Schedule'!E96","v":0},{"$f":"'Maintenance Schedule'!F96","v":0},{"$f":"'Maintenance Schedule'!G96","v":0},{"$f":"'Maintenance Schedule'!H96","v":0},{"$f":"'Maintenance Schedule'!I96","v":0},null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,92,{"$f":"'Maintenance Schedule'!B97","v":0},{"$f":"'Maintenance Schedule'!C97","v":0},{"$f":"'Maintenance Schedule'!D97","v":0},{"$f":"'Maintenance Schedule'!E97","v":0},{"$f":"'Maintenance Schedule'!F97","v":0},{"$f":"'Maintenance Schedule'!G97","v":0},{"$f":"'Maintenance Schedule'!H97","v":0},{"$f":"'Maintenance Schedule'!I97","v":0},null,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,93,{"$f":"'Maintenance Schedule'!B98","v":0},{"$f":"'Maintenance Schedule'!C98","v":0},{"$f":"'Maintenance Schedule'!D98","v":0},{"$f":"'Maintenance Schedule'!E98","v":0},{"$f":"'Maintenance Schedule'!F98","v":0},{"$f":"'Maintenance Schedule'!G98","v":0},{"$f":"'Maintenance Schedule'!H98","v":0},{"$f":"'Maintenance Schedule'!I98","v":0},null,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,94,{"$f":"'Maintenance Schedule'!B99","v":0},{"$f":"'Maintenance Schedule'!C99","v":0},{"$f":"'Maintenance Schedule'!D99","v":0},{"$f":"'Maintenance Schedule'!E99","v":0},{"$f":"'Maintenance Schedule'!F99","v":0},{"$f":"'Maintenance Schedule'!G99","v":0},{"$f":"'Maintenance Schedule'!H99","v":0},{"$f":"'Maintenance Schedule'!I99","v":0},null,94,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,95,{"$f":"'Maintenance Schedule'!B100","v":0},{"$f":"'Maintenance Schedule'!C100","v":0},{"$f":"'Maintenance Schedule'!D100","v":0},{"$f":"'Maintenance Schedule'!E100","v":0},{"$f":"'Maintenance Schedule'!F100","v":0},{"$f":"'Maintenance Schedule'!G100","v":0},{"$f":"'Maintenance Schedule'!H100","v":0},{"$f":"'Maintenance Schedule'!I100","v":0},null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,96,{"$f":"'Maintenance Schedule'!B101","v":0},{"$f":"'Maintenance Schedule'!C101","v":0},{"$f":"'Maintenance Schedule'!D101","v":0},{"$f":"'Maintenance Schedule'!E101","v":0},{"$f":"'Maintenance Schedule'!F101","v":0},{"$f":"'Maintenance Schedule'!G101","v":0},{"$f":"'Maintenance Schedule'!H101","v":0},{"$f":"'Maintenance Schedule'!I101","v":0},null,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,97,{"$f":"'Maintenance Schedule'!B102","v":0},{"$f":"'Maintenance Schedule'!C102","v":0},{"$f":"'Maintenance Schedule'!D102","v":0},{"$f":"'Maintenance Schedule'!E102","v":0},{"$f":"'Maintenance Schedule'!F102","v":0},{"$f":"'Maintenance Schedule'!G102","v":0},{"$f":"'Maintenance Schedule'!H102","v":0},{"$f":"'Maintenance Schedule'!I102","v":0},null,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,98,{"$f":"'Maintenance Schedule'!B103","v":0},{"$f":"'Maintenance Schedule'!C103","v":0},{"$f":"'Maintenance Schedule'!D103","v":0},{"$f":"'Maintenance Schedule'!E103","v":0},{"$f":"'Maintenance Schedule'!F103","v":0},{"$f":"'Maintenance Schedule'!G103","v":0},{"$f":"'Maintenance Schedule'!H103","v":0},{"$f":"'Maintenance Schedule'!I103","v":0},null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,99,{"$f":"'Maintenance Schedule'!B104","v":0},{"$f":"'Maintenance Schedule'!C104","v":0},{"$f":"'Maintenance Schedule'!D104","v":0},{"$f":"'Maintenance Schedule'!E104","v":0},{"$f":"'Maintenance Schedule'!F104","v":0},{"$f":"'Maintenance Schedule'!G104","v":0},{"$f":"'Maintenance Schedule'!H104","v":0},{"$f":"'Maintenance Schedule'!I104","v":0},null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,100,{"$f":"'Maintenance Schedule'!B105","v":0},{"$f":"'Maintenance Schedule'!C105","v":0},{"$f":"'Maintenance Schedule'!D105","v":0},{"$f":"'Maintenance Schedule'!E105","v":0},{"$f":"'Maintenance Schedule'!F105","v":0},{"$f":"'Maintenance Schedule'!G105","v":0},{"$f":"'Maintenance Schedule'!H105","v":0},{"$f":"'Maintenance Schedule'!I105","v":0},null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Services","index":12,"n_rows":105,"n_cols":33,"rows_kept":105,"cut":false,"hidden":true,"merged":[[42,2,42,6],[2,1,2,6],[2,8,2,16],[2,19,2,24],[2,26,2,31]]}
["Services"]
[null,null,null,null,null,null,null,null,null,{"$f":"CODE(J4)","v":65}]
["Assumptions",null,null,null,null,null,null,null,"Additional Maintenance Schedules",null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,null,null,"Maintenance"]
[null,"Heat Production ","Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other",null,"Year","A","B","C","D","E","F","G","H",null,"Year",{"$f":"B4","v":"Heat Production "},"Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other","Total",{"$f":"T4","v":"Heat Production "},"Ventilation & Distribution Losses","Cooling","Lighting","DHW Production","Other","Total"]
["Option Selected",{"$f":"Option","v":"Baseline"},null,null,null,null,null,null,0,{"$f":"'Maintenance Schedule'!L5","v":0},{"$f":"'Maintenance Schedule'!M5","v":0},{"$f":"'Maintenance Schedule'!N5","v":0},{"$f":"'Maintenance Schedule'!O5","v":0},{"$f":"'Maintenance Schedule'!P5","v":0},{"$f":"'Maintenance Schedule'!Q5","v":0},{"$f":"'Maintenance Schedule'!R5","v":0},{"$f":"'Maintenance Schedule'!S5","v":0},null,0,{"$f":"IF(B$6>0,IF(MOD($S5,B$7)=0,B$6,0),0)","v":0},0,0,0,0,0,{"$f":"SUM(T5:Y5)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},0,0,0,0,0,{"$f":"SUM(AA5:AF5)","v":0}]
["Capital Cost",{"$f":"IF(Option=\"Baseline\",B25,IF(Option=\"Scenario 1\",B44,B63))","v":0},0,0,0,0,0,null,1,{"$f":"'Maintenance Schedule'!L6","v":0},{"$f":"'Maintenance Schedule'!M6","v":0},{"$f":"'Maintenance Schedule'!N6","v":0},{"$f":"'Maintenance Schedule'!O6","v":0},{"$f":"'Maintenance Schedule'!P6","v":0},{"$f":"'Maintenance Schedule'!Q6","v":0},{"$f":"'Maintenance Schedule'!R6","v":0},{"$f":"'Maintenance Schedule'!S6","v":0},null,1,{"$f":"IF(B$6>0,IF(MOD($S6,B$7)=0,B$6,0)*B$22,0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S6,C$7)=0,C$6,0)*C$22,0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S6,D$7)=0,D$6,0)*D$22,0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S6,E$7)=0,E$6,0)*E$22,0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S6,F$7)=0,F$6,0)*F$22,0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S6,G$7)=0,G$6,0)*G$22,0)","v":0},{"$f":"SUM(T6:Y6)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"SUM(AA6:AF6)","v":0}]
["Life (years)",0,0,0,0,0,0,null,2,{"$f":"'Maintenance Schedule'!L7","v":0},{"$f":"'Maintenance Schedule'!M7","v":0},{"$f":"'Maintenance Schedule'!N7","v":0},{"$f":"'Maintenance Schedule'!O7","v":0},{"$f":"'Maintenance Schedule'!P7","v":0},{"$f":"'Maintenance Schedule'!Q7","v":0},{"$f":"'Maintenance Schedule'!R7","v":0},{"$f":"'Maintenance Schedule'!S7","v":0},null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",0,0,0,0,0,0,null,3,{"$f":"'Maintenance Schedule'!L8","v":0},{"$f":"'Maintenance Schedule'!M8","v":0},{"$f":"'Maintenance Schedule'!N8","v":0},{"$f":"'Maintenance Schedule'!O8","v":0},{"$f":"'Maintenance Schedule'!P8","v":0},{"$f":"'Maintenance Schedule'!Q8","v":0},{"$f":"'Maintenance Schedule'!R8","v":0},{"$f":"'Maintenance Schedule'!S8","v":0},null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",0,0,0,0,0,0,null,4,{"$f":"'Maintenance Schedule'!L9","v":0},{"$f":"'Maintenance Schedule'!M9","v":0},{"$f":"'Maintenance Schedule'!N9","v":0},{"$f":"'Maintenance Schedule'!O9","v":0},{"$f":"'Maintenance Schedule'!P9","v":0},{"$f":"'Maintenance Schedule'!Q9","v":0},{"$f":"'Maintenance Schedule'!R9","v":0},{"$f":"'Maintenance Schedule'!S9","v":0},null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumption kWh",0,0,0,0,0,0,null,5,{"$f":"'Maintenance Schedule'!L10","v":0},{"$f":"'Maintenance Schedule'!M10","v":0},{"$f":"'Maintenance Schedule'!N10","v":0},{"$f":"'Maintenance Schedule'!O10","v":0},{"$f":"'Maintenance Schedule'!P10","v":0},{"$f":"'Maintenance Schedule'!Q10","v":0},{"$f":"'Maintenance Schedule'!R10","v":0},{"$f":"'Maintenance Schedule'!S10","v":0},null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Fuel Consumption kWh",0,0,0,0,0,0,null,6,{"$f":"'Maintenance Schedule'!L11","v":0},{"$f":"'Maintenance Schedule'!M11","v":0},{"$f":"'Maintenance Schedule'!N11","v":0},{"$f":"'Maintenance Schedule'!O11","v":0},{"$f":"'Maintenance Schedule'!P11","v":0},{"$f":"'Maintenance Schedule'!Q11","v":0},{"$f":"'Maintenance Schedule'!R11","v":0},{"$f":"'Maintenance Schedule'!S11","v":0},null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Demand/Losses kWh",0,0,0,0,0,0,null,7,{"$f":"'Maintenance Schedule'!L12","v":0},{"$f":"'Maintenance Schedule'!M12","v":0},{"$f":"'Maintenance Schedule'!N12","v":0},{"$f":"'Maintenance Schedule'!O12","v":0},{"$f":"'Maintenance Schedule'!P12","v":0},{"$f":"'Maintenance Schedule'!Q12","v":0},{"$f":"'Maintenance Schedule'!R12","v":0},{"$f":"'Maintenance Schedule'!S12","v":0},null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cooling Demand/Losses kWh",0,0,0,0,0,0,null,8,{"$f":"'Maintenance Schedule'!L13","v":0},{"$f":"'Maintenance Schedule'!M13","v":0},{"$f":"'Maintenance Schedule'!N13","v":0},{"$f":"'Maintenance Schedule'!O13","v":0},{"$f":"'Maintenance Schedule'!P13","v":0},{"$f":"'Maintenance Schedule'!Q13","v":0},{"$f":"'Maintenance Schedule'!R13","v":0},{"$f":"'Maintenance Schedule'!S13","v":0},null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar Heat Gains/free cooling kWh",0,0,0,0,0,0,null,9,{"$f":"'Maintenance Schedule'!L14","v":0},{"$f":"'Maintenance Schedule'!M14","v":0},{"$f":"'Maintenance Schedule'!N14","v":0},{"$f":"'Maintenance Schedule'!O14","v":0},{"$f":"'Maintenance Schedule'!P14","v":0},{"$f":"'Maintenance Schedule'!Q14","v":0},{"$f":"'Maintenance Schedule'!R14","v":0},{"$f":"'Maintenance Schedule'!S14","v":0},null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Internal Heat Gains kWh",0,0,0,0,0,0,null,10,{"$f":"'Maintenance Schedule'!L15","v":0},{"$f":"'Maintenance Schedule'!M15","v":0},{"$f":"'Maintenance Schedule'!N15","v":0},{"$f":"'Maintenance Schedule'!O15","v":0},{"$f":"'Maintenance Schedule'!P15","v":0},{"$f":"'Maintenance Schedule'!Q15","v":0},{"$f":"'Maintenance Schedule'!R15","v":0},{"$f":"'Maintenance Schedule'!S15","v":0},null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from electricity kWh",{"$f":"IF(Option=\"Baseline\",B35,IF(Option=\"Scenario 1\",B54,B73))","v":0},0,0,0,0,0,null,11,{"$f":"'Maintenance Schedule'!L16","v":0},{"$f":"'Maintenance Schedule'!M16","v":0},{"$f":"'Maintenance Schedule'!N16","v":0},{"$f":"'Maintenance Schedule'!O16","v":0},{"$f":"'Maintenance Schedule'!P16","v":0},{"$f":"'Maintenance Schedule'!Q16","v":0},{"$f":"'Maintenance Schedule'!R16","v":0},{"$f":"'Maintenance Schedule'!S16","v":0},null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from heating fuel kWh",0,0,0,0,0,0,null,12,{"$f":"'Maintenance Schedule'!L17","v":0},{"$f":"'Maintenance Schedule'!M17","v":0},{"$f":"'Maintenance Schedule'!N17","v":0},{"$f":"'Maintenance Schedule'!O17","v":0},{"$f":"'Maintenance Schedule'!P17","v":0},{"$f":"'Maintenance Schedule'!Q17","v":0},{"$f":"'Maintenance Schedule'!R17","v":0},{"$f":"'Maintenance Schedule'!S17","v":0},null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Export kWh",0,0,0,0,0,0,null,13,{"$f":"'Maintenance Schedule'!L18","v":0},{"$f":"'Maintenance Schedule'!M18","v":0},{"$f":"'Maintenance Schedule'!N18","v":0},{"$f":"'Maintenance Schedule'!O18","v":0},{"$f":"'Maintenance Schedule'!P18","v":0},{"$f":"'Maintenance Schedule'!Q18","v":0},{"$f":"'Maintenance Schedule'!R18","v":0},{"$f":"'Maintenance Schedule'!S18","v":0},null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Export kWh",0,0,0,0,0,0,null,14,{"$f":"'Maintenance Schedule'!L19","v":0},{"$f":"'Maintenance Schedule'!M19","v":0},{"$f":"'Maintenance Schedule'!N19","v":0},{"$f":"'Maintenance Schedule'!O19","v":0},{"$f":"'Maintenance Schedule'!P19","v":0},{"$f":"'Maintenance Schedule'!Q19","v":0},{"$f":"'Maintenance Schedule'!R19","v":0},{"$f":"'Maintenance Schedule'!S19","v":0},null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water Usage m3",0,0,0,0,0,0,null,15,{"$f":"'Maintenance Schedule'!L20","v":0},{"$f":"'Maintenance Schedule'!M20","v":0},{"$f":"'Maintenance Schedule'!N20","v":0},{"$f":"'Maintenance Schedule'!O20","v":0},{"$f":"'Maintenance Schedule'!P20","v":0},{"$f":"'Maintenance Schedule'!Q20","v":0},{"$f":"'Maintenance Schedule'!R20","v":0},{"$f":"'Maintenance Schedule'!S20","v":0},null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water to sewer m3",0,0,0,0,0,0,null,16,{"$f":"'Maintenance Schedule'!L21","v":0},{"$f":"'Maintenance Schedule'!M21","v":0},{"$f":"'Maintenance Schedule'!N21","v":0},{"$f":"'Maintenance Schedule'!O21","v":0},{"$f":"'Maintenance Schedule'!P21","v":0},{"$f":"'Maintenance Schedule'!Q21","v":0},{"$f":"'Maintenance Schedule'!R21","v":0},{"$f":"'Maintenance Schedule'!S21","v":0},null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",0,0,0,0,0,0,null,17,{"$f":"'Maintenance Schedule'!L22","v":0},{"$f":"'Maintenance Schedule'!M22","v":0},{"$f":"'Maintenance Schedule'!N22","v":0},{"$f":"'Maintenance Schedule'!O22","v":0},{"$f":"'Maintenance Schedule'!P22","v":0},{"$f":"'Maintenance Schedule'!Q22","v":0},{"$f":"'Maintenance Schedule'!R22","v":0},{"$f":"'Maintenance Schedule'!S22","v":0},null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,18,{"$f":"'Maintenance Schedule'!L23","v":0},{"$f":"'Maintenance Schedule'!M23","v":0},{"$f":"'Maintenance Schedule'!N23","v":0},{"$f":"'Maintenance Schedule'!O23","v":0},{"$f":"'Maintenance Schedule'!P23","v":0},{"$f":"'Maintenance Schedule'!Q23","v":0},{"$f":"'Maintenance Schedule'!R23","v":0},{"$f":"'Maintenance Schedule'!S23","v":0},null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Baseline",null,null,null,null,null,null,null,19,{"$f":"'Maintenance Schedule'!L24","v":0},{"$f":"'Maintenance Schedule'!M24","v":0},{"$f":"'Maintenance Schedule'!N24","v":0},{"$f":"'Maintenance Schedule'!O24","v":0},{"$f":"'Maintenance Schedule'!P24","v":0},{"$f":"'Maintenance Schedule'!Q24","v":0},{"$f":"'Maintenance Schedule'!R24","v":0},{"$f":"'Maintenance Schedule'!S24","v":0},null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"Baseline!B15","v":0},{"$f":"Baseline!C15","v":0},{"$f":"Baseline!D15","v":0},{"$f":"Baseline!E15","v":0},{"$f":"Baseline!F15","v":0},{"$f":"Baseline!G15","v":0},null,20,{"$f":"'Maintenance Schedule'!L25","v":0},{"$f":"'Maintenance Schedule'!M25","v":0},{"$f":"'Maintenance Schedule'!N25","v":0},{"$f":"'Maintenance Schedule'!O25","v":0},{"$f":"'Maintenance Schedule'!P25","v":0},{"$f":"'Maintenance Schedule'!Q25","v":0},{"$f":"'Maintenance Schedule'!R25","v":0},{"$f":"'Maintenance Schedule'!S25","v":0},null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"Baseline!B16","v":0},{"$f":"Baseline!C16","v":0},{"$f":"Baseline!D16","v":0},{"$f":"Baseline!E16","v":0},{"$f":"Baseline!F16","v":0},{"$f":"Baseline!G16","v":0},null,21,{"$f":"'Maintenance Schedule'!L26","v":0},{"$f":"'Maintenance Schedule'!M26","v":0},{"$f":"'Maintenance Schedule'!N26","v":0},{"$f":"'Maintenance Schedule'!O26","v":0},{"$f":"'Maintenance Schedule'!P26","v":0},{"$f":"'Maintenance Schedule'!Q26","v":0},{"$f":"'Maintenance Schedule'!R26","v":0},{"$f":"'Maintenance Schedule'!S26","v":0},null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"Baseline!B17","v":0},{"$f":"Baseline!C17","v":0},{"$f":"Baseline!D17","v":0},{"$f":"Baseline!E17","v":0},{"$f":"Baseline!F17","v":0},{"$f":"Baseline!G17","v":0},null,22,{"$f":"'Maintenance Schedule'!L27","v":0},{"$f":"'Maintenance Schedule'!M27","v":0},{"$f":"'Maintenance Schedule'!N27","v":0},{"$f":"'Maintenance Schedule'!O27","v":0},{"$f":"'Maintenance Schedule'!P27","v":0},{"$f":"'Maintenance Schedule'!Q27","v":0},{"$f":"'Maintenance Schedule'!R27","v":0},{"$f":"'Maintenance Schedule'!S27","v":0},null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"Baseline!B18","v":0},{"$f":"Baseline!C18","v":0},{"$f":"Baseline!D18","v":0},{"$f":"Baseline!E18","v":0},{"$f":"Baseline!F18","v":0},{"$f":"Baseline!G18","v":0},null,23,{"$f":"'Maintenance Schedule'!L28","v":0},{"$f":"'Maintenance Schedule'!M28","v":0},{"$f":"'Maintenance Schedule'!N28","v":0},{"$f":"'Maintenance Schedule'!O28","v":0},{"$f":"'Maintenance Schedule'!P28","v":0},{"$f":"'Maintenance Schedule'!Q28","v":0},{"$f":"'Maintenance Schedule'!R28","v":0},{"$f":"'Maintenance Schedule'!S28","v":0},null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumption kWh",{"$f":"Baseline!B19","v":0},{"$f":"Baseline!C19","v":0},{"$f":"Baseline!D19","v":0},{"$f":"Baseline!E19","v":0},{"$f":"Baseline!F19","v":0},{"$f":"Baseline!G19","v":0},null,24,{"$f":"'Maintenance Schedule'!L29","v":0},{"$f":"'Maintenance Schedule'!M29","v":0},{"$f":"'Maintenance Schedule'!N29","v":0},{"$f":"'Maintenance Schedule'!O29","v":0},{"$f":"'Maintenance Schedule'!P29","v":0},{"$f":"'Maintenance Schedule'!Q29","v":0},{"$f":"'Maintenance Schedule'!R29","v":0},{"$f":"'Maintenance Schedule'!S29","v":0},null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Fuel Consumption kWh",{"$f":"Baseline!B20","v":0},{"$f":"Baseline!C20","v":0},{"$f":"Baseline!D20","v":0},{"$f":"Baseline!E20","v":0},{"$f":"Baseline!F20","v":0},{"$f":"Baseline!G20","v":0},null,25,{"$f":"'Maintenance Schedule'!L30","v":0},{"$f":"'Maintenance Schedule'!M30","v":0},{"$f":"'Maintenance Schedule'!N30","v":0},{"$f":"'Maintenance Schedule'!O30","v":0},{"$f":"'Maintenance Schedule'!P30","v":0},{"$f":"'Maintenance Schedule'!Q30","v":0},{"$f":"'Maintenance Schedule'!R30","v":0},{"$f":"'Maintenance Schedule'!S30","v":0},null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Demand/Losses kWh",{"$f":"Baseline!B21","v":0},{"$f":"Baseline!C21","v":0},{"$f":"Baseline!D21","v":0},{"$f":"Baseline!E21","v":0},{"$f":"Baseline!F21","v":0},{"$f":"Baseline!G21","v":0},null,26,{"$f":"'Maintenance Schedule'!L31","v":0},{"$f":"'Maintenance Schedule'!M31","v":0},{"$f":"'Maintenance Schedule'!N31","v":0},{"$f":"'Maintenance Schedule'!O31","v":0},{"$f":"'Maintenance Schedule'!P31","v":0},{"$f":"'Maintenance Schedule'!Q31","v":0},{"$f":"'Maintenance Schedule'!R31","v":0},{"$f":"'Maintenance Schedule'!S31","v":0},null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cooling Demand/Losses kWh",{"$f":"Baseline!B22","v":0},{"$f":"Baseline!C22","v":0},{"$f":"Baseline!D22","v":0},{"$f":"Baseline!E22","v":0},{"$f":"Baseline!F22","v":0},{"$f":"Baseline!G22","v":0},null,27,{"$f":"'Maintenance Schedule'!L32","v":0},{"$f":"'Maintenance Schedule'!M32","v":0},{"$f":"'Maintenance Schedule'!N32","v":0},{"$f":"'Maintenance Schedule'!O32","v":0},{"$f":"'Maintenance Schedule'!P32","v":0},{"$f":"'Maintenance Schedule'!Q32","v":0},{"$f":"'Maintenance Schedule'!R32","v":0},{"$f":"'Maintenance Schedule'!S32","v":0},null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar Heat Gains/free cooling kWh",{"$f":"Baseline!B23","v":0},{"$f":"Baseline!C23","v":0},{"$f":"Baseline!D23","v":0},{"$f":"Baseline!E23","v":0},{"$f":"Baseline!F23","v":0},{"$f":"Baseline!G23","v":0},null,28,{"$f":"'Maintenance Schedule'!L33","v":0},{"$f":"'Maintenance Schedule'!M33","v":0},{"$f":"'Maintenance Schedule'!N33","v":0},{"$f":"'Maintenance Schedule'!O33","v":0},{"$f":"'Maintenance Schedule'!P33","v":0},{"$f":"'Maintenance Schedule'!Q33","v":0},{"$f":"'Maintenance Schedule'!R33","v":0},{"$f":"'Maintenance Schedule'!S33","v":0},null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Internal Heat Gains kWh",{"$f":"Baseline!B24","v":0},{"$f":"Baseline!C24","v":0},{"$f":"Baseline!D24","v":0},{"$f":"Baseline!E24","v":0},{"$f":"Baseline!F24","v":0},{"$f":"Baseline!G24","v":0},null,29,{"$f":"'Maintenance Schedule'!L34","v":0},{"$f":"'Maintenance Schedule'!M34","v":0},{"$f":"'Maintenance Schedule'!N34","v":0},{"$f":"'Maintenance Schedule'!O34","v":0},{"$f":"'Maintenance Schedule'!P34","v":0},{"$f":"'Maintenance Schedule'!Q34","v":0},{"$f":"'Maintenance Schedule'!R34","v":0},{"$f":"'Maintenance Schedule'!S34","v":0},null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from electricity kWh",{"$f":"Baseline!B25","v":0},{"$f":"Baseline!C25","v":0},{"$f":"Baseline!D25","v":0},{"$f":"Baseline!E25","v":0},{"$f":"Baseline!F25","v":0},{"$f":"Baseline!G25","v":0},null,30,{"$f":"'Maintenance Schedule'!L35","v":0},{"$f":"'Maintenance Schedule'!M35","v":0},{"$f":"'Maintenance Schedule'!N35","v":0},{"$f":"'Maintenance Schedule'!O35","v":0},{"$f":"'Maintenance Schedule'!P35","v":0},{"$f":"'Maintenance Schedule'!Q35","v":0},{"$f":"'Maintenance Schedule'!R35","v":0},{"$f":"'Maintenance Schedule'!S35","v":0},null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from heating fuel kWh",{"$f":"Baseline!B26","v":0},{"$f":"Baseline!C26","v":0},{"$f":"Baseline!D26","v":0},{"$f":"Baseline!E26","v":0},{"$f":"Baseline!F26","v":0},{"$f":"Baseline!G26","v":0},null,31,{"$f":"'Maintenance Schedule'!L36","v":0},{"$f":"'Maintenance Schedule'!M36","v":0},{"$f":"'Maintenance Schedule'!N36","v":0},{"$f":"'Maintenance Schedule'!O36","v":0},{"$f":"'Maintenance Schedule'!P36","v":0},{"$f":"'Maintenance Schedule'!Q36","v":0},{"$f":"'Maintenance Schedule'!R36","v":0},{"$f":"'Maintenance Schedule'!S36","v":0},null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Export kWh",{"$f":"Baseline!B27","v":0},{"$f":"Baseline!C27","v":0},{"$f":"Baseline!D27","v":0},{"$f":"Baseline!E27","v":0},{"$f":"Baseline!F27","v":0},{"$f":"Baseline!G27","v":0},null,32,{"$f":"'Maintenance Schedule'!L37","v":0},{"$f":"'Maintenance Schedule'!M37","v":0},{"$f":"'Maintenance Schedule'!N37","v":0},{"$f":"'Maintenance Schedule'!O37","v":0},{"$f":"'Maintenance Schedule'!P37","v":0},{"$f":"'Maintenance Schedule'!Q37","v":0},{"$f":"'Maintenance Schedule'!R37","v":0},{"$f":"'Maintenance Schedule'!S37","v":0},null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Export kWh",{"$f":"Baseline!B28","v":0},{"$f":"Baseline!C28","v":0},{"$f":"Baseline!D28","v":0},{"$f":"Baseline!E28","v":0},{"$f":"Baseline!F28","v":0},{"$f":"Baseline!G28","v":0},null,33,{"$f":"'Maintenance Schedule'!L38","v":0},{"$f":"'Maintenance Schedule'!M38","v":0},{"$f":"'Maintenance Schedule'!N38","v":0},{"$f":"'Maintenance Schedule'!O38","v":0},{"$f":"'Maintenance Schedule'!P38","v":0},{"$f":"'Maintenance Schedule'!Q38","v":0},{"$f":"'Maintenance Schedule'!R38","v":0},{"$f":"'Maintenance Schedule'!S38","v":0},null,33,{"$f":"IF(B$6>0,IF(MOD($S38,B$7)=0,B$6,0)*B$22,0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S38,C$7)=0,C$6,0)*C$22,0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S38,D$7)=0,D$6,0)*D$22,0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S38,E$7)=0,E$6,0)*E$22,0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S38,F$7)=0,F$6,0)*F$22,0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S38,G$7)=0,G$6,0)*G$22,0)","v":0},0,0,0,0,0,0,0,0]
["Water Usage m3",null,null,null,null,null,{"$f":"Baseline!G29","v":0},null,34,{"$f":"'Maintenance Schedule'!L39","v":0},{"$f":"'Maintenance Schedule'!M39","v":0},{"$f":"'Maintenance Schedule'!N39","v":0},{"$f":"'Maintenance Schedule'!O39","v":0},{"$f":"'Maintenance Schedule'!P39","v":0},{"$f":"'Maintenance Schedule'!Q39","v":0},{"$f":"'Maintenance Schedule'!R39","v":0},{"$f":"'Maintenance Schedule'!S39","v":0},null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water to sewer m3",null,null,null,null,null,{"$f":"Baseline!G30","v":0},null,35,{"$f":"'Maintenance Schedule'!L40","v":0},{"$f":"'Maintenance Schedule'!M40","v":0},{"$f":"'Maintenance Schedule'!N40","v":0},{"$f":"'Maintenance Schedule'!O40","v":0},{"$f":"'Maintenance Schedule'!P40","v":0},{"$f":"'Maintenance Schedule'!Q40","v":0},{"$f":"'Maintenance Schedule'!R40","v":0},{"$f":"'Maintenance Schedule'!S40","v":0},null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"Baseline!B31","v":0},{"$f":"Baseline!C31","v":0},{"$f":"Baseline!D31","v":0},{"$f":"Baseline!E31","v":0},{"$f":"Baseline!F31","v":0},{"$f":"Baseline!G31","v":0},null,36,{"$f":"'Maintenance Schedule'!L41","v":0},{"$f":"'Maintenance Schedule'!M41","v":0},{"$f":"'Maintenance Schedule'!N41","v":0},{"$f":"'Maintenance Schedule'!O41","v":0},{"$f":"'Maintenance Schedule'!P41","v":0},{"$f":"'Maintenance Schedule'!Q41","v":0},{"$f":"'Maintenance Schedule'!R41","v":0},{"$f":"'Maintenance Schedule'!S41","v":0},null,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,37,{"$f":"'Maintenance Schedule'!L42","v":0},{"$f":"'Maintenance Schedule'!M42","v":0},{"$f":"'Maintenance Schedule'!N42","v":0},{"$f":"'Maintenance Schedule'!O42","v":0},{"$f":"'Maintenance Schedule'!P42","v":0},{"$f":"'Maintenance Schedule'!Q42","v":0},{"$f":"'Maintenance Schedule'!R42","v":0},{"$f":"'Maintenance Schedule'!S42","v":0},null,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 1",null,null,null,null,null,null,null,38,{"$f":"'Maintenance Schedule'!L43","v":0},{"$f":"'Maintenance Schedule'!M43","v":0},{"$f":"'Maintenance Schedule'!N43","v":0},{"$f":"'Maintenance Schedule'!O43","v":0},{"$f":"'Maintenance Schedule'!P43","v":0},{"$f":"'Maintenance Schedule'!Q43","v":0},{"$f":"'Maintenance Schedule'!R43","v":0},{"$f":"'Maintenance Schedule'!S43","v":0},null,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 1'!B17","v":0},{"$f":"'Scenario 1'!C17","v":0},{"$f":"'Scenario 1'!D17","v":0},{"$f":"'Scenario 1'!E17","v":0},{"$f":"'Scenario 1'!F17","v":0},{"$f":"'Scenario 1'!G17","v":0},null,39,{"$f":"'Maintenance Schedule'!L44","v":0},{"$f":"'Maintenance Schedule'!M44","v":0},{"$f":"'Maintenance Schedule'!N44","v":0},{"$f":"'Maintenance Schedule'!O44","v":0},{"$f":"'Maintenance Schedule'!P44","v":0},{"$f":"'Maintenance Schedule'!Q44","v":0},{"$f":"'Maintenance Schedule'!R44","v":0},{"$f":"'Maintenance Schedule'!S44","v":0},null,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 1'!B18","v":0},{"$f":"'Scenario 1'!C18","v":0},{"$f":"'Scenario 1'!D18","v":0},{"$f":"'Scenario 1'!E18","v":0},{"$f":"'Scenario 1'!F18","v":0},{"$f":"'Scenario 1'!G18","v":0},null,40,{"$f":"'Maintenance Schedule'!L45","v":0},{"$f":"'Maintenance Schedule'!M45","v":0},{"$f":"'Maintenance Schedule'!N45","v":0},{"$f":"'Maintenance Schedule'!O45","v":0},{"$f":"'Maintenance Schedule'!P45","v":0},{"$f":"'Maintenance Schedule'!Q45","v":0},{"$f":"'Maintenance Schedule'!R45","v":0},{"$f":"'Maintenance Schedule'!S45","v":0},null,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 1'!B19","v":0},{"$f":"'Scenario 1'!C19","v":0},{"$f":"'Scenario 1'!D19","v":0},{"$f":"'Scenario 1'!E19","v":0},{"$f":"'Scenario 1'!F19","v":0},{"$f":"'Scenario 1'!G19","v":0},null,41,{"$f":"'Maintenance Schedule'!L46","v":0},{"$f":"'Maintenance Schedule'!M46","v":0},{"$f":"'Maintenance Schedule'!N46","v":0},{"$f":"'Maintenance Schedule'!O46","v":0},{"$f":"'Maintenance Schedule'!P46","v":0},{"$f":"'Maintenance Schedule'!Q46","v":0},{"$f":"'Maintenance Schedule'!R46","v":0},{"$f":"'Maintenance Schedule'!S46","v":0},null,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 1'!B20","v":0},{"$f":"'Scenario 1'!C20","v":0},{"$f":"'Scenario 1'!D20","v":0},{"$f":"'Scenario 1'!E20","v":0},{"$f":"'Scenario 1'!F20","v":0},{"$f":"'Scenario 1'!G20","v":0},null,42,{"$f":"'Maintenance Schedule'!L47","v":0},{"$f":"'Maintenance Schedule'!M47","v":0},{"$f":"'Maintenance Schedule'!N47","v":0},{"$f":"'Maintenance Schedule'!O47","v":0},{"$f":"'Maintenance Schedule'!P47","v":0},{"$f":"'Maintenance Schedule'!Q47","v":0},{"$f":"'Maintenance Schedule'!R47","v":0},{"$f":"'Maintenance Schedule'!S47","v":0},null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumption kWh",{"$f":"'Scenario 1'!B21","v":0},{"$f":"'Scenario 1'!C21","v":0},{"$f":"'Scenario 1'!D21","v":0},{"$f":"'Scenario 1'!E21","v":0},{"$f":"'Scenario 1'!F21","v":0},{"$f":"'Scenario 1'!G21","v":0},null,43,{"$f":"'Maintenance Schedule'!L48","v":0},{"$f":"'Maintenance Schedule'!M48","v":0},{"$f":"'Maintenance Schedule'!N48","v":0},{"$f":"'Maintenance Schedule'!O48","v":0},{"$f":"'Maintenance Schedule'!P48","v":0},{"$f":"'Maintenance Schedule'!Q48","v":0},{"$f":"'Maintenance Schedule'!R48","v":0},{"$f":"'Maintenance Schedule'!S48","v":0},null,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Fuel Consumption kWh",{"$f":"'Scenario 1'!B22","v":0},{"$f":"'Scenario 1'!C22","v":0},{"$f":"'Scenario 1'!D22","v":0},{"$f":"'Scenario 1'!E22","v":0},{"$f":"'Scenario 1'!F22","v":0},{"$f":"'Scenario 1'!G22","v":0},null,44,{"$f":"'Maintenance Schedule'!L49","v":0},{"$f":"'Maintenance Schedule'!M49","v":0},{"$f":"'Maintenance Schedule'!N49","v":0},{"$f":"'Maintenance Schedule'!O49","v":0},{"$f":"'Maintenance Schedule'!P49","v":0},{"$f":"'Maintenance Schedule'!Q49","v":0},{"$f":"'Maintenance Schedule'!R49","v":0},{"$f":"'Maintenance Schedule'!S49","v":0},null,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Demand/Losses kWh",{"$f":"'Scenario 1'!B23","v":0},{"$f":"'Scenario 1'!C23","v":0},{"$f":"'Scenario 1'!D23","v":0},{"$f":"'Scenario 1'!E23","v":0},{"$f":"'Scenario 1'!F23","v":0},{"$f":"'Scenario 1'!G23","v":0},null,45,{"$f":"'Maintenance Schedule'!L50","v":0},{"$f":"'Maintenance Schedule'!M50","v":0},{"$f":"'Maintenance Schedule'!N50","v":0},{"$f":"'Maintenance Schedule'!O50","v":0},{"$f":"'Maintenance Schedule'!P50","v":0},{"$f":"'Maintenance Schedule'!Q50","v":0},{"$f":"'Maintenance Schedule'!R50","v":0},{"$f":"'Maintenance Schedule'!S50","v":0},null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cooling Demand/Losses kWh",{"$f":"'Scenario 1'!B24","v":0},{"$f":"'Scenario 1'!C24","v":0},{"$f":"'Scenario 1'!D24","v":0},{"$f":"'Scenario 1'!E24","v":0},{"$f":"'Scenario 1'!F24","v":0},{"$f":"'Scenario 1'!G24","v":0},null,46,{"$f":"'Maintenance Schedule'!L51","v":0},{"$f":"'Maintenance Schedule'!M51","v":0},{"$f":"'Maintenance Schedule'!N51","v":0},{"$f":"'Maintenance Schedule'!O51","v":0},{"$f":"'Maintenance Schedule'!P51","v":0},{"$f":"'Maintenance Schedule'!Q51","v":0},{"$f":"'Maintenance Schedule'!R51","v":0},{"$f":"'Maintenance Schedule'!S51","v":0},null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Solar Heat Gains/free cooling kWh",{"$f":"'Scenario 1'!B25","v":0},{"$f":"'Scenario 1'!C25","v":0},{"$f":"'Scenario 1'!D25","v":0},{"$f":"'Scenario 1'!E25","v":0},{"$f":"'Scenario 1'!F25","v":0},{"$f":"'Scenario 1'!G25","v":0},null,47,{"$f":"'Maintenance Schedule'!L52","v":0},{"$f":"'Maintenance Schedule'!M52","v":0},{"$f":"'Maintenance Schedule'!N52","v":0},{"$f":"'Maintenance Schedule'!O52","v":0},{"$f":"'Maintenance Schedule'!P52","v":0},{"$f":"'Maintenance Schedule'!Q52","v":0},{"$f":"'Maintenance Schedule'!R52","v":0},{"$f":"'Maintenance Schedule'!S52","v":0},null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Internal Heat Gains kWh",{"$f":"'Scenario 1'!B26","v":0},{"$f":"'Scenario 1'!C26","v":0},{"$f":"'Scenario 1'!D26","v":0},{"$f":"'Scenario 1'!E26","v":0},{"$f":"'Scenario 1'!F26","v":0},{"$f":"'Scenario 1'!G26","v":0},null,48,{"$f":"'Maintenance Schedule'!L53","v":0},{"$f":"'Maintenance Schedule'!M53","v":0},{"$f":"'Maintenance Schedule'!N53","v":0},{"$f":"'Maintenance Schedule'!O53","v":0},{"$f":"'Maintenance Schedule'!P53","v":0},{"$f":"'Maintenance Schedule'!Q53","v":0},{"$f":"'Maintenance Schedule'!R53","v":0},{"$f":"'Maintenance Schedule'!S53","v":0},null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from electricity kWh",{"$f":"'Scenario 1'!B27","v":0},{"$f":"'Scenario 1'!C27","v":0},{"$f":"'Scenario 1'!D27","v":0},{"$f":"'Scenario 1'!E27","v":0},{"$f":"'Scenario 1'!F27","v":0},{"$f":"'Scenario 1'!G27","v":0},null,49,{"$f":"'Maintenance Schedule'!L54","v":0},{"$f":"'Maintenance Schedule'!M54","v":0},{"$f":"'Maintenance Schedule'!N54","v":0},{"$f":"'Maintenance Schedule'!O54","v":0},{"$f":"'Maintenance Schedule'!P54","v":0},{"$f":"'Maintenance Schedule'!Q54","v":0},{"$f":"'Maintenance Schedule'!R54","v":0},{"$f":"'Maintenance Schedule'!S54","v":0},null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from heating fuel kWh",{"$f":"'Scenario 1'!B28","v":0},{"$f":"'Scenario 1'!C28","v":0},{"$f":"'Scenario 1'!D28","v":0},{"$f":"'Scenario 1'!E28","v":0},{"$f":"'Scenario 1'!F28","v":0},{"$f":"'Scenario 1'!G28","v":0},null,50,{"$f":"'Maintenance Schedule'!L55","v":0},{"$f":"'Maintenance Schedule'!M55","v":0},{"$f":"'Maintenance Schedule'!N55","v":0},{"$f":"'Maintenance Schedule'!O55","v":0},{"$f":"'Maintenance Schedule'!P55","v":0},{"$f":"'Maintenance Schedule'!Q55","v":0},{"$f":"'Maintenance Schedule'!R55","v":0},{"$f":"'Maintenance Schedule'!S55","v":0},null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Export kWh",{"$f":"'Scenario 1'!B29","v":0},{"$f":"'Scenario 1'!C29","v":0},{"$f":"'Scenario 1'!D29","v":0},{"$f":"'Scenario 1'!E29","v":0},{"$f":"'Scenario 1'!F29","v":0},{"$f":"'Scenario 1'!G29","v":0},null,51,{"$f":"'Maintenance Schedule'!L56","v":0},{"$f":"'Maintenance Schedule'!M56","v":0},{"$f":"'Maintenance Schedule'!N56","v":0},{"$f":"'Maintenance Schedule'!O56","v":0},{"$f":"'Maintenance Schedule'!P56","v":0},{"$f":"'Maintenance Schedule'!Q56","v":0},{"$f":"'Maintenance Schedule'!R56","v":0},{"$f":"'Maintenance Schedule'!S56","v":0},null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Export kWh",{"$f":"'Scenario 1'!B30","v":0},{"$f":"'Scenario 1'!C30","v":0},{"$f":"'Scenario 1'!D30","v":0},{"$f":"'Scenario 1'!E30","v":0},{"$f":"'Scenario 1'!F30","v":0},{"$f":"'Scenario 1'!G30","v":0},null,52,{"$f":"'Maintenance Schedule'!L57","v":0},{"$f":"'Maintenance Schedule'!M57","v":0},{"$f":"'Maintenance Schedule'!N57","v":0},{"$f":"'Maintenance Schedule'!O57","v":0},{"$f":"'Maintenance Schedule'!P57","v":0},{"$f":"'Maintenance Schedule'!Q57","v":0},{"$f":"'Maintenance Schedule'!R57","v":0},{"$f":"'Maintenance Schedule'!S57","v":0},null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water Usage m3",null,null,null,null,null,{"$f":"'Scenario 1'!G31","v":0},null,53,{"$f":"'Maintenance Schedule'!L58","v":0},{"$f":"'Maintenance Schedule'!M58","v":0},{"$f":"'Maintenance Schedule'!N58","v":0},{"$f":"'Maintenance Schedule'!O58","v":0},{"$f":"'Maintenance Schedule'!P58","v":0},{"$f":"'Maintenance Schedule'!Q58","v":0},{"$f":"'Maintenance Schedule'!R58","v":0},{"$f":"'Maintenance Schedule'!S58","v":0},null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water to sewer m3",null,null,null,null,null,{"$f":"'Scenario 1'!G32","v":0},null,54,{"$f":"'Maintenance Schedule'!L59","v":0},{"$f":"'Maintenance Schedule'!M59","v":0},{"$f":"'Maintenance Schedule'!N59","v":0},{"$f":"'Maintenance Schedule'!O59","v":0},{"$f":"'Maintenance Schedule'!P59","v":0},{"$f":"'Maintenance Schedule'!Q59","v":0},{"$f":"'Maintenance Schedule'!R59","v":0},{"$f":"'Maintenance Schedule'!S59","v":0},null,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 1'!B33","v":0},{"$f":"'Scenario 1'!C33","v":0},{"$f":"'Scenario 1'!D33","v":0},{"$f":"'Scenario 1'!E33","v":0},{"$f":"'Scenario 1'!F33","v":0},{"$f":"'Scenario 1'!G33","v":0},null,55,{"$f":"'Maintenance Schedule'!L60","v":0},{"$f":"'Maintenance Schedule'!M60","v":0},{"$f":"'Maintenance Schedule'!N60","v":0},{"$f":"'Maintenance Schedule'!O60","v":0},{"$f":"'Maintenance Schedule'!P60","v":0},{"$f":"'Maintenance Schedule'!Q60","v":0},{"$f":"'Maintenance Schedule'!R60","v":0},{"$f":"'Maintenance Schedule'!S60","v":0},null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,56,{"$f":"'Maintenance Schedule'!L61","v":0},{"$f":"'Maintenance Schedule'!M61","v":0},{"$f":"'Maintenance Schedule'!N61","v":0},{"$f":"'Maintenance Schedule'!O61","v":0},{"$f":"'Maintenance Schedule'!P61","v":0},{"$f":"'Maintenance Schedule'!Q61","v":0},{"$f":"'Maintenance Schedule'!R61","v":0},{"$f":"'Maintenance Schedule'!S61","v":0},null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 2",null,null,null,null,null,null,null,57,{"$f":"'Maintenance Schedule'!L62","v":0},{"$f":"'Maintenance Schedule'!M62","v":0},{"$f":"'Maintenance Schedule'!N62","v":0},{"$f":"'Maintenance Schedule'!O62","v":0},{"$f":"'Maintenance Schedule'!P62","v":0},{"$f":"'Maintenance Schedule'!Q62","v":0},{"$f":"'Maintenance Schedule'!R62","v":0},{"$f":"'Maintenance Schedule'!S62","v":0},null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 2'!B17","v":0},{"$f":"'Scenario 2'!C17","v":0},{"$f":"'Scenario 2'!D17","v":0},{"$f":"'Scenario 2'!E17","v":0},{"$f":"'Scenario 2'!F17","v":0},{"$f":"'Scenario 2'!G17","v":0},null,58,{"$f":"'Maintenance Schedule'!L63","v":0},{"$f":"'Maintenance Schedule'!M63","v":0},{"$f":"'Maintenance Schedule'!N63","v":0},{"$f":"'Maintenance Schedule'!O63","v":0},{"$f":"'Maintenance Schedule'!P63","v":0},{"$f":"'Maintenance Schedule'!Q63","v":0},{"$f":"'Maintenance Schedule'!R63","v":0},{"$f":"'Maintenance Schedule'!S63","v":0},null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 2'!B18","v":0},{"$f":"'Scenario 2'!C18","v":0},{"$f":"'Scenario 2'!D18","v":0},{"$f":"'Scenario 2'!E18","v":0},{"$f":"'Scenario 2'!F18","v":0},{"$f":"'Scenario 2'!G18","v":0},null,59,{"$f":"'Maintenance Schedule'!L64","v":0},{"$f":"'Maintenance Schedule'!M64","v":0},{"$f":"'Maintenance Schedule'!N64","v":0},{"$f":"'Maintenance Schedule'!O64","v":0},{"$f":"'Maintenance Schedule'!P64","v":0},{"$f":"'Maintenance Schedule'!Q64","v":0},{"$f":"'Maintenance Schedule'!R64","v":0},{"$f":"'Maintenance Schedule'!S64","v":0},null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 2'!B19","v":0},{"$f":"'Scenario 2'!C19","v":0},{"$f":"'Scenario 2'!D19","v":0},{"$f":"'Scenario 2'!E19","v":0},{"$f":"'Scenario 2'!F19","v":0},{"$f":"'Scenario 2'!G19","v":0},null,60,{"$f":"'Maintenance Schedule'!L65","v":0},{"$f":"'Maintenance Schedule'!M65","v":0},{"$f":"'Maintenance Schedule'!N65","v":0},{"$f":"'Maintenance Schedule'!O65","v":0},{"$f":"'Maintenance Schedule'!P65","v":0},{"$f":"'Maintenance Schedule'!Q65","v":0},{"$f":"'Maintenance Schedule'!R65","v":0},{"$f":"'Maintenance Schedule'!S65","v":0},null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 2'!B20","v":0},{"$f":"'Scenario 2'!C20","v":0},{"$f":"'Scenario 2'!D20","v":0},{"$f":"'Scenario 2'!E20","v":0},{"$f":"'Scenario 2'!F20","v":0},{"$f":"'Scenario 2'!G20","v":0},null,61,{"$f":"'Maintenance Schedule'!L66","v":0},{"$f":"'Maintenance Schedule'!M66","v":0},{"$f":"'Maintenance Schedule'!N66","v":0},{"$f":"'Maintenance Schedule'!O66","v":0},{"$f":"'Maintenance Schedule'!P66","v":0},{"$f":"'Maintenance Schedule'!Q66","v":0},{"$f":"'Maintenance Schedule'!R66","v":0},{"$f":"'Maintenance Schedule'!S66","v":0},null,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumption kWh",{"$f":"'Scenario 2'!B21","v":0},{"$f":"'Scenario 2'!C21","v":0},{"$f":"'Scenario 2'!D21","v":0},{"$f":"'Scenario 2'!E21","v":0},{"$f":"'Scenario 2'!F21","v":0},{"$f":"'Scenario 2'!G21","v":0},null,62,{"$f":"'Maintenance Schedule'!L67","v":0},{"$f":"'Maintenance Schedule'!M67","v":0},{"$f":"'Maintenance Schedule'!N67","v":0},{"$f":"'Maintenance Schedule'!O67","v":0},{"$f":"'Maintenance Schedule'!P67","v":0},{"$f":"'Maintenance Schedule'!Q67","v":0},{"$f":"'Maintenance Schedule'!R67","v":0},{"$f":"'Maintenance Schedule'!S67","v":0},null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Fuel Consumption kWh",{"$f":"'Scenario 2'!B22","v":0},{"$f":"'Scenario 2'!C22","v":0},{"$f":"'Scenario 2'!D22","v":0},{"$f":"'Scenario 2'!E22","v":0},{"$f":"'Scenario 2'!F22","v":0},{"$f":"'Scenario 2'!G22","v":0},null,63,{"$f":"'Maintenance Schedule'!L68","v":0},{"$f":"'Maintenance Schedule'!M68","v":0},{"$f":"'Maintenance Schedule'!N68","v":0},{"$f":"'Maintenance Schedule'!O68","v":0},{"$f":"'Maintenance Schedule'!P68","v":0},{"$f":"'Maintenance Schedule'!Q68","v":0},{"$f":"'Maintenance Schedule'!R68","v":0},{"$f":"'Maintenance Schedule'!S68","v":0},null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heating Demand/Losses kWh",{"$f":"'Scenario 2'!B23","v":0},{"$f":"'Scenario 2'!C23","v":0},{"$f":"'Scenario 2'!D23","v":0},{"$f":"'Scenario 2'!E23","v":0},{"$f":"'Scenario 2'!F23","v":0},{"$f":"'Scenario 2'!G23","v":0},null,64,{"$f":"'Maintenance Schedule'!L69","v":0},{"$f":"'Maintenance Schedule'!M69","v":0},{"$f":"'Maintenance Schedule'!N69","v":0},{"$f":"'Maintenance Schedule'!O69","v":0},{"$f":"'Maintenance Schedule'!P69","v":0},{"$f":"'Maintenance Schedule'!Q69","v":0},{"$f":"'Maintenance Schedule'!R69","v":0},{"$f":"'Maintenance Schedule'!S69","v":0},null,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cooling Demand/Losses kWh",{"$f":"'Scenario 2'!B24","v":0},{"$f":"'Scenario 2'!C24","v":0},{"$f":"'Scenario 2'!D24","v":0},{"$f":"'Scenario 2'!E24","v":0},{"$f":"'Scenario 2'!F24","v":0},{"$f":"'Scenario 2'!G24","v":0},null,65,{"$f":"'Maintenance Schedule'!L70","v":0},{"$f":"'Maintenance Schedule'!M70","v":0},{"$f":"'Maintenance Schedule'!N70","v":0},{"$f":"'Maintenance Schedule'!O70","v":0},{"$f":"'Maintenance Schedule'!P70","v":0},{"$f":"'Maintenance Schedule'!Q70","v":0},{"$f":"'Maintenance Schedule'!R70","v":0},{"$f":"'Maintenance Schedule'!S70","v":0},null,65,{"$f":"IF(B$6>0,IF(MOD($S70,B$7)=0,B$6,0)*B$22,0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S70,C$7)=0,C$6,0)*C$22,0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S70,D$7)=0,D$6,0)*D$22,0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S70,E$7)=0,E$6,0)*E$22,0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S70,F$7)=0,F$6,0)*F$22,0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S70,G$7)=0,G$6,0)*G$22,0)","v":0},{"$f":"SUM(T70:Y70)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"SUM(AA70:AF70)","v":0}]
["Solar Heat Gains/free cooling kWh",{"$f":"'Scenario 2'!B25","v":0},{"$f":"'Scenario 2'!C25","v":0},{"$f":"'Scenario 2'!D25","v":0},{"$f":"'Scenario 2'!E25","v":0},{"$f":"'Scenario 2'!F25","v":0},{"$f":"'Scenario 2'!G25","v":0},null,66,{"$f":"'Maintenance Schedule'!L71","v":0},{"$f":"'Maintenance Schedule'!M71","v":0},{"$f":"'Maintenance Schedule'!N71","v":0},{"$f":"'Maintenance Schedule'!O71","v":0},{"$f":"'Maintenance Schedule'!P71","v":0},{"$f":"'Maintenance Schedule'!Q71","v":0},{"$f":"'Maintenance Schedule'!R71","v":0},{"$f":"'Maintenance Schedule'!S71","v":0},null,66,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Internal Heat Gains kWh",{"$f":"'Scenario 2'!B26","v":0},{"$f":"'Scenario 2'!C26","v":0},{"$f":"'Scenario 2'!D26","v":0},{"$f":"'Scenario 2'!E26","v":0},{"$f":"'Scenario 2'!F26","v":0},{"$f":"'Scenario 2'!G26","v":0},null,67,{"$f":"'Maintenance Schedule'!L72","v":0},{"$f":"'Maintenance Schedule'!M72","v":0},{"$f":"'Maintenance Schedule'!N72","v":0},{"$f":"'Maintenance Schedule'!O72","v":0},{"$f":"'Maintenance Schedule'!P72","v":0},{"$f":"'Maintenance Schedule'!Q72","v":0},{"$f":"'Maintenance Schedule'!R72","v":0},{"$f":"'Maintenance Schedule'!S72","v":0},null,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from electricity kWh",{"$f":"'Scenario 2'!B27","v":0},{"$f":"'Scenario 2'!C27","v":0},{"$f":"'Scenario 2'!D27","v":0},{"$f":"'Scenario 2'!E27","v":0},{"$f":"'Scenario 2'!F27","v":0},{"$f":"'Scenario 2'!G27","v":0},null,68,{"$f":"'Maintenance Schedule'!L73","v":0},{"$f":"'Maintenance Schedule'!M73","v":0},{"$f":"'Maintenance Schedule'!N73","v":0},{"$f":"'Maintenance Schedule'!O73","v":0},{"$f":"'Maintenance Schedule'!P73","v":0},{"$f":"'Maintenance Schedule'!Q73","v":0},{"$f":"'Maintenance Schedule'!R73","v":0},{"$f":"'Maintenance Schedule'!S73","v":0},null,68,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat supplied from heating fuel kWh",{"$f":"'Scenario 2'!B28","v":0},{"$f":"'Scenario 2'!C28","v":0},{"$f":"'Scenario 2'!D28","v":0},{"$f":"'Scenario 2'!E28","v":0},{"$f":"'Scenario 2'!F28","v":0},{"$f":"'Scenario 2'!G28","v":0},null,69,{"$f":"'Maintenance Schedule'!L74","v":0},{"$f":"'Maintenance Schedule'!M74","v":0},{"$f":"'Maintenance Schedule'!N74","v":0},{"$f":"'Maintenance Schedule'!O74","v":0},{"$f":"'Maintenance Schedule'!P74","v":0},{"$f":"'Maintenance Schedule'!Q74","v":0},{"$f":"'Maintenance Schedule'!R74","v":0},{"$f":"'Maintenance Schedule'!S74","v":0},null,69,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Export kWh",{"$f":"'Scenario 2'!B29","v":0},{"$f":"'Scenario 2'!C29","v":0},{"$f":"'Scenario 2'!D29","v":0},{"$f":"'Scenario 2'!E29","v":0},{"$f":"'Scenario 2'!F29","v":0},{"$f":"'Scenario 2'!G29","v":0},null,70,{"$f":"'Maintenance Schedule'!L75","v":0},{"$f":"'Maintenance Schedule'!M75","v":0},{"$f":"'Maintenance Schedule'!N75","v":0},{"$f":"'Maintenance Schedule'!O75","v":0},{"$f":"'Maintenance Schedule'!P75","v":0},{"$f":"'Maintenance Schedule'!Q75","v":0},{"$f":"'Maintenance Schedule'!R75","v":0},{"$f":"'Maintenance Schedule'!S75","v":0},null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Export kWh",{"$f":"'Scenario 2'!B30","v":0},{"$f":"'Scenario 2'!C30","v":0},{"$f":"'Scenario 2'!D30","v":0},{"$f":"'Scenario 2'!E30","v":0},{"$f":"'Scenario 2'!F30","v":0},{"$f":"'Scenario 2'!G30","v":0},null,71,{"$f":"'Maintenance Schedule'!L76","v":0},{"$f":"'Maintenance Schedule'!M76","v":0},{"$f":"'Maintenance Schedule'!N76","v":0},{"$f":"'Maintenance Schedule'!O76","v":0},{"$f":"'Maintenance Schedule'!P76","v":0},{"$f":"'Maintenance Schedule'!Q76","v":0},{"$f":"'Maintenance Schedule'!R76","v":0},{"$f":"'Maintenance Schedule'!S76","v":0},null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Water Usage m3",null,null,null,null,null,{"$f":"'Scenario 2'!G31","v":0},null,72,{"$f":"'Maintenance Schedule'!L77","v":0},{"$f":"'Maintenance Schedule'!M77","v":0},{"$f":"'Maintenance Schedule'!N77","v":0},{"$f":"'Maintenance Schedule'!O77","v":0},{"$f":"'Maintenance Schedule'!P77","v":0},{"$f":"'Maintenance Schedule'!Q77","v":0},{"$f":"'Maintenance Schedule'!R77","v":0},{"$f":"'Maintenance Schedule'!S77","v":0},null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Waste water to sewer m3",null,null,null,null,null,{"$f":"'Scenario 2'!G32","v":0},null,73,{"$f":"'Maintenance Schedule'!L78","v":0},{"$f":"'Maintenance Schedule'!M78","v":0},{"$f":"'Maintenance Schedule'!N78","v":0},{"$f":"'Maintenance Schedule'!O78","v":0},{"$f":"'Maintenance Schedule'!P78","v":0},{"$f":"'Maintenance Schedule'!Q78","v":0},{"$f":"'Maintenance Schedule'!R78","v":0},{"$f":"'Maintenance Schedule'!S78","v":0},null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 2'!B33","v":0},{"$f":"'Scenario 2'!C33","v":0},{"$f":"'Scenario 2'!D33","v":0},{"$f":"'Scenario 2'!E33","v":0},{"$f":"'Scenario 2'!F33","v":0},{"$f":"'Scenario 2'!G33","v":0},null,74,{"$f":"'Maintenance Schedule'!L79","v":0},{"$f":"'Maintenance Schedule'!M79","v":0},{"$f":"'Maintenance Schedule'!N79","v":0},{"$f":"'Maintenance Schedule'!O79","v":0},{"$f":"'Maintenance Schedule'!P79","v":0},{"$f":"'Maintenance Schedule'!Q79","v":0},{"$f":"'Maintenance Schedule'!R79","v":0},{"$f":"'Maintenance Schedule'!S79","v":0},null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,75,{"$f":"'Maintenance Schedule'!L80","v":0},{"$f":"'Maintenance Schedule'!M80","v":0},{"$f":"'Maintenance Schedule'!N80","v":0},{"$f":"'Maintenance Schedule'!O80","v":0},{"$f":"'Maintenance Schedule'!P80","v":0},{"$f":"'Maintenance Schedule'!Q80","v":0},{"$f":"'Maintenance Schedule'!R80","v":0},{"$f":"'Maintenance Schedule'!S80","v":0},null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,76,{"$f":"'Maintenance Schedule'!L81","v":0},{"$f":"'Maintenance Schedule'!M81","v":0},{"$f":"'Maintenance Schedule'!N81","v":0},{"$f":"'Maintenance Schedule'!O81","v":0},{"$f":"'Maintenance Schedule'!P81","v":0},{"$f":"'Maintenance Schedule'!Q81","v":0},{"$f":"'Maintenance Schedule'!R81","v":0},{"$f":"'Maintenance Schedule'!S81","v":0},null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,77,{"$f":"'Maintenance Schedule'!L82","v":0},{"$f":"'Maintenance Schedule'!M82","v":0},{"$f":"'Maintenance Schedule'!N82","v":0},{"$f":"'Maintenance Schedule'!O82","v":0},{"$f":"'Maintenance Schedule'!P82","v":0},{"$f":"'Maintenance Schedule'!Q82","v":0},{"$f":"'Maintenance Schedule'!R82","v":0},{"$f":"'Maintenance Schedule'!S82","v":0},null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,78,{"$f":"'Maintenance Schedule'!L83","v":0},{"$f":"'Maintenance Schedule'!M83","v":0},{"$f":"'Maintenance Schedule'!N83","v":0},{"$f":"'Maintenance Schedule'!O83","v":0},{"$f":"'Maintenance Schedule'!P83","v":0},{"$f":"'Maintenance Schedule'!Q83","v":0},{"$f":"'Maintenance Schedule'!R83","v":0},{"$f":"'Maintenance Schedule'!S83","v":0},null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,79,{"$f":"'Maintenance Schedule'!L84","v":0},{"$f":"'Maintenance Schedule'!M84","v":0},{"$f":"'Maintenance Schedule'!N84","v":0},{"$f":"'Maintenance Schedule'!O84","v":0},{"$f":"'Maintenance Schedule'!P84","v":0},{"$f":"'Maintenance Schedule'!Q84","v":0},{"$f":"'Maintenance Schedule'!R84","v":0},{"$f":"'Maintenance Schedule'!S84","v":0},null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,80,{"$f":"'Maintenance Schedule'!L85","v":0},{"$f":"'Maintenance Schedule'!M85","v":0},{"$f":"'Maintenance Schedule'!N85","v":0},{"$f":"'Maintenance Schedule'!O85","v":0},{"$f":"'Maintenance Schedule'!P85","v":0},{"$f":"'Maintenance Schedule'!Q85","v":0},{"$f":"'Maintenance Schedule'!R85","v":0},{"$f":"'Maintenance Schedule'!S85","v":0},null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,81,{"$f":"'Maintenance Schedule'!L86","v":0},{"$f":"'Maintenance Schedule'!M86","v":0},{"$f":"'Maintenance Schedule'!N86","v":0},{"$f":"'Maintenance Schedule'!O86","v":0},{"$f":"'Maintenance Schedule'!P86","v":0},{"$f":"'Maintenance Schedule'!Q86","v":0},{"$f":"'Maintenance Schedule'!R86","v":0},{"$f":"'Maintenance Schedule'!S86","v":0},null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,82,{"$f":"'Maintenance Schedule'!L87","v":0},{"$f":"'Maintenance Schedule'!M87","v":0},{"$f":"'Maintenance Schedule'!N87","v":0},{"$f":"'Maintenance Schedule'!O87","v":0},{"$f":"'Maintenance Schedule'!P87","v":0},{"$f":"'Maintenance Schedule'!Q87","v":0},{"$f":"'Maintenance Schedule'!R87","v":0},{"$f":"'Maintenance Schedule'!S87","v":0},null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,83,{"$f":"'Maintenance Schedule'!L88","v":0},{"$f":"'Maintenance Schedule'!M88","v":0},{"$f":"'Maintenance Schedule'!N88","v":0},{"$f":"'Maintenance Schedule'!O88","v":0},{"$f":"'Maintenance Schedule'!P88","v":0},{"$f":"'Maintenance Schedule'!Q88","v":0},{"$f":"'Maintenance Schedule'!R88","v":0},{"$f":"'Maintenance Schedule'!S88","v":0},null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,84,{"$f":"'Maintenance Schedule'!L89","v":0},{"$f":"'Maintenance Schedule'!M89","v":0},{"$f":"'Maintenance Schedule'!N89","v":0},{"$f":"'Maintenance Schedule'!O89","v":0},{"$f":"'Maintenance Schedule'!P89","v":0},{"$f":"'Maintenance Schedule'!Q89","v":0},{"$f":"'Maintenance Schedule'!R89","v":0},{"$f":"'Maintenance Schedule'!S89","v":0},null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,85,{"$f":"'Maintenance Schedule'!L90","v":0},{"$f":"'Maintenance Schedule'!M90","v":0},{"$f":"'Maintenance Schedule'!N90","v":0},{"$f":"'Maintenance Schedule'!O90","v":0},{"$f":"'Maintenance Schedule'!P90","v":0},{"$f":"'Maintenance Schedule'!Q90","v":0},{"$f":"'Maintenance Schedule'!R90","v":0},{"$f":"'Maintenance Schedule'!S90","v":0},null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,86,{"$f":"'Maintenance Schedule'!L91","v":0},{"$f":"'Maintenance Schedule'!M91","v":0},{"$f":"'Maintenance Schedule'!N91","v":0},{"$f":"'Maintenance Schedule'!O91","v":0},{"$f":"'Maintenance Schedule'!P91","v":0},{"$f":"'Maintenance Schedule'!Q91","v":0},{"$f":"'Maintenance Schedule'!R91","v":0},{"$f":"'Maintenance Schedule'!S91","v":0},null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,87,{"$f":"'Maintenance Schedule'!L92","v":0},{"$f":"'Maintenance Schedule'!M92","v":0},{"$f":"'Maintenance Schedule'!N92","v":0},{"$f":"'Maintenance Schedule'!O92","v":0},{"$f":"'Maintenance Schedule'!P92","v":0},{"$f":"'Maintenance Schedule'!Q92","v":0},{"$f":"'Maintenance Schedule'!R92","v":0},{"$f":"'Maintenance Schedule'!S92","v":0},null,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,88,{"$f":"'Maintenance Schedule'!L93","v":0},{"$f":"'Maintenance Schedule'!M93","v":0},{"$f":"'Maintenance Schedule'!N93","v":0},{"$f":"'Maintenance Schedule'!O93","v":0},{"$f":"'Maintenance Schedule'!P93","v":0},{"$f":"'Maintenance Schedule'!Q93","v":0},{"$f":"'Maintenance Schedule'!R93","v":0},{"$f":"'Maintenance Schedule'!S93","v":0},null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,89,{"$f":"'Maintenance Schedule'!L94","v":0},{"$f":"'Maintenance Schedule'!M94","v":0},{"$f":"'Maintenance Schedule'!N94","v":0},{"$f":"'Maintenance Schedule'!O94","v":0},{"$f":"'Maintenance Schedule'!P94","v":0},{"$f":"'Maintenance Schedule'!Q94","v":0},{"$f":"'Maintenance Schedule'!R94","v":0},{"$f":"'Maintenance Schedule'!S94","v":0},null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,90,{"$f":"'Maintenance Schedule'!L95","v":0},{"$f":"'Maintenance Schedule'!M95","v":0},{"$f":"'Maintenance Schedule'!N95","v":0},{"$f":"'Maintenance Schedule'!O95","v":0},{"$f":"'Maintenance Schedule'!P95","v":0},{"$f":"'Maintenance Schedule'!Q95","v":0},{"$f":"'Maintenance Schedule'!R95","v":0},{"$f":"'Maintenance Schedule'!S95","v":0},null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,91,{"$f":"'Maintenance Schedule'!L96","v":0},{"$f":"'Maintenance Schedule'!M96","v":0},{"$f":"'Maintenance Schedule'!N96","v":0},{"$f":"'Maintenance Schedule'!O96","v":0},{"$f":"'Maintenance Schedule'!P96","v":0},{"$f":"'Maintenance Schedule'!Q96","v":0},{"$f":"'Maintenance Schedule'!R96","v":0},{"$f":"'Maintenance Schedule'!S96","v":0},null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,92,{"$f":"'Maintenance Schedule'!L97","v":0},{"$f":"'Maintenance Schedule'!M97","v":0},{"$f":"'Maintenance Schedule'!N97","v":0},{"$f":"'Maintenance Schedule'!O97","v":0},{"$f":"'Maintenance Schedule'!P97","v":0},{"$f":"'Maintenance Schedule'!Q97","v":0},{"$f":"'Maintenance Schedule'!R97","v":0},{"$f":"'Maintenance Schedule'!S97","v":0},null,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,93,{"$f":"'Maintenance Schedule'!L98","v":0},{"$f":"'Maintenance Schedule'!M98","v":0},{"$f":"'Maintenance Schedule'!N98","v":0},{"$f":"'Maintenance Schedule'!O98","v":0},{"$f":"'Maintenance Schedule'!P98","v":0},{"$f":"'Maintenance Schedule'!Q98","v":0},{"$f":"'Maintenance Schedule'!R98","v":0},{"$f":"'Maintenance Schedule'!S98","v":0},null,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,94,{"$f":"'Maintenance Schedule'!L99","v":0},{"$f":"'Maintenance Schedule'!M99","v":0},{"$f":"'Maintenance Schedule'!N99","v":0},{"$f":"'Maintenance Schedule'!O99","v":0},{"$f":"'Maintenance Schedule'!P99","v":0},{"$f":"'Maintenance Schedule'!Q99","v":0},{"$f":"'Maintenance Schedule'!R99","v":0},{"$f":"'Maintenance Schedule'!S99","v":0},null,94,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,95,{"$f":"'Maintenance Schedule'!L100","v":0},{"$f":"'Maintenance Schedule'!M100","v":0},{"$f":"'Maintenance Schedule'!N100","v":0},{"$f":"'Maintenance Schedule'!O100","v":0},{"$f":"'Maintenance Schedule'!P100","v":0},{"$f":"'Maintenance Schedule'!Q100","v":0},{"$f":"'Maintenance Schedule'!R100","v":0},{"$f":"'Maintenance Schedule'!S100","v":0},null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,96,{"$f":"'Maintenance Schedule'!L101","v":0},{"$f":"'Maintenance Schedule'!M101","v":0},{"$f":"'Maintenance Schedule'!N101","v":0},{"$f":"'Maintenance Schedule'!O101","v":0},{"$f":"'Maintenance Schedule'!P101","v":0},{"$f":"'Maintenance Schedule'!Q101","v":0},{"$f":"'Maintenance Schedule'!R101","v":0},{"$f":"'Maintenance Schedule'!S101","v":0},null,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,97,{"$f":"'Maintenance Schedule'!L102","v":0},{"$f":"'Maintenance Schedule'!M102","v":0},{"$f":"'Maintenance Schedule'!N102","v":0},{"$f":"'Maintenance Schedule'!O102","v":0},{"$f":"'Maintenance Schedule'!P102","v":0},{"$f":"'Maintenance Schedule'!Q102","v":0},{"$f":"'Maintenance Schedule'!R102","v":0},{"$f":"'Maintenance Schedule'!S102","v":0},null,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,98,{"$f":"'Maintenance Schedule'!L103","v":0},{"$f":"'Maintenance Schedule'!M103","v":0},{"$f":"'Maintenance Schedule'!N103","v":0},{"$f":"'Maintenance Schedule'!O103","v":0},{"$f":"'Maintenance Schedule'!P103","v":0},{"$f":"'Maintenance Schedule'!Q103","v":0},{"$f":"'Maintenance Schedule'!R103","v":0},{"$f":"'Maintenance Schedule'!S103","v":0},null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,99,{"$f":"'Maintenance Schedule'!L104","v":0},{"$f":"'Maintenance Schedule'!M104","v":0},{"$f":"'Maintenance Schedule'!N104","v":0},{"$f":"'Maintenance Schedule'!O104","v":0},{"$f":"'Maintenance Schedule'!P104","v":0},{"$f":"'Maintenance Schedule'!Q104","v":0},{"$f":"'Maintenance Schedule'!R104","v":0},{"$f":"'Maintenance Schedule'!S104","v":0},null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,100,{"$f":"'Maintenance Schedule'!L105","v":0},{"$f":"'Maintenance Schedule'!M105","v":0},{"$f":"'Maintenance Schedule'!N105","v":0},{"$f":"'Maintenance Schedule'!O105","v":0},{"$f":"'Maintenance Schedule'!P105","v":0},{"$f":"'Maintenance Schedule'!Q105","v":0},{"$f":"'Maintenance Schedule'!R105","v":0},{"$f":"'Maintenance Schedule'!S105","v":0},null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Renewables","index":13,"n_rows":105,"n_cols":33,"rows_kept":105,"cut":false,"hidden":true,"merged":[[32,2,32,6],[2,1,2,6],[2,8,2,16],[2,19,2,24],[2,26,2,31]]}
["Renewables"]
[null,null,null,null,null,null,null,null,null,{"$f":"CODE(J4)","v":65}]
["Assumptions",null,null,null,null,null,null,null,"Additional Maintenance Schedules",null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,null,null,"Maintenance"]
[null,"Wind/Hydro","Solar PV","Biomass","Heat Pump","Solar Thermal","CHP",null,"Year","A","B","C","D","E","F","G","H",null,"Year",{"$f":"B4","v":"Wind/Hydro"},"Solar PV","Biomass","Heat Pump","Solar Thermal","CHP","Total",{"$f":"T4","v":"Wind/Hydro"},"Solar PV","Biomass","Heat Pump","Solar Thermal","CHP","Total"]
["Option Selected",{"$f":"Option","v":"Baseline"},null,null,null,null,null,null,0,{"$f":"'Maintenance Schedule'!V5","v":0},{"$f":"'Maintenance Schedule'!W5","v":0},{"$f":"'Maintenance Schedule'!X5","v":0},{"$f":"'Maintenance Schedule'!Y5","v":0},{"$f":"'Maintenance Schedule'!Z5","v":0},{"$f":"'Maintenance Schedule'!AA5","v":0},{"$f":"'Maintenance Schedule'!AB5","v":0},{"$f":"'Maintenance Schedule'!AC5","v":0},null,0,{"$f":"IF(B$6>0,IF(MOD($S5,B$7)=0,B$6,0),0)","v":0},0,0,0,0,0,{"$f":"SUM(T5:Y5)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J5,$K5,$L5,$M5,$N5,$O5,$P5,$Q5))","v":0},0,0,0,0,0,{"$f":"SUM(AA5:AF5)","v":0}]
["Capital Cost",{"$f":"IF(Option=\"Baseline\",B20,IF(Option=\"Scenario 1\",B34,B48))","v":0},0,0,0,0,0,null,1,{"$f":"'Maintenance Schedule'!V6","v":0},{"$f":"'Maintenance Schedule'!W6","v":0},{"$f":"'Maintenance Schedule'!X6","v":0},{"$f":"'Maintenance Schedule'!Y6","v":0},{"$f":"'Maintenance Schedule'!Z6","v":0},{"$f":"'Maintenance Schedule'!AA6","v":0},{"$f":"'Maintenance Schedule'!AB6","v":0},{"$f":"'Maintenance Schedule'!AC6","v":0},null,1,{"$f":"IF(B$6>0,IF(MOD($S6,B$7)=0,B$6*$B$17,0),0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S6,C$7)=0,C$6*$C$17,0),0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S6,D$7)=0,D$6*$D$17,0),0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S6,E$7)=0,E$6*$E$17,0),0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S6,F$7)=0,F$6*$F$17,0),0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S6,G$7)=0,G$6*$G$17,0),0)","v":0},{"$f":"SUM(T6:Y6)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J6,$K6,$L6,$M6,$N6,$O6,$P6,$Q6))","v":0},{"$f":"SUM(AA6:AF6)","v":0}]
["Life (years)",0,0,0,0,0,0,null,2,{"$f":"'Maintenance Schedule'!V7","v":0},{"$f":"'Maintenance Schedule'!W7","v":0},{"$f":"'Maintenance Schedule'!X7","v":0},{"$f":"'Maintenance Schedule'!Y7","v":0},{"$f":"'Maintenance Schedule'!Z7","v":0},{"$f":"'Maintenance Schedule'!AA7","v":0},{"$f":"'Maintenance Schedule'!AB7","v":0},{"$f":"'Maintenance Schedule'!AC7","v":0},null,2,{"$f":"IF(B$6>0,IF(MOD($S7,B$7)=0,B$6*$B$17,0),0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S7,C$7)=0,C$6*$C$17,0),0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S7,D$7)=0,D$6*$D$17,0),0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S7,E$7)=0,E$6*$E$17,0),0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S7,F$7)=0,F$6*$F$17,0),0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S7,G$7)=0,G$6*$G$17,0),0)","v":0},0,0,0,0,0,0,0,0]
["Annual Maintenance",0,0,0,0,0,0,null,3,{"$f":"'Maintenance Schedule'!V8","v":0},{"$f":"'Maintenance Schedule'!W8","v":0},{"$f":"'Maintenance Schedule'!X8","v":0},{"$f":"'Maintenance Schedule'!Y8","v":0},{"$f":"'Maintenance Schedule'!Z8","v":0},{"$f":"'Maintenance Schedule'!AA8","v":0},{"$f":"'Maintenance Schedule'!AB8","v":0},{"$f":"'Maintenance Schedule'!AC8","v":0},null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",0,0,0,0,0,0,null,4,{"$f":"'Maintenance Schedule'!V9","v":0},{"$f":"'Maintenance Schedule'!W9","v":0},{"$f":"'Maintenance Schedule'!X9","v":0},{"$f":"'Maintenance Schedule'!Y9","v":0},{"$f":"'Maintenance Schedule'!Z9","v":0},{"$f":"'Maintenance Schedule'!AA9","v":0},{"$f":"'Maintenance Schedule'!AB9","v":0},{"$f":"'Maintenance Schedule'!AC9","v":0},null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Installed Capacity kW",0,0,0,0,0,0,null,5,{"$f":"'Maintenance Schedule'!V10","v":0},{"$f":"'Maintenance Schedule'!W10","v":0},{"$f":"'Maintenance Schedule'!X10","v":0},{"$f":"'Maintenance Schedule'!Y10","v":0},{"$f":"'Maintenance Schedule'!Z10","v":0},{"$f":"'Maintenance Schedule'!AA10","v":0},{"$f":"'Maintenance Schedule'!AB10","v":0},{"$f":"'Maintenance Schedule'!AC10","v":0},null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumed kWh",0,0,0,0,0,0,null,6,{"$f":"'Maintenance Schedule'!V11","v":0},{"$f":"'Maintenance Schedule'!W11","v":0},{"$f":"'Maintenance Schedule'!X11","v":0},{"$f":"'Maintenance Schedule'!Y11","v":0},{"$f":"'Maintenance Schedule'!Z11","v":0},{"$f":"'Maintenance Schedule'!AA11","v":0},{"$f":"'Maintenance Schedule'!AB11","v":0},{"$f":"'Maintenance Schedule'!AC11","v":0},null,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Generated kWh",0,0,0,0,0,0,null,7,{"$f":"'Maintenance Schedule'!V12","v":0},{"$f":"'Maintenance Schedule'!W12","v":0},{"$f":"'Maintenance Schedule'!X12","v":0},{"$f":"'Maintenance Schedule'!Y12","v":0},{"$f":"'Maintenance Schedule'!Z12","v":0},{"$f":"'Maintenance Schedule'!AA12","v":0},{"$f":"'Maintenance Schedule'!AB12","v":0},{"$f":"'Maintenance Schedule'!AC12","v":0},null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fossil Fuel Consumed kWh",0,0,0,0,0,0,null,8,{"$f":"'Maintenance Schedule'!V13","v":0},{"$f":"'Maintenance Schedule'!W13","v":0},{"$f":"'Maintenance Schedule'!X13","v":0},{"$f":"'Maintenance Schedule'!Y13","v":0},{"$f":"'Maintenance Schedule'!Z13","v":0},{"$f":"'Maintenance Schedule'!AA13","v":0},{"$f":"'Maintenance Schedule'!AB13","v":0},{"$f":"'Maintenance Schedule'!AC13","v":0},null,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Generated kWh",0,0,0,0,0,0,null,9,{"$f":"'Maintenance Schedule'!V14","v":0},{"$f":"'Maintenance Schedule'!W14","v":0},{"$f":"'Maintenance Schedule'!X14","v":0},{"$f":"'Maintenance Schedule'!Y14","v":0},{"$f":"'Maintenance Schedule'!Z14","v":0},{"$f":"'Maintenance Schedule'!AA14","v":0},{"$f":"'Maintenance Schedule'!AB14","v":0},{"$f":"'Maintenance Schedule'!AC14","v":0},null,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHW Generated kWh",0,0,0,0,0,0,null,10,{"$f":"'Maintenance Schedule'!V15","v":0},{"$f":"'Maintenance Schedule'!W15","v":0},{"$f":"'Maintenance Schedule'!X15","v":0},{"$f":"'Maintenance Schedule'!Y15","v":0},{"$f":"'Maintenance Schedule'!Z15","v":0},{"$f":"'Maintenance Schedule'!AA15","v":0},{"$f":"'Maintenance Schedule'!AB15","v":0},{"$f":"'Maintenance Schedule'!AC15","v":0},null,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Fuel Consumed kWh",0,0,0,0,0,0,null,11,{"$f":"'Maintenance Schedule'!V16","v":0},{"$f":"'Maintenance Schedule'!W16","v":0},{"$f":"'Maintenance Schedule'!X16","v":0},{"$f":"'Maintenance Schedule'!Y16","v":0},{"$f":"'Maintenance Schedule'!Z16","v":0},{"$f":"'Maintenance Schedule'!AA16","v":0},{"$f":"'Maintenance Schedule'!AB16","v":0},{"$f":"'Maintenance Schedule'!AC16","v":0},null,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",0,0,0,0,0,0,null,12,{"$f":"'Maintenance Schedule'!V17","v":0},{"$f":"'Maintenance Schedule'!W17","v":0},{"$f":"'Maintenance Schedule'!X17","v":0},{"$f":"'Maintenance Schedule'!Y17","v":0},{"$f":"'Maintenance Schedule'!Z17","v":0},{"$f":"'Maintenance Schedule'!AA17","v":0},{"$f":"'Maintenance Schedule'!AB17","v":0},{"$f":"'Maintenance Schedule'!AC17","v":0},null,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,13,{"$f":"'Maintenance Schedule'!V18","v":0},{"$f":"'Maintenance Schedule'!W18","v":0},{"$f":"'Maintenance Schedule'!X18","v":0},{"$f":"'Maintenance Schedule'!Y18","v":0},{"$f":"'Maintenance Schedule'!Z18","v":0},{"$f":"'Maintenance Schedule'!AA18","v":0},{"$f":"'Maintenance Schedule'!AB18","v":0},{"$f":"'Maintenance Schedule'!AC18","v":0},null,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Baseline",null,null,null,null,null,null,null,14,{"$f":"'Maintenance Schedule'!V19","v":0},{"$f":"'Maintenance Schedule'!W19","v":0},{"$f":"'Maintenance Schedule'!X19","v":0},{"$f":"'Maintenance Schedule'!Y19","v":0},{"$f":"'Maintenance Schedule'!Z19","v":0},{"$f":"'Maintenance Schedule'!AA19","v":0},{"$f":"'Maintenance Schedule'!AB19","v":0},{"$f":"'Maintenance Schedule'!AC19","v":0},null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"Baseline!B35","v":0},{"$f":"Baseline!C35","v":0},{"$f":"Baseline!D35","v":0},{"$f":"Baseline!E35","v":0},{"$f":"Baseline!F35","v":0},{"$f":"Baseline!G35","v":0},null,15,{"$f":"'Maintenance Schedule'!V20","v":0},{"$f":"'Maintenance Schedule'!W20","v":0},{"$f":"'Maintenance Schedule'!X20","v":0},{"$f":"'Maintenance Schedule'!Y20","v":0},{"$f":"'Maintenance Schedule'!Z20","v":0},{"$f":"'Maintenance Schedule'!AA20","v":0},{"$f":"'Maintenance Schedule'!AB20","v":0},{"$f":"'Maintenance Schedule'!AC20","v":0},null,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"Baseline!B36","v":0},{"$f":"Baseline!C36","v":0},{"$f":"Baseline!D36","v":0},{"$f":"Baseline!E36","v":0},{"$f":"Baseline!F36","v":0},{"$f":"Baseline!G36","v":0},null,16,{"$f":"'Maintenance Schedule'!V21","v":0},{"$f":"'Maintenance Schedule'!W21","v":0},{"$f":"'Maintenance Schedule'!X21","v":0},{"$f":"'Maintenance Schedule'!Y21","v":0},{"$f":"'Maintenance Schedule'!Z21","v":0},{"$f":"'Maintenance Schedule'!AA21","v":0},{"$f":"'Maintenance Schedule'!AB21","v":0},{"$f":"'Maintenance Schedule'!AC21","v":0},null,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"Baseline!B37","v":0},{"$f":"Baseline!C37","v":0},{"$f":"Baseline!D37","v":0},{"$f":"Baseline!E37","v":0},{"$f":"Baseline!F37","v":0},{"$f":"Baseline!G37","v":0},null,17,{"$f":"'Maintenance Schedule'!V22","v":0},{"$f":"'Maintenance Schedule'!W22","v":0},{"$f":"'Maintenance Schedule'!X22","v":0},{"$f":"'Maintenance Schedule'!Y22","v":0},{"$f":"'Maintenance Schedule'!Z22","v":0},{"$f":"'Maintenance Schedule'!AA22","v":0},{"$f":"'Maintenance Schedule'!AB22","v":0},{"$f":"'Maintenance Schedule'!AC22","v":0},null,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"Baseline!B38","v":0},{"$f":"Baseline!C38","v":0},{"$f":"Baseline!D38","v":0},{"$f":"Baseline!E38","v":0},{"$f":"Baseline!F38","v":0},{"$f":"Baseline!G38","v":0},null,18,{"$f":"'Maintenance Schedule'!V23","v":0},{"$f":"'Maintenance Schedule'!W23","v":0},{"$f":"'Maintenance Schedule'!X23","v":0},{"$f":"'Maintenance Schedule'!Y23","v":0},{"$f":"'Maintenance Schedule'!Z23","v":0},{"$f":"'Maintenance Schedule'!AA23","v":0},{"$f":"'Maintenance Schedule'!AB23","v":0},{"$f":"'Maintenance Schedule'!AC23","v":0},null,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Installed Capacity kW",{"$f":"Baseline!B39","v":0},{"$f":"Baseline!C39","v":0},{"$f":"Baseline!D39","v":0},{"$f":"Baseline!E39","v":0},{"$f":"Baseline!F39","v":0},{"$f":"Baseline!G39","v":0},null,19,{"$f":"'Maintenance Schedule'!V24","v":0},{"$f":"'Maintenance Schedule'!W24","v":0},{"$f":"'Maintenance Schedule'!X24","v":0},{"$f":"'Maintenance Schedule'!Y24","v":0},{"$f":"'Maintenance Schedule'!Z24","v":0},{"$f":"'Maintenance Schedule'!AA24","v":0},{"$f":"'Maintenance Schedule'!AB24","v":0},{"$f":"'Maintenance Schedule'!AC24","v":0},null,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumed kWh",{"$f":"Baseline!B40","v":0},{"$f":"Baseline!C40","v":0},{"$f":"Baseline!D40","v":0},{"$f":"Baseline!E40","v":0},{"$f":"Baseline!F40","v":0},{"$f":"Baseline!G40","v":0},null,20,{"$f":"'Maintenance Schedule'!V25","v":0},{"$f":"'Maintenance Schedule'!W25","v":0},{"$f":"'Maintenance Schedule'!X25","v":0},{"$f":"'Maintenance Schedule'!Y25","v":0},{"$f":"'Maintenance Schedule'!Z25","v":0},{"$f":"'Maintenance Schedule'!AA25","v":0},{"$f":"'Maintenance Schedule'!AB25","v":0},{"$f":"'Maintenance Schedule'!AC25","v":0},null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Generated kWh",{"$f":"Baseline!B41","v":0},{"$f":"Baseline!C41","v":0},{"$f":"Baseline!D41","v":0},{"$f":"Baseline!E41","v":0},{"$f":"Baseline!F41","v":0},{"$f":"Baseline!G41","v":0},null,21,{"$f":"'Maintenance Schedule'!V26","v":0},{"$f":"'Maintenance Schedule'!W26","v":0},{"$f":"'Maintenance Schedule'!X26","v":0},{"$f":"'Maintenance Schedule'!Y26","v":0},{"$f":"'Maintenance Schedule'!Z26","v":0},{"$f":"'Maintenance Schedule'!AA26","v":0},{"$f":"'Maintenance Schedule'!AB26","v":0},{"$f":"'Maintenance Schedule'!AC26","v":0},null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fossil Fuel Consumed kWh",{"$f":"Baseline!B42","v":0},{"$f":"Baseline!C42","v":0},{"$f":"Baseline!D42","v":0},{"$f":"Baseline!E42","v":0},{"$f":"Baseline!F42","v":0},{"$f":"Baseline!G42","v":0},null,22,{"$f":"'Maintenance Schedule'!V27","v":0},{"$f":"'Maintenance Schedule'!W27","v":0},{"$f":"'Maintenance Schedule'!X27","v":0},{"$f":"'Maintenance Schedule'!Y27","v":0},{"$f":"'Maintenance Schedule'!Z27","v":0},{"$f":"'Maintenance Schedule'!AA27","v":0},{"$f":"'Maintenance Schedule'!AB27","v":0},{"$f":"'Maintenance Schedule'!AC27","v":0},null,22,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Generated kWh",{"$f":"Baseline!B43","v":0},{"$f":"Baseline!C43","v":0},{"$f":"Baseline!D43","v":0},{"$f":"Baseline!E43","v":0},{"$f":"Baseline!F43","v":0},{"$f":"Baseline!G43","v":0},null,23,{"$f":"'Maintenance Schedule'!V28","v":0},{"$f":"'Maintenance Schedule'!W28","v":0},{"$f":"'Maintenance Schedule'!X28","v":0},{"$f":"'Maintenance Schedule'!Y28","v":0},{"$f":"'Maintenance Schedule'!Z28","v":0},{"$f":"'Maintenance Schedule'!AA28","v":0},{"$f":"'Maintenance Schedule'!AB28","v":0},{"$f":"'Maintenance Schedule'!AC28","v":0},null,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHW Generated kWh",{"$f":"Baseline!B44","v":0},{"$f":"Baseline!C44","v":0},{"$f":"Baseline!D44","v":0},{"$f":"Baseline!E44","v":0},{"$f":"Baseline!F44","v":0},{"$f":"Baseline!G44","v":0},null,24,{"$f":"'Maintenance Schedule'!V29","v":0},{"$f":"'Maintenance Schedule'!W29","v":0},{"$f":"'Maintenance Schedule'!X29","v":0},{"$f":"'Maintenance Schedule'!Y29","v":0},{"$f":"'Maintenance Schedule'!Z29","v":0},{"$f":"'Maintenance Schedule'!AA29","v":0},{"$f":"'Maintenance Schedule'!AB29","v":0},{"$f":"'Maintenance Schedule'!AC29","v":0},null,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Fuel Consumed kWh",{"$f":"Baseline!B45","v":0},{"$f":"Baseline!C45","v":0},{"$f":"Baseline!D45","v":0},{"$f":"Baseline!E45","v":0},{"$f":"Baseline!F45","v":0},{"$f":"Baseline!G45","v":0},null,25,{"$f":"'Maintenance Schedule'!V30","v":0},{"$f":"'Maintenance Schedule'!W30","v":0},{"$f":"'Maintenance Schedule'!X30","v":0},{"$f":"'Maintenance Schedule'!Y30","v":0},{"$f":"'Maintenance Schedule'!Z30","v":0},{"$f":"'Maintenance Schedule'!AA30","v":0},{"$f":"'Maintenance Schedule'!AB30","v":0},{"$f":"'Maintenance Schedule'!AC30","v":0},null,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"Baseline!B46","v":0},{"$f":"Baseline!C46","v":0},{"$f":"Baseline!D46","v":0},{"$f":"Baseline!E46","v":0},{"$f":"Baseline!F46","v":0},{"$f":"Baseline!G46","v":0},null,26,{"$f":"'Maintenance Schedule'!V31","v":0},{"$f":"'Maintenance Schedule'!W31","v":0},{"$f":"'Maintenance Schedule'!X31","v":0},{"$f":"'Maintenance Schedule'!Y31","v":0},{"$f":"'Maintenance Schedule'!Z31","v":0},{"$f":"'Maintenance Schedule'!AA31","v":0},{"$f":"'Maintenance Schedule'!AB31","v":0},{"$f":"'Maintenance Schedule'!AC31","v":0},null,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,{"$f":"'Maintenance Schedule'!V32","v":0},{"$f":"'Maintenance Schedule'!W32","v":0},{"$f":"'Maintenance Schedule'!X32","v":0},{"$f":"'Maintenance Schedule'!Y32","v":0},{"$f":"'Maintenance Schedule'!Z32","v":0},{"$f":"'Maintenance Schedule'!AA32","v":0},{"$f":"'Maintenance Schedule'!AB32","v":0},{"$f":"'Maintenance Schedule'!AC32","v":0},null,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 1",null,null,null,null,null,null,null,28,{"$f":"'Maintenance Schedule'!V33","v":0},{"$f":"'Maintenance Schedule'!W33","v":0},{"$f":"'Maintenance Schedule'!X33","v":0},{"$f":"'Maintenance Schedule'!Y33","v":0},{"$f":"'Maintenance Schedule'!Z33","v":0},{"$f":"'Maintenance Schedule'!AA33","v":0},{"$f":"'Maintenance Schedule'!AB33","v":0},{"$f":"'Maintenance Schedule'!AC33","v":0},null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 1'!B37","v":0},{"$f":"'Scenario 1'!C37","v":0},{"$f":"'Scenario 1'!D37","v":0},{"$f":"'Scenario 1'!E37","v":0},{"$f":"'Scenario 1'!F37","v":0},{"$f":"'Scenario 1'!G37","v":0},null,29,{"$f":"'Maintenance Schedule'!V34","v":0},{"$f":"'Maintenance Schedule'!W34","v":0},{"$f":"'Maintenance Schedule'!X34","v":0},{"$f":"'Maintenance Schedule'!Y34","v":0},{"$f":"'Maintenance Schedule'!Z34","v":0},{"$f":"'Maintenance Schedule'!AA34","v":0},{"$f":"'Maintenance Schedule'!AB34","v":0},{"$f":"'Maintenance Schedule'!AC34","v":0},null,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 1'!B38","v":0},{"$f":"'Scenario 1'!C38","v":0},{"$f":"'Scenario 1'!D38","v":0},{"$f":"'Scenario 1'!E38","v":0},{"$f":"'Scenario 1'!F38","v":0},{"$f":"'Scenario 1'!G38","v":0},null,30,{"$f":"'Maintenance Schedule'!V35","v":0},{"$f":"'Maintenance Schedule'!W35","v":0},{"$f":"'Maintenance Schedule'!X35","v":0},{"$f":"'Maintenance Schedule'!Y35","v":0},{"$f":"'Maintenance Schedule'!Z35","v":0},{"$f":"'Maintenance Schedule'!AA35","v":0},{"$f":"'Maintenance Schedule'!AB35","v":0},{"$f":"'Maintenance Schedule'!AC35","v":0},null,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 1'!B39","v":0},{"$f":"'Scenario 1'!C39","v":0},{"$f":"'Scenario 1'!D39","v":0},{"$f":"'Scenario 1'!E39","v":0},{"$f":"'Scenario 1'!F39","v":0},{"$f":"'Scenario 1'!G39","v":0},null,31,{"$f":"'Maintenance Schedule'!V36","v":0},{"$f":"'Maintenance Schedule'!W36","v":0},{"$f":"'Maintenance Schedule'!X36","v":0},{"$f":"'Maintenance Schedule'!Y36","v":0},{"$f":"'Maintenance Schedule'!Z36","v":0},{"$f":"'Maintenance Schedule'!AA36","v":0},{"$f":"'Maintenance Schedule'!AB36","v":0},{"$f":"'Maintenance Schedule'!AC36","v":0},null,31,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 1'!B40","v":0},{"$f":"'Scenario 1'!C40","v":0},{"$f":"'Scenario 1'!D40","v":0},{"$f":"'Scenario 1'!E40","v":0},{"$f":"'Scenario 1'!F40","v":0},{"$f":"'Scenario 1'!G40","v":0},null,32,{"$f":"'Maintenance Schedule'!V37","v":0},{"$f":"'Maintenance Schedule'!W37","v":0},{"$f":"'Maintenance Schedule'!X37","v":0},{"$f":"'Maintenance Schedule'!Y37","v":0},{"$f":"'Maintenance Schedule'!Z37","v":0},{"$f":"'Maintenance Schedule'!AA37","v":0},{"$f":"'Maintenance Schedule'!AB37","v":0},{"$f":"'Maintenance Schedule'!AC37","v":0},null,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Installed Capacity kW",{"$f":"'Scenario 1'!B41","v":0},{"$f":"'Scenario 1'!C41","v":0},{"$f":"'Scenario 1'!D41","v":0},{"$f":"'Scenario 1'!E41","v":0},{"$f":"'Scenario 1'!F41","v":0},{"$f":"'Scenario 1'!G41","v":0},null,33,{"$f":"'Maintenance Schedule'!V38","v":0},{"$f":"'Maintenance Schedule'!W38","v":0},{"$f":"'Maintenance Schedule'!X38","v":0},{"$f":"'Maintenance Schedule'!Y38","v":0},{"$f":"'Maintenance Schedule'!Z38","v":0},{"$f":"'Maintenance Schedule'!AA38","v":0},{"$f":"'Maintenance Schedule'!AB38","v":0},{"$f":"'Maintenance Schedule'!AC38","v":0},null,33,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumed kWh",{"$f":"'Scenario 1'!B42","v":0},{"$f":"'Scenario 1'!C42","v":0},{"$f":"'Scenario 1'!D42","v":0},{"$f":"'Scenario 1'!E42","v":0},{"$f":"'Scenario 1'!F42","v":0},{"$f":"'Scenario 1'!G42","v":0},null,34,{"$f":"'Maintenance Schedule'!V39","v":0},{"$f":"'Maintenance Schedule'!W39","v":0},{"$f":"'Maintenance Schedule'!X39","v":0},{"$f":"'Maintenance Schedule'!Y39","v":0},{"$f":"'Maintenance Schedule'!Z39","v":0},{"$f":"'Maintenance Schedule'!AA39","v":0},{"$f":"'Maintenance Schedule'!AB39","v":0},{"$f":"'Maintenance Schedule'!AC39","v":0},null,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Generated kWh",{"$f":"'Scenario 1'!B43","v":0},{"$f":"'Scenario 1'!C43","v":0},{"$f":"'Scenario 1'!D43","v":0},{"$f":"'Scenario 1'!E43","v":0},{"$f":"'Scenario 1'!F43","v":0},{"$f":"'Scenario 1'!G43","v":0},null,35,{"$f":"'Maintenance Schedule'!V40","v":0},{"$f":"'Maintenance Schedule'!W40","v":0},{"$f":"'Maintenance Schedule'!X40","v":0},{"$f":"'Maintenance Schedule'!Y40","v":0},{"$f":"'Maintenance Schedule'!Z40","v":0},{"$f":"'Maintenance Schedule'!AA40","v":0},{"$f":"'Maintenance Schedule'!AB40","v":0},{"$f":"'Maintenance Schedule'!AC40","v":0},null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fossil Fuel Consumed kWh",{"$f":"'Scenario 1'!B44","v":0},{"$f":"'Scenario 1'!C44","v":0},{"$f":"'Scenario 1'!D44","v":0},{"$f":"'Scenario 1'!E44","v":0},{"$f":"'Scenario 1'!F44","v":0},{"$f":"'Scenario 1'!G44","v":0},null,36,{"$f":"'Maintenance Schedule'!V41","v":0},{"$f":"'Maintenance Schedule'!W41","v":0},{"$f":"'Maintenance Schedule'!X41","v":0},{"$f":"'Maintenance Schedule'!Y41","v":0},{"$f":"'Maintenance Schedule'!Z41","v":0},{"$f":"'Maintenance Schedule'!AA41","v":0},{"$f":"'Maintenance Schedule'!AB41","v":0},{"$f":"'Maintenance Schedule'!AC41","v":0},null,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Generated kWh",{"$f":"'Scenario 1'!B45","v":0},{"$f":"'Scenario 1'!C45","v":0},{"$f":"'Scenario 1'!D45","v":0},{"$f":"'Scenario 1'!E45","v":0},{"$f":"'Scenario 1'!F45","v":0},{"$f":"'Scenario 1'!G45","v":0},null,37,{"$f":"'Maintenance Schedule'!V42","v":0},{"$f":"'Maintenance Schedule'!W42","v":0},{"$f":"'Maintenance Schedule'!X42","v":0},{"$f":"'Maintenance Schedule'!Y42","v":0},{"$f":"'Maintenance Schedule'!Z42","v":0},{"$f":"'Maintenance Schedule'!AA42","v":0},{"$f":"'Maintenance Schedule'!AB42","v":0},{"$f":"'Maintenance Schedule'!AC42","v":0},null,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHW Generated kWh",{"$f":"'Scenario 1'!B46","v":0},{"$f":"'Scenario 1'!C46","v":0},{"$f":"'Scenario 1'!D46","v":0},{"$f":"'Scenario 1'!E46","v":0},{"$f":"'Scenario 1'!F46","v":0},{"$f":"'Scenario 1'!G46","v":0},null,38,{"$f":"'Maintenance Schedule'!V43","v":0},{"$f":"'Maintenance Schedule'!W43","v":0},{"$f":"'Maintenance Schedule'!X43","v":0},{"$f":"'Maintenance Schedule'!Y43","v":0},{"$f":"'Maintenance Schedule'!Z43","v":0},{"$f":"'Maintenance Schedule'!AA43","v":0},{"$f":"'Maintenance Schedule'!AB43","v":0},{"$f":"'Maintenance Schedule'!AC43","v":0},null,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Fuel Consumed kWh",{"$f":"'Scenario 1'!B47","v":0},{"$f":"'Scenario 1'!C47","v":0},{"$f":"'Scenario 1'!D47","v":0},{"$f":"'Scenario 1'!E47","v":0},{"$f":"'Scenario 1'!F47","v":0},{"$f":"'Scenario 1'!G47","v":0},null,39,{"$f":"'Maintenance Schedule'!V44","v":0},{"$f":"'Maintenance Schedule'!W44","v":0},{"$f":"'Maintenance Schedule'!X44","v":0},{"$f":"'Maintenance Schedule'!Y44","v":0},{"$f":"'Maintenance Schedule'!Z44","v":0},{"$f":"'Maintenance Schedule'!AA44","v":0},{"$f":"'Maintenance Schedule'!AB44","v":0},{"$f":"'Maintenance Schedule'!AC44","v":0},null,39,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 1'!B48","v":0},{"$f":"'Scenario 1'!C48","v":0},{"$f":"'Scenario 1'!D48","v":0},{"$f":"'Scenario 1'!E48","v":0},{"$f":"'Scenario 1'!F48","v":0},{"$f":"'Scenario 1'!G48","v":0},null,40,{"$f":"'Maintenance Schedule'!V45","v":0},{"$f":"'Maintenance Schedule'!W45","v":0},{"$f":"'Maintenance Schedule'!X45","v":0},{"$f":"'Maintenance Schedule'!Y45","v":0},{"$f":"'Maintenance Schedule'!Z45","v":0},{"$f":"'Maintenance Schedule'!AA45","v":0},{"$f":"'Maintenance Schedule'!AB45","v":0},{"$f":"'Maintenance Schedule'!AC45","v":0},null,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,41,{"$f":"'Maintenance Schedule'!V46","v":0},{"$f":"'Maintenance Schedule'!W46","v":0},{"$f":"'Maintenance Schedule'!X46","v":0},{"$f":"'Maintenance Schedule'!Y46","v":0},{"$f":"'Maintenance Schedule'!Z46","v":0},{"$f":"'Maintenance Schedule'!AA46","v":0},{"$f":"'Maintenance Schedule'!AB46","v":0},{"$f":"'Maintenance Schedule'!AC46","v":0},null,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scenario 2",null,null,null,null,null,null,null,42,{"$f":"'Maintenance Schedule'!V47","v":0},{"$f":"'Maintenance Schedule'!W47","v":0},{"$f":"'Maintenance Schedule'!X47","v":0},{"$f":"'Maintenance Schedule'!Y47","v":0},{"$f":"'Maintenance Schedule'!Z47","v":0},{"$f":"'Maintenance Schedule'!AA47","v":0},{"$f":"'Maintenance Schedule'!AB47","v":0},{"$f":"'Maintenance Schedule'!AC47","v":0},null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Cost",{"$f":"'Scenario 2'!B37","v":0},{"$f":"'Scenario 2'!C37","v":0},{"$f":"'Scenario 2'!D37","v":0},{"$f":"'Scenario 2'!E37","v":0},{"$f":"'Scenario 2'!F37","v":0},{"$f":"'Scenario 2'!G37","v":0},null,43,{"$f":"'Maintenance Schedule'!V48","v":0},{"$f":"'Maintenance Schedule'!W48","v":0},{"$f":"'Maintenance Schedule'!X48","v":0},{"$f":"'Maintenance Schedule'!Y48","v":0},{"$f":"'Maintenance Schedule'!Z48","v":0},{"$f":"'Maintenance Schedule'!AA48","v":0},{"$f":"'Maintenance Schedule'!AB48","v":0},{"$f":"'Maintenance Schedule'!AC48","v":0},null,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Life (years)",{"$f":"'Scenario 2'!B38","v":0},{"$f":"'Scenario 2'!C38","v":0},{"$f":"'Scenario 2'!D38","v":0},{"$f":"'Scenario 2'!E38","v":0},{"$f":"'Scenario 2'!F38","v":0},{"$f":"'Scenario 2'!G38","v":0},null,44,{"$f":"'Maintenance Schedule'!V49","v":0},{"$f":"'Maintenance Schedule'!W49","v":0},{"$f":"'Maintenance Schedule'!X49","v":0},{"$f":"'Maintenance Schedule'!Y49","v":0},{"$f":"'Maintenance Schedule'!Z49","v":0},{"$f":"'Maintenance Schedule'!AA49","v":0},{"$f":"'Maintenance Schedule'!AB49","v":0},{"$f":"'Maintenance Schedule'!AC49","v":0},null,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Maintenance",{"$f":"'Scenario 2'!B39","v":0},{"$f":"'Scenario 2'!C39","v":0},{"$f":"'Scenario 2'!D39","v":0},{"$f":"'Scenario 2'!E39","v":0},{"$f":"'Scenario 2'!F39","v":0},{"$f":"'Scenario 2'!G39","v":0},null,45,{"$f":"'Maintenance Schedule'!V50","v":0},{"$f":"'Maintenance Schedule'!W50","v":0},{"$f":"'Maintenance Schedule'!X50","v":0},{"$f":"'Maintenance Schedule'!Y50","v":0},{"$f":"'Maintenance Schedule'!Z50","v":0},{"$f":"'Maintenance Schedule'!AA50","v":0},{"$f":"'Maintenance Schedule'!AB50","v":0},{"$f":"'Maintenance Schedule'!AC50","v":0},null,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Maintenance Schedule",{"$f":"'Scenario 2'!B40","v":0},{"$f":"'Scenario 2'!C40","v":0},{"$f":"'Scenario 2'!D40","v":0},{"$f":"'Scenario 2'!E40","v":0},{"$f":"'Scenario 2'!F40","v":0},{"$f":"'Scenario 2'!G40","v":0},null,46,{"$f":"'Maintenance Schedule'!V51","v":0},{"$f":"'Maintenance Schedule'!W51","v":0},{"$f":"'Maintenance Schedule'!X51","v":0},{"$f":"'Maintenance Schedule'!Y51","v":0},{"$f":"'Maintenance Schedule'!Z51","v":0},{"$f":"'Maintenance Schedule'!AA51","v":0},{"$f":"'Maintenance Schedule'!AB51","v":0},{"$f":"'Maintenance Schedule'!AC51","v":0},null,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Installed Capacity kW",{"$f":"'Scenario 2'!B41","v":0},{"$f":"'Scenario 2'!C41","v":0},{"$f":"'Scenario 2'!D41","v":0},{"$f":"'Scenario 2'!E41","v":0},{"$f":"'Scenario 2'!F41","v":0},{"$f":"'Scenario 2'!G41","v":0},null,47,{"$f":"'Maintenance Schedule'!V52","v":0},{"$f":"'Maintenance Schedule'!W52","v":0},{"$f":"'Maintenance Schedule'!X52","v":0},{"$f":"'Maintenance Schedule'!Y52","v":0},{"$f":"'Maintenance Schedule'!Z52","v":0},{"$f":"'Maintenance Schedule'!AA52","v":0},{"$f":"'Maintenance Schedule'!AB52","v":0},{"$f":"'Maintenance Schedule'!AC52","v":0},null,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Consumed kWh",{"$f":"'Scenario 2'!B42","v":0},{"$f":"'Scenario 2'!C42","v":0},{"$f":"'Scenario 2'!D42","v":0},{"$f":"'Scenario 2'!E42","v":0},{"$f":"'Scenario 2'!F42","v":0},{"$f":"'Scenario 2'!G42","v":0},null,48,{"$f":"'Maintenance Schedule'!V53","v":0},{"$f":"'Maintenance Schedule'!W53","v":0},{"$f":"'Maintenance Schedule'!X53","v":0},{"$f":"'Maintenance Schedule'!Y53","v":0},{"$f":"'Maintenance Schedule'!Z53","v":0},{"$f":"'Maintenance Schedule'!AA53","v":0},{"$f":"'Maintenance Schedule'!AB53","v":0},{"$f":"'Maintenance Schedule'!AC53","v":0},null,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electricity Generated kWh",{"$f":"'Scenario 2'!B43","v":0},{"$f":"'Scenario 2'!C43","v":0},{"$f":"'Scenario 2'!D43","v":0},{"$f":"'Scenario 2'!E43","v":0},{"$f":"'Scenario 2'!F43","v":0},{"$f":"'Scenario 2'!G43","v":0},null,49,{"$f":"'Maintenance Schedule'!V54","v":0},{"$f":"'Maintenance Schedule'!W54","v":0},{"$f":"'Maintenance Schedule'!X54","v":0},{"$f":"'Maintenance Schedule'!Y54","v":0},{"$f":"'Maintenance Schedule'!Z54","v":0},{"$f":"'Maintenance Schedule'!AA54","v":0},{"$f":"'Maintenance Schedule'!AB54","v":0},{"$f":"'Maintenance Schedule'!AC54","v":0},null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fossil Fuel Consumed kWh",{"$f":"'Scenario 2'!B44","v":0},{"$f":"'Scenario 2'!C44","v":0},{"$f":"'Scenario 2'!D44","v":0},{"$f":"'Scenario 2'!E44","v":0},{"$f":"'Scenario 2'!F44","v":0},{"$f":"'Scenario 2'!G44","v":0},null,50,{"$f":"'Maintenance Schedule'!V55","v":0},{"$f":"'Maintenance Schedule'!W55","v":0},{"$f":"'Maintenance Schedule'!X55","v":0},{"$f":"'Maintenance Schedule'!Y55","v":0},{"$f":"'Maintenance Schedule'!Z55","v":0},{"$f":"'Maintenance Schedule'!AA55","v":0},{"$f":"'Maintenance Schedule'!AB55","v":0},{"$f":"'Maintenance Schedule'!AC55","v":0},null,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Heat Generated kWh",{"$f":"'Scenario 2'!B45","v":0},{"$f":"'Scenario 2'!C45","v":0},{"$f":"'Scenario 2'!D45","v":0},{"$f":"'Scenario 2'!E45","v":0},{"$f":"'Scenario 2'!F45","v":0},{"$f":"'Scenario 2'!G45","v":0},null,51,{"$f":"'Maintenance Schedule'!V56","v":0},{"$f":"'Maintenance Schedule'!W56","v":0},{"$f":"'Maintenance Schedule'!X56","v":0},{"$f":"'Maintenance Schedule'!Y56","v":0},{"$f":"'Maintenance Schedule'!Z56","v":0},{"$f":"'Maintenance Schedule'!AA56","v":0},{"$f":"'Maintenance Schedule'!AB56","v":0},{"$f":"'Maintenance Schedule'!AC56","v":0},null,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHW Generated kWh",{"$f":"'Scenario 2'!B46","v":0},{"$f":"'Scenario 2'!C46","v":0},{"$f":"'Scenario 2'!D46","v":0},{"$f":"'Scenario 2'!E46","v":0},{"$f":"'Scenario 2'!F46","v":0},{"$f":"'Scenario 2'!G46","v":0},null,52,{"$f":"'Maintenance Schedule'!V57","v":0},{"$f":"'Maintenance Schedule'!W57","v":0},{"$f":"'Maintenance Schedule'!X57","v":0},{"$f":"'Maintenance Schedule'!Y57","v":0},{"$f":"'Maintenance Schedule'!Z57","v":0},{"$f":"'Maintenance Schedule'!AA57","v":0},{"$f":"'Maintenance Schedule'!AB57","v":0},{"$f":"'Maintenance Schedule'!AC57","v":0},null,52,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Renewable Fuel Consumed kWh",{"$f":"'Scenario 2'!B47","v":0},{"$f":"'Scenario 2'!C47","v":0},{"$f":"'Scenario 2'!D47","v":0},{"$f":"'Scenario 2'!E47","v":0},{"$f":"'Scenario 2'!F47","v":0},{"$f":"'Scenario 2'!G47","v":0},null,53,{"$f":"'Maintenance Schedule'!V58","v":0},{"$f":"'Maintenance Schedule'!W58","v":0},{"$f":"'Maintenance Schedule'!X58","v":0},{"$f":"'Maintenance Schedule'!Y58","v":0},{"$f":"'Maintenance Schedule'!Z58","v":0},{"$f":"'Maintenance Schedule'!AA58","v":0},{"$f":"'Maintenance Schedule'!AB58","v":0},{"$f":"'Maintenance Schedule'!AC58","v":0},null,53,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Replacement Cost Multiplier",{"$f":"'Scenario 2'!B48","v":0},{"$f":"'Scenario 2'!C48","v":0},{"$f":"'Scenario 2'!D48","v":0},{"$f":"'Scenario 2'!E48","v":0},{"$f":"'Scenario 2'!F48","v":0},{"$f":"'Scenario 2'!G48","v":0},null,54,{"$f":"'Maintenance Schedule'!V59","v":0},{"$f":"'Maintenance Schedule'!W59","v":0},{"$f":"'Maintenance Schedule'!X59","v":0},{"$f":"'Maintenance Schedule'!Y59","v":0},{"$f":"'Maintenance Schedule'!Z59","v":0},{"$f":"'Maintenance Schedule'!AA59","v":0},{"$f":"'Maintenance Schedule'!AB59","v":0},{"$f":"'Maintenance Schedule'!AC59","v":0},null,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,55,{"$f":"'Maintenance Schedule'!V60","v":0},{"$f":"'Maintenance Schedule'!W60","v":0},{"$f":"'Maintenance Schedule'!X60","v":0},{"$f":"'Maintenance Schedule'!Y60","v":0},{"$f":"'Maintenance Schedule'!Z60","v":0},{"$f":"'Maintenance Schedule'!AA60","v":0},{"$f":"'Maintenance Schedule'!AB60","v":0},{"$f":"'Maintenance Schedule'!AC60","v":0},null,55,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,56,{"$f":"'Maintenance Schedule'!V61","v":0},{"$f":"'Maintenance Schedule'!W61","v":0},{"$f":"'Maintenance Schedule'!X61","v":0},{"$f":"'Maintenance Schedule'!Y61","v":0},{"$f":"'Maintenance Schedule'!Z61","v":0},{"$f":"'Maintenance Schedule'!AA61","v":0},{"$f":"'Maintenance Schedule'!AB61","v":0},{"$f":"'Maintenance Schedule'!AC61","v":0},null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,57,{"$f":"'Maintenance Schedule'!V62","v":0},{"$f":"'Maintenance Schedule'!W62","v":0},{"$f":"'Maintenance Schedule'!X62","v":0},{"$f":"'Maintenance Schedule'!Y62","v":0},{"$f":"'Maintenance Schedule'!Z62","v":0},{"$f":"'Maintenance Schedule'!AA62","v":0},{"$f":"'Maintenance Schedule'!AB62","v":0},{"$f":"'Maintenance Schedule'!AC62","v":0},null,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,58,{"$f":"'Maintenance Schedule'!V63","v":0},{"$f":"'Maintenance Schedule'!W63","v":0},{"$f":"'Maintenance Schedule'!X63","v":0},{"$f":"'Maintenance Schedule'!Y63","v":0},{"$f":"'Maintenance Schedule'!Z63","v":0},{"$f":"'Maintenance Schedule'!AA63","v":0},{"$f":"'Maintenance Schedule'!AB63","v":0},{"$f":"'Maintenance Schedule'!AC63","v":0},null,58,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,59,{"$f":"'Maintenance Schedule'!V64","v":0},{"$f":"'Maintenance Schedule'!W64","v":0},{"$f":"'Maintenance Schedule'!X64","v":0},{"$f":"'Maintenance Schedule'!Y64","v":0},{"$f":"'Maintenance Schedule'!Z64","v":0},{"$f":"'Maintenance Schedule'!AA64","v":0},{"$f":"'Maintenance Schedule'!AB64","v":0},{"$f":"'Maintenance Schedule'!AC64","v":0},null,59,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,60,{"$f":"'Maintenance Schedule'!V65","v":0},{"$f":"'Maintenance Schedule'!W65","v":0},{"$f":"'Maintenance Schedule'!X65","v":0},{"$f":"'Maintenance Schedule'!Y65","v":0},{"$f":"'Maintenance Schedule'!Z65","v":0},{"$f":"'Maintenance Schedule'!AA65","v":0},{"$f":"'Maintenance Schedule'!AB65","v":0},{"$f":"'Maintenance Schedule'!AC65","v":0},null,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,61,{"$f":"'Maintenance Schedule'!V66","v":0},{"$f":"'Maintenance Schedule'!W66","v":0},{"$f":"'Maintenance Schedule'!X66","v":0},{"$f":"'Maintenance Schedule'!Y66","v":0},{"$f":"'Maintenance Schedule'!Z66","v":0},{"$f":"'Maintenance Schedule'!AA66","v":0},{"$f":"'Maintenance Schedule'!AB66","v":0},{"$f":"'Maintenance Schedule'!AC66","v":0},null,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,62,{"$f":"'Maintenance Schedule'!V67","v":0},{"$f":"'Maintenance Schedule'!W67","v":0},{"$f":"'Maintenance Schedule'!X67","v":0},{"$f":"'Maintenance Schedule'!Y67","v":0},{"$f":"'Maintenance Schedule'!Z67","v":0},{"$f":"'Maintenance Schedule'!AA67","v":0},{"$f":"'Maintenance Schedule'!AB67","v":0},{"$f":"'Maintenance Schedule'!AC67","v":0},null,62,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,63,{"$f":"'Maintenance Schedule'!V68","v":0},{"$f":"'Maintenance Schedule'!W68","v":0},{"$f":"'Maintenance Schedule'!X68","v":0},{"$f":"'Maintenance Schedule'!Y68","v":0},{"$f":"'Maintenance Schedule'!Z68","v":0},{"$f":"'Maintenance Schedule'!AA68","v":0},{"$f":"'Maintenance Schedule'!AB68","v":0},{"$f":"'Maintenance Schedule'!AC68","v":0},null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,64,{"$f":"'Maintenance Schedule'!V69","v":0},{"$f":"'Maintenance Schedule'!W69","v":0},{"$f":"'Maintenance Schedule'!X69","v":0},{"$f":"'Maintenance Schedule'!Y69","v":0},{"$f":"'Maintenance Schedule'!Z69","v":0},{"$f":"'Maintenance Schedule'!AA69","v":0},{"$f":"'Maintenance Schedule'!AB69","v":0},{"$f":"'Maintenance Schedule'!AC69","v":0},null,64,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,65,{"$f":"'Maintenance Schedule'!V70","v":0},{"$f":"'Maintenance Schedule'!W70","v":0},{"$f":"'Maintenance Schedule'!X70","v":0},{"$f":"'Maintenance Schedule'!Y70","v":0},{"$f":"'Maintenance Schedule'!Z70","v":0},{"$f":"'Maintenance Schedule'!AA70","v":0},{"$f":"'Maintenance Schedule'!AB70","v":0},{"$f":"'Maintenance Schedule'!AC70","v":0},null,65,0,0,0,0,0,0,{"$f":"SUM(T70:Y70)","v":0},{"$f":"B$8+IF(B$9>0,CHOOSE(CODE(B$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"C$8+IF(C$9>0,CHOOSE(CODE(C$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"D$8+IF(D$9>0,CHOOSE(CODE(D$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"E$8+IF(E$9>0,CHOOSE(CODE(E$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"F$8+IF(F$9>0,CHOOSE(CODE(F$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"G$8+IF(G$9>0,CHOOSE(CODE(G$9)+1-Code_A,$J70,$K70,$L70,$M70,$N70,$O70,$P70,$Q70))","v":0},{"$f":"SUM(AA70:AF70)","v":0}]
[null,null,null,null,null,null,null,null,66,{"$f":"'Maintenance Schedule'!V71","v":0},{"$f":"'Maintenance Schedule'!W71","v":0},{"$f":"'Maintenance Schedule'!X71","v":0},{"$f":"'Maintenance Schedule'!Y71","v":0},{"$f":"'Maintenance Schedule'!Z71","v":0},{"$f":"'Maintenance Schedule'!AA71","v":0},{"$f":"'Maintenance Schedule'!AB71","v":0},{"$f":"'Maintenance Schedule'!AC71","v":0},null,66,{"$f":"IF(B$6>0,IF(MOD($S71,B$7)=0,B$6*$B$17,0),0)","v":0},{"$f":"IF(C$6>0,IF(MOD($S71,C$7)=0,C$6*$C$17,0),0)","v":0},{"$f":"IF(D$6>0,IF(MOD($S71,D$7)=0,D$6*$D$17,0),0)","v":0},{"$f":"IF(E$6>0,IF(MOD($S71,E$7)=0,E$6*$E$17,0),0)","v":0},{"$f":"IF(F$6>0,IF(MOD($S71,F$7)=0,F$6*$F$17,0),0)","v":0},{"$f":"IF(G$6>0,IF(MOD($S71,G$7)=0,G$6*$G$17,0),0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,67,{"$f":"'Maintenance Schedule'!V72","v":0},{"$f":"'Maintenance Schedule'!W72","v":0},{"$f":"'Maintenance Schedule'!X72","v":0},{"$f":"'Maintenance Schedule'!Y72","v":0},{"$f":"'Maintenance Schedule'!Z72","v":0},{"$f":"'Maintenance Schedule'!AA72","v":0},{"$f":"'Maintenance Schedule'!AB72","v":0},{"$f":"'Maintenance Schedule'!AC72","v":0},null,67,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,68,{"$f":"'Maintenance Schedule'!V73","v":0},{"$f":"'Maintenance Schedule'!W73","v":0},{"$f":"'Maintenance Schedule'!X73","v":0},{"$f":"'Maintenance Schedule'!Y73","v":0},{"$f":"'Maintenance Schedule'!Z73","v":0},{"$f":"'Maintenance Schedule'!AA73","v":0},{"$f":"'Maintenance Schedule'!AB73","v":0},{"$f":"'Maintenance Schedule'!AC73","v":0},null,68,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,69,{"$f":"'Maintenance Schedule'!V74","v":0},{"$f":"'Maintenance Schedule'!W74","v":0},{"$f":"'Maintenance Schedule'!X74","v":0},{"$f":"'Maintenance Schedule'!Y74","v":0},{"$f":"'Maintenance Schedule'!Z74","v":0},{"$f":"'Maintenance Schedule'!AA74","v":0},{"$f":"'Maintenance Schedule'!AB74","v":0},{"$f":"'Maintenance Schedule'!AC74","v":0},null,69,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,70,{"$f":"'Maintenance Schedule'!V75","v":0},{"$f":"'Maintenance Schedule'!W75","v":0},{"$f":"'Maintenance Schedule'!X75","v":0},{"$f":"'Maintenance Schedule'!Y75","v":0},{"$f":"'Maintenance Schedule'!Z75","v":0},{"$f":"'Maintenance Schedule'!AA75","v":0},{"$f":"'Maintenance Schedule'!AB75","v":0},{"$f":"'Maintenance Schedule'!AC75","v":0},null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,71,{"$f":"'Maintenance Schedule'!V76","v":0},{"$f":"'Maintenance Schedule'!W76","v":0},{"$f":"'Maintenance Schedule'!X76","v":0},{"$f":"'Maintenance Schedule'!Y76","v":0},{"$f":"'Maintenance Schedule'!Z76","v":0},{"$f":"'Maintenance Schedule'!AA76","v":0},{"$f":"'Maintenance Schedule'!AB76","v":0},{"$f":"'Maintenance Schedule'!AC76","v":0},null,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,72,{"$f":"'Maintenance Schedule'!V77","v":0},{"$f":"'Maintenance Schedule'!W77","v":0},{"$f":"'Maintenance Schedule'!X77","v":0},{"$f":"'Maintenance Schedule'!Y77","v":0},{"$f":"'Maintenance Schedule'!Z77","v":0},{"$f":"'Maintenance Schedule'!AA77","v":0},{"$f":"'Maintenance Schedule'!AB77","v":0},{"$f":"'Maintenance Schedule'!AC77","v":0},null,72,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,73,{"$f":"'Maintenance Schedule'!V78","v":0},{"$f":"'Maintenance Schedule'!W78","v":0},{"$f":"'Maintenance Schedule'!X78","v":0},{"$f":"'Maintenance Schedule'!Y78","v":0},{"$f":"'Maintenance Schedule'!Z78","v":0},{"$f":"'Maintenance Schedule'!AA78","v":0},{"$f":"'Maintenance Schedule'!AB78","v":0},{"$f":"'Maintenance Schedule'!AC78","v":0},null,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,74,{"$f":"'Maintenance Schedule'!V79","v":0},{"$f":"'Maintenance Schedule'!W79","v":0},{"$f":"'Maintenance Schedule'!X79","v":0},{"$f":"'Maintenance Schedule'!Y79","v":0},{"$f":"'Maintenance Schedule'!Z79","v":0},{"$f":"'Maintenance Schedule'!AA79","v":0},{"$f":"'Maintenance Schedule'!AB79","v":0},{"$f":"'Maintenance Schedule'!AC79","v":0},null,74,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,75,{"$f":"'Maintenance Schedule'!V80","v":0},{"$f":"'Maintenance Schedule'!W80","v":0},{"$f":"'Maintenance Schedule'!X80","v":0},{"$f":"'Maintenance Schedule'!Y80","v":0},{"$f":"'Maintenance Schedule'!Z80","v":0},{"$f":"'Maintenance Schedule'!AA80","v":0},{"$f":"'Maintenance Schedule'!AB80","v":0},{"$f":"'Maintenance Schedule'!AC80","v":0},null,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,76,{"$f":"'Maintenance Schedule'!V81","v":0},{"$f":"'Maintenance Schedule'!W81","v":0},{"$f":"'Maintenance Schedule'!X81","v":0},{"$f":"'Maintenance Schedule'!Y81","v":0},{"$f":"'Maintenance Schedule'!Z81","v":0},{"$f":"'Maintenance Schedule'!AA81","v":0},{"$f":"'Maintenance Schedule'!AB81","v":0},{"$f":"'Maintenance Schedule'!AC81","v":0},null,76,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,77,{"$f":"'Maintenance Schedule'!V82","v":0},{"$f":"'Maintenance Schedule'!W82","v":0},{"$f":"'Maintenance Schedule'!X82","v":0},{"$f":"'Maintenance Schedule'!Y82","v":0},{"$f":"'Maintenance Schedule'!Z82","v":0},{"$f":"'Maintenance Schedule'!AA82","v":0},{"$f":"'Maintenance Schedule'!AB82","v":0},{"$f":"'Maintenance Schedule'!AC82","v":0},null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,78,{"$f":"'Maintenance Schedule'!V83","v":0},{"$f":"'Maintenance Schedule'!W83","v":0},{"$f":"'Maintenance Schedule'!X83","v":0},{"$f":"'Maintenance Schedule'!Y83","v":0},{"$f":"'Maintenance Schedule'!Z83","v":0},{"$f":"'Maintenance Schedule'!AA83","v":0},{"$f":"'Maintenance Schedule'!AB83","v":0},{"$f":"'Maintenance Schedule'!AC83","v":0},null,78,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,79,{"$f":"'Maintenance Schedule'!V84","v":0},{"$f":"'Maintenance Schedule'!W84","v":0},{"$f":"'Maintenance Schedule'!X84","v":0},{"$f":"'Maintenance Schedule'!Y84","v":0},{"$f":"'Maintenance Schedule'!Z84","v":0},{"$f":"'Maintenance Schedule'!AA84","v":0},{"$f":"'Maintenance Schedule'!AB84","v":0},{"$f":"'Maintenance Schedule'!AC84","v":0},null,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,80,{"$f":"'Maintenance Schedule'!V85","v":0},{"$f":"'Maintenance Schedule'!W85","v":0},{"$f":"'Maintenance Schedule'!X85","v":0},{"$f":"'Maintenance Schedule'!Y85","v":0},{"$f":"'Maintenance Schedule'!Z85","v":0},{"$f":"'Maintenance Schedule'!AA85","v":0},{"$f":"'Maintenance Schedule'!AB85","v":0},{"$f":"'Maintenance Schedule'!AC85","v":0},null,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,81,{"$f":"'Maintenance Schedule'!V86","v":0},{"$f":"'Maintenance Schedule'!W86","v":0},{"$f":"'Maintenance Schedule'!X86","v":0},{"$f":"'Maintenance Schedule'!Y86","v":0},{"$f":"'Maintenance Schedule'!Z86","v":0},{"$f":"'Maintenance Schedule'!AA86","v":0},{"$f":"'Maintenance Schedule'!AB86","v":0},{"$f":"'Maintenance Schedule'!AC86","v":0},null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,82,{"$f":"'Maintenance Schedule'!V87","v":0},{"$f":"'Maintenance Schedule'!W87","v":0},{"$f":"'Maintenance Schedule'!X87","v":0},{"$f":"'Maintenance Schedule'!Y87","v":0},{"$f":"'Maintenance Schedule'!Z87","v":0},{"$f":"'Maintenance Schedule'!AA87","v":0},{"$f":"'Maintenance Schedule'!AB87","v":0},{"$f":"'Maintenance Schedule'!AC87","v":0},null,82,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,83,{"$f":"'Maintenance Schedule'!V88","v":0},{"$f":"'Maintenance Schedule'!W88","v":0},{"$f":"'Maintenance Schedule'!X88","v":0},{"$f":"'Maintenance Schedule'!Y88","v":0},{"$f":"'Maintenance Schedule'!Z88","v":0},{"$f":"'Maintenance Schedule'!AA88","v":0},{"$f":"'Maintenance Schedule'!AB88","v":0},{"$f":"'Maintenance Schedule'!AC88","v":0},null,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,84,{"$f":"'Maintenance Schedule'!V89","v":0},{"$f":"'Maintenance Schedule'!W89","v":0},{"$f":"'Maintenance Schedule'!X89","v":0},{"$f":"'Maintenance Schedule'!Y89","v":0},{"$f":"'Maintenance Schedule'!Z89","v":0},{"$f":"'Maintenance Schedule'!AA89","v":0},{"$f":"'Maintenance Schedule'!AB89","v":0},{"$f":"'Maintenance Schedule'!AC89","v":0},null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,85,{"$f":"'Maintenance Schedule'!V90","v":0},{"$f":"'Maintenance Schedule'!W90","v":0},{"$f":"'Maintenance Schedule'!X90","v":0},{"$f":"'Maintenance Schedule'!Y90","v":0},{"$f":"'Maintenance Schedule'!Z90","v":0},{"$f":"'Maintenance Schedule'!AA90","v":0},{"$f":"'Maintenance Schedule'!AB90","v":0},{"$f":"'Maintenance Schedule'!AC90","v":0},null,85,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,86,{"$f":"'Maintenance Schedule'!V91","v":0},{"$f":"'Maintenance Schedule'!W91","v":0},{"$f":"'Maintenance Schedule'!X91","v":0},{"$f":"'Maintenance Schedule'!Y91","v":0},{"$f":"'Maintenance Schedule'!Z91","v":0},{"$f":"'Maintenance Schedule'!AA91","v":0},{"$f":"'Maintenance Schedule'!AB91","v":0},{"$f":"'Maintenance Schedule'!AC91","v":0},null,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,87,{"$f":"'Maintenance Schedule'!V92","v":0},{"$f":"'Maintenance Schedule'!W92","v":0},{"$f":"'Maintenance Schedule'!X92","v":0},{"$f":"'Maintenance Schedule'!Y92","v":0},{"$f":"'Maintenance Schedule'!Z92","v":0},{"$f":"'Maintenance Schedule'!AA92","v":0},{"$f":"'Maintenance Schedule'!AB92","v":0},{"$f":"'Maintenance Schedule'!AC92","v":0},null,87,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,88,{"$f":"'Maintenance Schedule'!V93","v":0},{"$f":"'Maintenance Schedule'!W93","v":0},{"$f":"'Maintenance Schedule'!X93","v":0},{"$f":"'Maintenance Schedule'!Y93","v":0},{"$f":"'Maintenance Schedule'!Z93","v":0},{"$f":"'Maintenance Schedule'!AA93","v":0},{"$f":"'Maintenance Schedule'!AB93","v":0},{"$f":"'Maintenance Schedule'!AC93","v":0},null,88,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,89,{"$f":"'Maintenance Schedule'!V94","v":0},{"$f":"'Maintenance Schedule'!W94","v":0},{"$f":"'Maintenance Schedule'!X94","v":0},{"$f":"'Maintenance Schedule'!Y94","v":0},{"$f":"'Maintenance Schedule'!Z94","v":0},{"$f":"'Maintenance Schedule'!AA94","v":0},{"$f":"'Maintenance Schedule'!AB94","v":0},{"$f":"'Maintenance Schedule'!AC94","v":0},null,89,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,90,{"$f":"'Maintenance Schedule'!V95","v":0},{"$f":"'Maintenance Schedule'!W95","v":0},{"$f":"'Maintenance Schedule'!X95","v":0},{"$f":"'Maintenance Schedule'!Y95","v":0},{"$f":"'Maintenance Schedule'!Z95","v":0},{"$f":"'Maintenance Schedule'!AA95","v":0},{"$f":"'Maintenance Schedule'!AB95","v":0},{"$f":"'Maintenance Schedule'!AC95","v":0},null,90,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,91,{"$f":"'Maintenance Schedule'!V96","v":0},{"$f":"'Maintenance Schedule'!W96","v":0},{"$f":"'Maintenance Schedule'!X96","v":0},{"$f":"'Maintenance Schedule'!Y96","v":0},{"$f":"'Maintenance Schedule'!Z96","v":0},{"$f":"'Maintenance Schedule'!AA96","v":0},{"$f":"'Maintenance Schedule'!AB96","v":0},{"$f":"'Maintenance Schedule'!AC96","v":0},null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,92,{"$f":"'Maintenance Schedule'!V97","v":0},{"$f":"'Maintenance Schedule'!W97","v":0},{"$f":"'Maintenance Schedule'!X97","v":0},{"$f":"'Maintenance Schedule'!Y97","v":0},{"$f":"'Maintenance Schedule'!Z97","v":0},{"$f":"'Maintenance Schedule'!AA97","v":0},{"$f":"'Maintenance Schedule'!AB97","v":0},{"$f":"'Maintenance Schedule'!AC97","v":0},null,92,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,93,{"$f":"'Maintenance Schedule'!V98","v":0},{"$f":"'Maintenance Schedule'!W98","v":0},{"$f":"'Maintenance Schedule'!X98","v":0},{"$f":"'Maintenance Schedule'!Y98","v":0},{"$f":"'Maintenance Schedule'!Z98","v":0},{"$f":"'Maintenance Schedule'!AA98","v":0},{"$f":"'Maintenance Schedule'!AB98","v":0},{"$f":"'Maintenance Schedule'!AC98","v":0},null,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,94,{"$f":"'Maintenance Schedule'!V99","v":0},{"$f":"'Maintenance Schedule'!W99","v":0},{"$f":"'Maintenance Schedule'!X99","v":0},{"$f":"'Maintenance Schedule'!Y99","v":0},{"$f":"'Maintenance Schedule'!Z99","v":0},{"$f":"'Maintenance Schedule'!AA99","v":0},{"$f":"'Maintenance Schedule'!AB99","v":0},{"$f":"'Maintenance Schedule'!AC99","v":0},null,94,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,95,{"$f":"'Maintenance Schedule'!V100","v":0},{"$f":"'Maintenance Schedule'!W100","v":0},{"$f":"'Maintenance Schedule'!X100","v":0},{"$f":"'Maintenance Schedule'!Y100","v":0},{"$f":"'Maintenance Schedule'!Z100","v":0},{"$f":"'Maintenance Schedule'!AA100","v":0},{"$f":"'Maintenance Schedule'!AB100","v":0},{"$f":"'Maintenance Schedule'!AC100","v":0},null,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,96,{"$f":"'Maintenance Schedule'!V101","v":0},{"$f":"'Maintenance Schedule'!W101","v":0},{"$f":"'Maintenance Schedule'!X101","v":0},{"$f":"'Maintenance Schedule'!Y101","v":0},{"$f":"'Maintenance Schedule'!Z101","v":0},{"$f":"'Maintenance Schedule'!AA101","v":0},{"$f":"'Maintenance Schedule'!AB101","v":0},{"$f":"'Maintenance Schedule'!AC101","v":0},null,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,97,{"$f":"'Maintenance Schedule'!V102","v":0},{"$f":"'Maintenance Schedule'!W102","v":0},{"$f":"'Maintenance Schedule'!X102","v":0},{"$f":"'Maintenance Schedule'!Y102","v":0},{"$f":"'Maintenance Schedule'!Z102","v":0},{"$f":"'Maintenance Schedule'!AA102","v":0},{"$f":"'Maintenance Schedule'!AB102","v":0},{"$f":"'Maintenance Schedule'!AC102","v":0},null,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,98,{"$f":"'Maintenance Schedule'!V103","v":0},{"$f":"'Maintenance Schedule'!W103","v":0},{"$f":"'Maintenance Schedule'!X103","v":0},{"$f":"'Maintenance Schedule'!Y103","v":0},{"$f":"'Maintenance Schedule'!Z103","v":0},{"$f":"'Maintenance Schedule'!AA103","v":0},{"$f":"'Maintenance Schedule'!AB103","v":0},{"$f":"'Maintenance Schedule'!AC103","v":0},null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,99,{"$f":"'Maintenance Schedule'!V104","v":0},{"$f":"'Maintenance Schedule'!W104","v":0},{"$f":"'Maintenance Schedule'!X104","v":0},{"$f":"'Maintenance Schedule'!Y104","v":0},{"$f":"'Maintenance Schedule'!Z104","v":0},{"$f":"'Maintenance Schedule'!AA104","v":0},{"$f":"'Maintenance Schedule'!AB104","v":0},{"$f":"'Maintenance Schedule'!AC104","v":0},null,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,100,{"$f":"'Maintenance Schedule'!V105","v":0},{"$f":"'Maintenance Schedule'!W105","v":0},{"$f":"'Maintenance Schedule'!X105","v":0},{"$f":"'Maintenance Schedule'!Y105","v":0},{"$f":"'Maintenance Schedule'!Z105","v":0},{"$f":"'Maintenance Schedule'!AA105","v":0},{"$f":"'Maintenance Schedule'!AB105","v":0},{"$f":"'Maintenance Schedule'!AC105","v":0},null,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Schedules","index":14,"n_rows":52,"n_cols":104,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Whole Life Costing Schedules"]
[]
["Year",{"$f":"YEAR('Default Assumptions'!C8)","v":1900},{"$f":"B3+1","v":1901},{"$f":"C3+1","v":1902},1903,1904,1905,1906,1907,1908,1909,1910,1911,1912,1913,1914,1915,1916,1917,1918,1919,1920,1921,1922,1923,1924,1925,1926,1927,1928,1929,1930,1931,1932,1933,1934,1935,1936,1937,1938,1939,1940,1941,1942,1943,1944,1945,1946,1947,1948,1949,1950,1951,1952,1953,1954,1955,1956,1957,1958,{"$f":"BH3+1","v":1959},1960,1961,1962,1963,1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,{"$f":"CL3+1","v":1989},1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002]
["Percentage of year operating",{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!B3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!B3,IF(B3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(B3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0.91666666666666663},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!C3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!C3,IF(C3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(C3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!D3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!D3,IF(D3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(D3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!E3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!E3,IF(E3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(E3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!F3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!F3,IF(F3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(F3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!G3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!G3,IF(G3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(G3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!H3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!H3,IF(H3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(H3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!I3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!I3,IF(I3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(I3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!J3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!J3,IF(J3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(J3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!K3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!K3,IF(K3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(K3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!L3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!L3,IF(L3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(L3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!M3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!M3,IF(M3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(M3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!N3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!N3,IF(N3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(N3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!O3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!O3,IF(O3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(O3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!P3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!P3,IF(P3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(P3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Q3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Q3,IF(Q3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Q3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!R3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!R3,IF(R3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(R3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!S3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!S3,IF(S3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(S3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!T3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!T3,IF(T3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(T3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!U3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!U3,IF(U3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(U3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!V3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!V3,IF(V3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(V3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!W3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!W3,IF(W3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(W3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!X3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!X3,IF(X3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(X3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Y3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Y3,IF(Y3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Y3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!Z3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!Z3,IF(Z3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(Z3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AA3,IF(AA3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AA3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AB3,IF(AB3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AB3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AC3,IF(AC3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AC3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AD3,IF(AD3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AD3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AE3,IF(AE3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AE3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AF3,IF(AF3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AF3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AG3,IF(AG3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AG3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AH3,IF(AH3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AH3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AI3,IF(AI3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AI3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AJ3,IF(AJ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AJ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AK3,IF(AK3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AK3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AL3,IF(AL3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AL3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AM3,IF(AM3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AM3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AN3,IF(AN3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AN3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AO3,IF(AO3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AO3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AP3,IF(AP3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AP3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AQ3,IF(AQ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AQ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AR3,IF(AR3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AR3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AS3,IF(AS3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AS3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AT3,IF(AT3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AT3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AU3,IF(AU3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AU3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AV3,IF(AV3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AV3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AW3,IF(AW3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AW3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AX3,IF(AX3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AX3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AY3,IF(AY3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AY3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!AZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!AZ3,IF(AZ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(AZ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BA3,IF(BA3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BA3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BB3,IF(BB3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BB3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BC3,IF(BC3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BC3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BD3,IF(BD3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BD3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BE3,IF(BE3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BE3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BF3,IF(BF3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BF3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BG3,IF(BG3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BG3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BH3,IF(BH3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BH3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BI3,IF(BI3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BI3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BJ3,IF(BJ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BJ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BK3,IF(BK3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BK3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BL3,IF(BL3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BL3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BM3,IF(BM3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BM3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BN3,IF(BN3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BN3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BO3,IF(BO3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BO3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BP3,IF(BP3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BP3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BQ3,IF(BQ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BQ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BR3,IF(BR3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BR3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BS3,IF(BS3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BS3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BT3,IF(BT3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BT3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BU3,IF(BU3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BU3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BV3,IF(BV3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BV3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BW3,IF(BW3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BW3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BX3,IF(BX3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BX3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BY3,IF(BY3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BY3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!BZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!BZ3,IF(BZ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(BZ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CA3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CA3,IF(CA3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CA3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CB3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CB3,IF(CB3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CB3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CC3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CC3,IF(CC3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CC3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CD3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CD3,IF(CD3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CD3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CE3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CE3,IF(CE3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CE3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CF3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CF3,IF(CF3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CF3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CG3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CG3,IF(CG3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CG3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CH3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CH3,IF(CH3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CH3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CI3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CI3,IF(CI3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CI3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CJ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CJ3,IF(CJ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CJ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CK3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CK3,IF(CK3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CK3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CL3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CL3,IF(CL3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CL3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CM3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CM3,IF(CM3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CM3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CN3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CN3,IF(CN3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CN3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CO3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CO3,IF(CO3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CO3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CP3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CP3,IF(CP3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CP3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CQ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CQ3,IF(CQ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CQ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CR3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CR3,IF(CR3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CR3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CS3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CS3,IF(CS3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CS3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CT3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CT3,IF(CT3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CT3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CU3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CU3,IF(CU3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CU3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CV3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CV3,IF(CV3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CV3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CW3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CW3,IF(CW3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CW3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CX3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CX3,IF(CX3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CX3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CY3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CY3,IF(CY3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CY3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0},{"$f":"IF(YEAR('Default Assumptions'!$C$10)=Schedules!CZ3,(12-MONTH('Default Assumptions'!$C$10))/12,IF(YEAR('Default Assumptions'!$C$10)<Schedules!CZ3,IF(CZ3=YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,MONTH('Default Assumptions'!$C$10)/12,IF(CZ3<YEAR('Default Assumptions'!$C$10)+'Default Assumptions'!$C$11,1,0)),0))","v":0}]
["Operation Year",{"$f":"IF(AND(B4>0,C4>0),A5+1,0)","v":0},{"$f":"IF(AND(C4>0,D4>0),B5+1,0)","v":0},{"$f":"IF(AND(D4>0,E4>0),C5+1,0)","v":0},{"$f":"IF(AND(E4>0,F4>0),D5+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BI4>0,BJ4>0),BH5+1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Costs"]
["   Structure & Fabric",{"$f":"IF(B$5>0,OFFSET('Structure & Fabric'!$Y$4,B$5+1,1),0)+IF(AND(B5=0,C5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(C$5>0,OFFSET('Structure & Fabric'!$Y$4,C$5+1,1),0)+IF(AND(C5=0,D5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(D$5>0,OFFSET('Structure & Fabric'!$Y$4,D$5+1,1),0)+IF(AND(D5=0,E5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(E$5>0,OFFSET('Structure & Fabric'!$Y$4,E$5+1,1),0)+IF(AND(E5=0,F5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(F$5>0,OFFSET('Structure & Fabric'!$Y$4,F$5+1,1),0)+IF(AND(F5=0,G5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(G$5>0,OFFSET('Structure & Fabric'!$Y$4,G$5+1,1),0)+IF(AND(G5=0,H5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(H$5>0,OFFSET('Structure & Fabric'!$Y$4,H$5+1,1),0)+IF(AND(H5=0,I5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(I$5>0,OFFSET('Structure & Fabric'!$Y$4,I$5+1,1),0)+IF(AND(I5=0,J5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(J$5>0,OFFSET('Structure & Fabric'!$Y$4,J$5+1,1),0)+IF(AND(J5=0,K5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(K$5>0,OFFSET('Structure & Fabric'!$Y$4,K$5+1,1),0)+IF(AND(K5=0,L5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(L$5>0,OFFSET('Structure & Fabric'!$Y$4,L$5+1,1),0)+IF(AND(L5=0,M5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(M$5>0,OFFSET('Structure & Fabric'!$Y$4,M$5+1,1),0)+IF(AND(M5=0,N5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(N$5>0,OFFSET('Structure & Fabric'!$Y$4,N$5+1,1),0)+IF(AND(N5=0,O5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(O$5>0,OFFSET('Structure & Fabric'!$Y$4,O$5+1,1),0)+IF(AND(O5=0,P5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(P$5>0,OFFSET('Structure & Fabric'!$Y$4,P$5+1,1),0)+IF(AND(P5=0,Q5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(Q$5>0,OFFSET('Structure & Fabric'!$Y$4,Q$5+1,1),0)+IF(AND(Q5=0,R5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(R$5>0,OFFSET('Structure & Fabric'!$Y$4,R$5+1,1),0)+IF(AND(R5=0,S5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(S$5>0,OFFSET('Structure & Fabric'!$Y$4,S$5+1,1),0)+IF(AND(S5=0,T5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(T$5>0,OFFSET('Structure & Fabric'!$Y$4,T$5+1,1),0)+IF(AND(T5=0,U5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(U$5>0,OFFSET('Structure & Fabric'!$Y$4,U$5+1,1),0)+IF(AND(U5=0,V5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(V$5>0,OFFSET('Structure & Fabric'!$Y$4,V$5+1,1),0)+IF(AND(V5=0,W5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(W$5>0,OFFSET('Structure & Fabric'!$Y$4,W$5+1,1),0)+IF(AND(W5=0,X5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(X$5>0,OFFSET('Structure & Fabric'!$Y$4,X$5+1,1),0)+IF(AND(X5=0,Y5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(Y$5>0,OFFSET('Structure & Fabric'!$Y$4,Y$5+1,1),0)+IF(AND(Y5=0,Z5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(Z$5>0,OFFSET('Structure & Fabric'!$Y$4,Z$5+1,1),0)+IF(AND(Z5=0,AA5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AA$5>0,OFFSET('Structure & Fabric'!$Y$4,AA$5+1,1),0)+IF(AND(AA5=0,AB5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AB$5>0,OFFSET('Structure & Fabric'!$Y$4,AB$5+1,1),0)+IF(AND(AB5=0,AC5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AC$5>0,OFFSET('Structure & Fabric'!$Y$4,AC$5+1,1),0)+IF(AND(AC5=0,AD5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AD$5>0,OFFSET('Structure & Fabric'!$Y$4,AD$5+1,1),0)+IF(AND(AD5=0,AE5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AE$5>0,OFFSET('Structure & Fabric'!$Y$4,AE$5+1,1),0)+IF(AND(AE5=0,AF5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AF$5>0,OFFSET('Structure & Fabric'!$Y$4,AF$5+1,1),0)+IF(AND(AF5=0,AG5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AG$5>0,OFFSET('Structure & Fabric'!$Y$4,AG$5+1,1),0)+IF(AND(AG5=0,AH5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AH$5>0,OFFSET('Structure & Fabric'!$Y$4,AH$5+1,1),0)+IF(AND(AH5=0,AI5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AI$5>0,OFFSET('Structure & Fabric'!$Y$4,AI$5+1,1),0)+IF(AND(AI5=0,AJ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AJ$5>0,OFFSET('Structure & Fabric'!$Y$4,AJ$5+1,1),0)+IF(AND(AJ5=0,AK5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AK$5>0,OFFSET('Structure & Fabric'!$Y$4,AK$5+1,1),0)+IF(AND(AK5=0,AL5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AL$5>0,OFFSET('Structure & Fabric'!$Y$4,AL$5+1,1),0)+IF(AND(AL5=0,AM5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AM$5>0,OFFSET('Structure & Fabric'!$Y$4,AM$5+1,1),0)+IF(AND(AM5=0,AN5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AN$5>0,OFFSET('Structure & Fabric'!$Y$4,AN$5+1,1),0)+IF(AND(AN5=0,AO5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AO$5>0,OFFSET('Structure & Fabric'!$Y$4,AO$5+1,1),0)+IF(AND(AO5=0,AP5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AP$5>0,OFFSET('Structure & Fabric'!$Y$4,AP$5+1,1),0)+IF(AND(AP5=0,AQ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AQ$5>0,OFFSET('Structure & Fabric'!$Y$4,AQ$5+1,1),0)+IF(AND(AQ5=0,AR5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AR$5>0,OFFSET('Structure & Fabric'!$Y$4,AR$5+1,1),0)+IF(AND(AR5=0,AS5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AS$5>0,OFFSET('Structure & Fabric'!$Y$4,AS$5+1,1),0)+IF(AND(AS5=0,AT5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AT$5>0,OFFSET('Structure & Fabric'!$Y$4,AT$5+1,1),0)+IF(AND(AT5=0,AU5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AU$5>0,OFFSET('Structure & Fabric'!$Y$4,AU$5+1,1),0)+IF(AND(AU5=0,AV5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AV$5>0,OFFSET('Structure & Fabric'!$Y$4,AV$5+1,1),0)+IF(AND(AV5=0,AW5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AW$5>0,OFFSET('Structure & Fabric'!$Y$4,AW$5+1,1),0)+IF(AND(AW5=0,AX5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AX$5>0,OFFSET('Structure & Fabric'!$Y$4,AX$5+1,1),0)+IF(AND(AX5=0,AY5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AY$5>0,OFFSET('Structure & Fabric'!$Y$4,AY$5+1,1),0)+IF(AND(AY5=0,AZ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(AZ$5>0,OFFSET('Structure & Fabric'!$Y$4,AZ$5+1,1),0)+IF(AND(AZ5=0,BA5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BA$5>0,OFFSET('Structure & Fabric'!$Y$4,BA$5+1,1),0)+IF(AND(BA5=0,BB5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BB$5>0,OFFSET('Structure & Fabric'!$Y$4,BB$5+1,1),0)+IF(AND(BB5=0,BC5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BC$5>0,OFFSET('Structure & Fabric'!$Y$4,BC$5+1,1),0)+IF(AND(BC5=0,BD5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BD$5>0,OFFSET('Structure & Fabric'!$Y$4,BD$5+1,1),0)+IF(AND(BD5=0,BE5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BE$5>0,OFFSET('Structure & Fabric'!$Y$4,BE$5+1,1),0)+IF(AND(BE5=0,BF5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BF$5>0,OFFSET('Structure & Fabric'!$Y$4,BF$5+1,1),0)+IF(AND(BF5=0,BG5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BG$5>0,OFFSET('Structure & Fabric'!$Y$4,BG$5+1,1),0)+IF(AND(BG5=0,BH5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BH$5>0,OFFSET('Structure & Fabric'!$Y$4,BH$5+1,1),0)+IF(AND(BH5=0,BI5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BI$5>0,OFFSET('Structure & Fabric'!$Y$4,BI$5+1,1),0)+IF(AND(BI5=0,BJ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BJ$5>0,OFFSET('Structure & Fabric'!$Y$4,BJ$5+1,1),0)+IF(AND(BJ5=0,BK5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BK$5>0,OFFSET('Structure & Fabric'!$Y$4,BK$5+1,1),0)+IF(AND(BK5=0,BL5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BL$5>0,OFFSET('Structure & Fabric'!$Y$4,BL$5+1,1),0)+IF(AND(BL5=0,BM5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BM$5>0,OFFSET('Structure & Fabric'!$Y$4,BM$5+1,1),0)+IF(AND(BM5=0,BN5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BN$5>0,OFFSET('Structure & Fabric'!$Y$4,BN$5+1,1),0)+IF(AND(BN5=0,BO5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BO$5>0,OFFSET('Structure & Fabric'!$Y$4,BO$5+1,1),0)+IF(AND(BO5=0,BP5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BP$5>0,OFFSET('Structure & Fabric'!$Y$4,BP$5+1,1),0)+IF(AND(BP5=0,BQ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BQ$5>0,OFFSET('Structure & Fabric'!$Y$4,BQ$5+1,1),0)+IF(AND(BQ5=0,BR5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BR$5>0,OFFSET('Structure & Fabric'!$Y$4,BR$5+1,1),0)+IF(AND(BR5=0,BS5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BS$5>0,OFFSET('Structure & Fabric'!$Y$4,BS$5+1,1),0)+IF(AND(BS5=0,BT5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BT$5>0,OFFSET('Structure & Fabric'!$Y$4,BT$5+1,1),0)+IF(AND(BT5=0,BU5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BU$5>0,OFFSET('Structure & Fabric'!$Y$4,BU$5+1,1),0)+IF(AND(BU5=0,BV5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BV$5>0,OFFSET('Structure & Fabric'!$Y$4,BV$5+1,1),0)+IF(AND(BV5=0,BW5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BW$5>0,OFFSET('Structure & Fabric'!$Y$4,BW$5+1,1),0)+IF(AND(BW5=0,BX5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BX$5>0,OFFSET('Structure & Fabric'!$Y$4,BX$5+1,1),0)+IF(AND(BX5=0,BY5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BY$5>0,OFFSET('Structure & Fabric'!$Y$4,BY$5+1,1),0)+IF(AND(BY5=0,BZ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(BZ$5>0,OFFSET('Structure & Fabric'!$Y$4,BZ$5+1,1),0)+IF(AND(BZ5=0,CA5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CA$5>0,OFFSET('Structure & Fabric'!$Y$4,CA$5+1,1),0)+IF(AND(CA5=0,CB5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CB$5>0,OFFSET('Structure & Fabric'!$Y$4,CB$5+1,1),0)+IF(AND(CB5=0,CC5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CC$5>0,OFFSET('Structure & Fabric'!$Y$4,CC$5+1,1),0)+IF(AND(CC5=0,CD5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CD$5>0,OFFSET('Structure & Fabric'!$Y$4,CD$5+1,1),0)+IF(AND(CD5=0,CE5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CE$5>0,OFFSET('Structure & Fabric'!$Y$4,CE$5+1,1),0)+IF(AND(CE5=0,CF5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CF$5>0,OFFSET('Structure & Fabric'!$Y$4,CF$5+1,1),0)+IF(AND(CF5=0,CG5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CG$5>0,OFFSET('Structure & Fabric'!$Y$4,CG$5+1,1),0)+IF(AND(CG5=0,CH5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CH$5>0,OFFSET('Structure & Fabric'!$Y$4,CH$5+1,1),0)+IF(AND(CH5=0,CI5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CI$5>0,OFFSET('Structure & Fabric'!$Y$4,CI$5+1,1),0)+IF(AND(CI5=0,CJ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CJ$5>0,OFFSET('Structure & Fabric'!$Y$4,CJ$5+1,1),0)+IF(AND(CJ5=0,CK5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CK$5>0,OFFSET('Structure & Fabric'!$Y$4,CK$5+1,1),0)+IF(AND(CK5=0,CL5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CL$5>0,OFFSET('Structure & Fabric'!$Y$4,CL$5+1,1),0)+IF(AND(CL5=0,CM5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CM$5>0,OFFSET('Structure & Fabric'!$Y$4,CM$5+1,1),0)+IF(AND(CM5=0,CN5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CN$5>0,OFFSET('Structure & Fabric'!$Y$4,CN$5+1,1),0)+IF(AND(CN5=0,CO5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CO$5>0,OFFSET('Structure & Fabric'!$Y$4,CO$5+1,1),0)+IF(AND(CO5=0,CP5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CP$5>0,OFFSET('Structure & Fabric'!$Y$4,CP$5+1,1),0)+IF(AND(CP5=0,CQ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CQ$5>0,OFFSET('Structure & Fabric'!$Y$4,CQ$5+1,1),0)+IF(AND(CQ5=0,CR5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CR$5>0,OFFSET('Structure & Fabric'!$Y$4,CR$5+1,1),0)+IF(AND(CR5=0,CS5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CS$5>0,OFFSET('Structure & Fabric'!$Y$4,CS$5+1,1),0)+IF(AND(CS5=0,CT5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CT$5>0,OFFSET('Structure & Fabric'!$Y$4,CT$5+1,1),0)+IF(AND(CT5=0,CU5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CU$5>0,OFFSET('Structure & Fabric'!$Y$4,CU$5+1,1),0)+IF(AND(CU5=0,CV5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CV$5>0,OFFSET('Structure & Fabric'!$Y$4,CV$5+1,1),0)+IF(AND(CV5=0,CW5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CW$5>0,OFFSET('Structure & Fabric'!$Y$4,CW$5+1,1),0)+IF(AND(CW5=0,CX5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CX$5>0,OFFSET('Structure & Fabric'!$Y$4,CX$5+1,1),0)+IF(AND(CX5=0,CY5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CY$5>0,OFFSET('Structure & Fabric'!$Y$4,CY$5+1,1),0)+IF(AND(CY5=0,CZ5>0),'Structure & Fabric'!$Z$5,0)","v":0},{"$f":"IF(CZ$5>0,OFFSET('Structure & Fabric'!$Y$4,CZ$5+1,1),0)+IF(AND(CZ5=0,DA5>0),'Structure & Fabric'!$Z$5,0)","v":0}]
["   Services",{"$f":"IF(B$5>0,OFFSET(Services!$Y$4,B$5+1,1),0)+IF(AND(B$5=0,C5>0),Services!$Z$5,0)","v":0},{"$f":"IF(C$5>0,OFFSET(Services!$Y$4,C$5+1,1),0)+IF(AND(C5=0,D5>0),Services!$Z$5,0)","v":0},{"$f":"IF(D$5>0,OFFSET(Services!$Y$4,D$5+1,1),0)+IF(AND(D5=0,E5>0),Services!$Z$5,0)","v":0},{"$f":"IF(E$5>0,OFFSET(Services!$Y$4,E$5+1,1),0)+IF(AND(E5=0,F5>0),Services!$Z$5,0)","v":0},{"$f":"IF(F$5>0,OFFSET(Services!$Y$4,F$5+1,1),0)+IF(AND(F5=0,G5>0),Services!$Z$5,0)","v":0},{"$f":"IF(G$5>0,OFFSET(Services!$Y$4,G$5+1,1),0)+IF(AND(G5=0,H5>0),Services!$Z$5,0)","v":0},{"$f":"IF(H$5>0,OFFSET(Services!$Y$4,H$5+1,1),0)+IF(AND(H5=0,I5>0),Services!$Z$5,0)","v":0},{"$f":"IF(I$5>0,OFFSET(Services!$Y$4,I$5+1,1),0)+IF(AND(I5=0,J5>0),Services!$Z$5,0)","v":0},{"$f":"IF(J$5>0,OFFSET(Services!$Y$4,J$5+1,1),0)+IF(AND(J5=0,K5>0),Services!$Z$5,0)","v":0},{"$f":"IF(K$5>0,OFFSET(Services!$Y$4,K$5+1,1),0)+IF(AND(K5=0,L5>0),Services!$Z$5,0)","v":0},{"$f":"IF(L$5>0,OFFSET(Services!$Y$4,L$5+1,1),0)+IF(AND(L5=0,M5>0),Services!$Z$5,0)","v":0},{"$f":"IF(M$5>0,OFFSET(Services!$Y$4,M$5+1,1),0)+IF(AND(M5=0,N5>0),Services!$Z$5,0)","v":0},{"$f":"IF(N$5>0,OFFSET(Services!$Y$4,N$5+1,1),0)+IF(AND(N5=0,O5>0),Services!$Z$5,0)","v":0},{"$f":"IF(O$5>0,OFFSET(Services!$Y$4,O$5+1,1),0)+IF(AND(O5=0,P5>0),Services!$Z$5,0)","v":0},{"$f":"IF(P$5>0,OFFSET(Services!$Y$4,P$5+1,1),0)+IF(AND(P5=0,Q5>0),Services!$Z$5,0)","v":0},{"$f":"IF(Q$5>0,OFFSET(Services!$Y$4,Q$5+1,1),0)+IF(AND(Q5=0,R5>0),Services!$Z$5,0)","v":0},{"$f":"IF(R$5>0,OFFSET(Services!$Y$4,R$5+1,1),0)+IF(AND(R5=0,S5>0),Services!$Z$5,0)","v":0},{"$f":"IF(S$5>0,OFFSET(Services!$Y$4,S$5+1,1),0)+IF(AND(S5=0,T5>0),Services!$Z$5,0)","v":0},{"$f":"IF(T$5>0,OFFSET(Services!$Y$4,T$5+1,1),0)+IF(AND(T5=0,U5>0),Services!$Z$5,0)","v":0},{"$f":"IF(U$5>0,OFFSET(Services!$Y$4,U$5+1,1),0)+IF(AND(U5=0,V5>0),Services!$Z$5,0)","v":0},{"$f":"IF(V$5>0,OFFSET(Services!$Y$4,V$5+1,1),0)+IF(AND(V5=0,W5>0),Services!$Z$5,0)","v":0},{"$f":"IF(W$5>0,OFFSET(Services!$Y$4,W$5+1,1),0)+IF(AND(W5=0,X5>0),Services!$Z$5,0)","v":0},{"$f":"IF(X$5>0,OFFSET(Services!$Y$4,X$5+1,1),0)+IF(AND(X5=0,Y5>0),Services!$Z$5,0)","v":0},{"$f":"IF(Y$5>0,OFFSET(Services!$Y$4,Y$5+1,1),0)+IF(AND(Y5=0,Z5>0),Services!$Z$5,0)","v":0},{"$f":"IF(Z$5>0,OFFSET(Services!$Y$4,Z$5+1,1),0)+IF(AND(Z5=0,AA5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AA$5>0,OFFSET(Services!$Y$4,AA$5+1,1),0)+IF(AND(AA5=0,AB5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AB$5>0,OFFSET(Services!$Y$4,AB$5+1,1),0)+IF(AND(AB5=0,AC5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AC$5>0,OFFSET(Services!$Y$4,AC$5+1,1),0)+IF(AND(AC5=0,AD5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AD$5>0,OFFSET(Services!$Y$4,AD$5+1,1),0)+IF(AND(AD5=0,AE5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AE$5>0,OFFSET(Services!$Y$4,AE$5+1,1),0)+IF(AND(AE5=0,AF5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AF$5>0,OFFSET(Services!$Y$4,AF$5+1,1),0)+IF(AND(AF5=0,AG5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AG$5>0,OFFSET(Services!$Y$4,AG$5+1,1),0)+IF(AND(AG5=0,AH5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AH$5>0,OFFSET(Services!$Y$4,AH$5+1,1),0)+IF(AND(AH5=0,AI5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AI$5>0,OFFSET(Services!$Y$4,AI$5+1,1),0)+IF(AND(AI5=0,AJ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AJ$5>0,OFFSET(Services!$Y$4,AJ$5+1,1),0)+IF(AND(AJ5=0,AK5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AK$5>0,OFFSET(Services!$Y$4,AK$5+1,1),0)+IF(AND(AK5=0,AL5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AL$5>0,OFFSET(Services!$Y$4,AL$5+1,1),0)+IF(AND(AL5=0,AM5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AM$5>0,OFFSET(Services!$Y$4,AM$5+1,1),0)+IF(AND(AM5=0,AN5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AN$5>0,OFFSET(Services!$Y$4,AN$5+1,1),0)+IF(AND(AN5=0,AO5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AO$5>0,OFFSET(Services!$Y$4,AO$5+1,1),0)+IF(AND(AO5=0,AP5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AP$5>0,OFFSET(Services!$Y$4,AP$5+1,1),0)+IF(AND(AP5=0,AQ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AQ$5>0,OFFSET(Services!$Y$4,AQ$5+1,1),0)+IF(AND(AQ5=0,AR5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AR$5>0,OFFSET(Services!$Y$4,AR$5+1,1),0)+IF(AND(AR5=0,AS5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AS$5>0,OFFSET(Services!$Y$4,AS$5+1,1),0)+IF(AND(AS5=0,AT5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AT$5>0,OFFSET(Services!$Y$4,AT$5+1,1),0)+IF(AND(AT5=0,AU5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AU$5>0,OFFSET(Services!$Y$4,AU$5+1,1),0)+IF(AND(AU5=0,AV5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AV$5>0,OFFSET(Services!$Y$4,AV$5+1,1),0)+IF(AND(AV5=0,AW5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AW$5>0,OFFSET(Services!$Y$4,AW$5+1,1),0)+IF(AND(AW5=0,AX5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AX$5>0,OFFSET(Services!$Y$4,AX$5+1,1),0)+IF(AND(AX5=0,AY5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AY$5>0,OFFSET(Services!$Y$4,AY$5+1,1),0)+IF(AND(AY5=0,AZ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(AZ$5>0,OFFSET(Services!$Y$4,AZ$5+1,1),0)+IF(AND(AZ5=0,BA5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BA$5>0,OFFSET(Services!$Y$4,BA$5+1,1),0)+IF(AND(BA5=0,BB5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BB$5>0,OFFSET(Services!$Y$4,BB$5+1,1),0)+IF(AND(BB5=0,BC5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BC$5>0,OFFSET(Services!$Y$4,BC$5+1,1),0)+IF(AND(BC5=0,BD5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BD$5>0,OFFSET(Services!$Y$4,BD$5+1,1),0)+IF(AND(BD5=0,BE5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BE$5>0,OFFSET(Services!$Y$4,BE$5+1,1),0)+IF(AND(BE5=0,BF5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BF$5>0,OFFSET(Services!$Y$4,BF$5+1,1),0)+IF(AND(BF5=0,BG5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BG$5>0,OFFSET(Services!$Y$4,BG$5+1,1),0)+IF(AND(BG5=0,BH5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BH$5>0,OFFSET(Services!$Y$4,BH$5+1,1),0)+IF(AND(BH5=0,BI5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BI$5>0,OFFSET(Services!$Y$4,BI$5+1,1),0)+IF(AND(BI5=0,BJ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BJ$5>0,OFFSET(Services!$Y$4,BJ$5+1,1),0)+IF(AND(BJ5=0,BK5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BK$5>0,OFFSET(Services!$Y$4,BK$5+1,1),0)+IF(AND(BK5=0,BL5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BL$5>0,OFFSET(Services!$Y$4,BL$5+1,1),0)+IF(AND(BL5=0,BM5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BM$5>0,OFFSET(Services!$Y$4,BM$5+1,1),0)+IF(AND(BM5=0,BN5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BN$5>0,OFFSET(Services!$Y$4,BN$5+1,1),0)+IF(AND(BN5=0,BO5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BO$5>0,OFFSET(Services!$Y$4,BO$5+1,1),0)+IF(AND(BO5=0,BP5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BP$5>0,OFFSET(Services!$Y$4,BP$5+1,1),0)+IF(AND(BP5=0,BQ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BQ$5>0,OFFSET(Services!$Y$4,BQ$5+1,1),0)+IF(AND(BQ5=0,BR5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BR$5>0,OFFSET(Services!$Y$4,BR$5+1,1),0)+IF(AND(BR5=0,BS5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BS$5>0,OFFSET(Services!$Y$4,BS$5+1,1),0)+IF(AND(BS5=0,BT5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BT$5>0,OFFSET(Services!$Y$4,BT$5+1,1),0)+IF(AND(BT5=0,BU5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BU$5>0,OFFSET(Services!$Y$4,BU$5+1,1),0)+IF(AND(BU5=0,BV5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BV$5>0,OFFSET(Services!$Y$4,BV$5+1,1),0)+IF(AND(BV5=0,BW5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BW$5>0,OFFSET(Services!$Y$4,BW$5+1,1),0)+IF(AND(BW5=0,BX5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BX$5>0,OFFSET(Services!$Y$4,BX$5+1,1),0)+IF(AND(BX5=0,BY5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BY$5>0,OFFSET(Services!$Y$4,BY$5+1,1),0)+IF(AND(BY5=0,BZ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(BZ$5>0,OFFSET(Services!$Y$4,BZ$5+1,1),0)+IF(AND(BZ5=0,CA5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CA$5>0,OFFSET(Services!$Y$4,CA$5+1,1),0)+IF(AND(CA5=0,CB5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CB$5>0,OFFSET(Services!$Y$4,CB$5+1,1),0)+IF(AND(CB5=0,CC5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CC$5>0,OFFSET(Services!$Y$4,CC$5+1,1),0)+IF(AND(CC5=0,CD5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CD$5>0,OFFSET(Services!$Y$4,CD$5+1,1),0)+IF(AND(CD5=0,CE5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CE$5>0,OFFSET(Services!$Y$4,CE$5+1,1),0)+IF(AND(CE5=0,CF5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CF$5>0,OFFSET(Services!$Y$4,CF$5+1,1),0)+IF(AND(CF5=0,CG5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CG$5>0,OFFSET(Services!$Y$4,CG$5+1,1),0)+IF(AND(CG5=0,CH5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CH$5>0,OFFSET(Services!$Y$4,CH$5+1,1),0)+IF(AND(CH5=0,CI5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CI$5>0,OFFSET(Services!$Y$4,CI$5+1,1),0)+IF(AND(CI5=0,CJ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CJ$5>0,OFFSET(Services!$Y$4,CJ$5+1,1),0)+IF(AND(CJ5=0,CK5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CK$5>0,OFFSET(Services!$Y$4,CK$5+1,1),0)+IF(AND(CK5=0,CL5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CL$5>0,OFFSET(Services!$Y$4,CL$5+1,1),0)+IF(AND(CL5=0,CM5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CM$5>0,OFFSET(Services!$Y$4,CM$5+1,1),0)+IF(AND(CM5=0,CN5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CN$5>0,OFFSET(Services!$Y$4,CN$5+1,1),0)+IF(AND(CN5=0,CO5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CO$5>0,OFFSET(Services!$Y$4,CO$5+1,1),0)+IF(AND(CO5=0,CP5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CP$5>0,OFFSET(Services!$Y$4,CP$5+1,1),0)+IF(AND(CP5=0,CQ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CQ$5>0,OFFSET(Services!$Y$4,CQ$5+1,1),0)+IF(AND(CQ5=0,CR5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CR$5>0,OFFSET(Services!$Y$4,CR$5+1,1),0)+IF(AND(CR5=0,CS5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CS$5>0,OFFSET(Services!$Y$4,CS$5+1,1),0)+IF(AND(CS5=0,CT5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CT$5>0,OFFSET(Services!$Y$4,CT$5+1,1),0)+IF(AND(CT5=0,CU5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CU$5>0,OFFSET(Services!$Y$4,CU$5+1,1),0)+IF(AND(CU5=0,CV5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CV$5>0,OFFSET(Services!$Y$4,CV$5+1,1),0)+IF(AND(CV5=0,CW5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CW$5>0,OFFSET(Services!$Y$4,CW$5+1,1),0)+IF(AND(CW5=0,CX5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CX$5>0,OFFSET(Services!$Y$4,CX$5+1,1),0)+IF(AND(CX5=0,CY5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CY$5>0,OFFSET(Services!$Y$4,CY$5+1,1),0)+IF(AND(CY5=0,CZ5>0),Services!$Z$5,0)","v":0},{"$f":"IF(CZ$5>0,OFFSET(Services!$Y$4,CZ$5+1,1),0)+IF(AND(CZ5=0,DA5>0),Services!$Z$5,0)","v":0}]
["   Renewables",{"$f":"IF(B$5>0,OFFSET(Renewables!$Y$4,B$5+1,1),0)+IF(AND(B$5=0,C$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(C$5>0,OFFSET(Renewables!$Y$4,C$5+1,1),0)+IF(AND(C$5=0,D$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(D$5>0,OFFSET(Renewables!$Y$4,D$5+1,1),0)+IF(AND(D$5=0,E$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(E$5>0,OFFSET(Renewables!$Y$4,E$5+1,1),0)+IF(AND(E$5=0,F$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(F$5>0,OFFSET(Renewables!$Y$4,F$5+1,1),0)+IF(AND(F$5=0,G$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(G$5>0,OFFSET(Renewables!$Y$4,G$5+1,1),0)+IF(AND(G$5=0,H$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(H$5>0,OFFSET(Renewables!$Y$4,H$5+1,1),0)+IF(AND(H$5=0,I$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(I$5>0,OFFSET(Renewables!$Y$4,I$5+1,1),0)+IF(AND(I$5=0,J$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(J$5>0,OFFSET(Renewables!$Y$4,J$5+1,1),0)+IF(AND(J$5=0,K$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(K$5>0,OFFSET(Renewables!$Y$4,K$5+1,1),0)+IF(AND(K$5=0,L$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(L$5>0,OFFSET(Renewables!$Y$4,L$5+1,1),0)+IF(AND(L$5=0,M$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(M$5>0,OFFSET(Renewables!$Y$4,M$5+1,1),0)+IF(AND(M$5=0,N$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(N$5>0,OFFSET(Renewables!$Y$4,N$5+1,1),0)+IF(AND(N$5=0,O$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(O$5>0,OFFSET(Renewables!$Y$4,O$5+1,1),0)+IF(AND(O$5=0,P$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(P$5>0,OFFSET(Renewables!$Y$4,P$5+1,1),0)+IF(AND(P$5=0,Q$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(Q$5>0,OFFSET(Renewables!$Y$4,Q$5+1,1),0)+IF(AND(Q$5=0,R$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(R$5>0,OFFSET(Renewables!$Y$4,R$5+1,1),0)+IF(AND(R$5=0,S$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(S$5>0,OFFSET(Renewables!$Y$4,S$5+1,1),0)+IF(AND(S$5=0,T$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(T$5>0,OFFSET(Renewables!$Y$4,T$5+1,1),0)+IF(AND(T$5=0,U$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(U$5>0,OFFSET(Renewables!$Y$4,U$5+1,1),0)+IF(AND(U$5=0,V$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(V$5>0,OFFSET(Renewables!$Y$4,V$5+1,1),0)+IF(AND(V$5=0,W$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(W$5>0,OFFSET(Renewables!$Y$4,W$5+1,1),0)+IF(AND(W$5=0,X$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(X$5>0,OFFSET(Renewables!$Y$4,X$5+1,1),0)+IF(AND(X$5=0,Y$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(Y$5>0,OFFSET(Renewables!$Y$4,Y$5+1,1),0)+IF(AND(Y$5=0,Z$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(Z$5>0,OFFSET(Renewables!$Y$4,Z$5+1,1),0)+IF(AND(Z$5=0,AA$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AA$5>0,OFFSET(Renewables!$Y$4,AA$5+1,1),0)+IF(AND(AA$5=0,AB$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AB$5>0,OFFSET(Renewables!$Y$4,AB$5+1,1),0)+IF(AND(AB$5=0,AC$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AC$5>0,OFFSET(Renewables!$Y$4,AC$5+1,1),0)+IF(AND(AC$5=0,AD$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AD$5>0,OFFSET(Renewables!$Y$4,AD$5+1,1),0)+IF(AND(AD$5=0,AE$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AE$5>0,OFFSET(Renewables!$Y$4,AE$5+1,1),0)+IF(AND(AE$5=0,AF$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AF$5>0,OFFSET(Renewables!$Y$4,AF$5+1,1),0)+IF(AND(AF$5=0,AG$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AG$5>0,OFFSET(Renewables!$Y$4,AG$5+1,1),0)+IF(AND(AG$5=0,AH$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AH$5>0,OFFSET(Renewables!$Y$4,AH$5+1,1),0)+IF(AND(AH$5=0,AI$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AI$5>0,OFFSET(Renewables!$Y$4,AI$5+1,1),0)+IF(AND(AI$5=0,AJ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AJ$5>0,OFFSET(Renewables!$Y$4,AJ$5+1,1),0)+IF(AND(AJ$5=0,AK$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AK$5>0,OFFSET(Renewables!$Y$4,AK$5+1,1),0)+IF(AND(AK$5=0,AL$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AL$5>0,OFFSET(Renewables!$Y$4,AL$5+1,1),0)+IF(AND(AL$5=0,AM$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AM$5>0,OFFSET(Renewables!$Y$4,AM$5+1,1),0)+IF(AND(AM$5=0,AN$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AN$5>0,OFFSET(Renewables!$Y$4,AN$5+1,1),0)+IF(AND(AN$5=0,AO$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AO$5>0,OFFSET(Renewables!$Y$4,AO$5+1,1),0)+IF(AND(AO$5=0,AP$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AP$5>0,OFFSET(Renewables!$Y$4,AP$5+1,1),0)+IF(AND(AP$5=0,AQ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AQ$5>0,OFFSET(Renewables!$Y$4,AQ$5+1,1),0)+IF(AND(AQ$5=0,AR$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AR$5>0,OFFSET(Renewables!$Y$4,AR$5+1,1),0)+IF(AND(AR$5=0,AS$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AS$5>0,OFFSET(Renewables!$Y$4,AS$5+1,1),0)+IF(AND(AS$5=0,AT$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AT$5>0,OFFSET(Renewables!$Y$4,AT$5+1,1),0)+IF(AND(AT$5=0,AU$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AU$5>0,OFFSET(Renewables!$Y$4,AU$5+1,1),0)+IF(AND(AU$5=0,AV$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AV$5>0,OFFSET(Renewables!$Y$4,AV$5+1,1),0)+IF(AND(AV$5=0,AW$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AW$5>0,OFFSET(Renewables!$Y$4,AW$5+1,1),0)+IF(AND(AW$5=0,AX$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AX$5>0,OFFSET(Renewables!$Y$4,AX$5+1,1),0)+IF(AND(AX$5=0,AY$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AY$5>0,OFFSET(Renewables!$Y$4,AY$5+1,1),0)+IF(AND(AY$5=0,AZ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(AZ$5>0,OFFSET(Renewables!$Y$4,AZ$5+1,1),0)+IF(AND(AZ$5=0,BA$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BA$5>0,OFFSET(Renewables!$Y$4,BA$5+1,1),0)+IF(AND(BA$5=0,BB$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BB$5>0,OFFSET(Renewables!$Y$4,BB$5+1,1),0)+IF(AND(BB$5=0,BC$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BC$5>0,OFFSET(Renewables!$Y$4,BC$5+1,1),0)+IF(AND(BC$5=0,BD$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BD$5>0,OFFSET(Renewables!$Y$4,BD$5+1,1),0)+IF(AND(BD$5=0,BE$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BE$5>0,OFFSET(Renewables!$Y$4,BE$5+1,1),0)+IF(AND(BE$5=0,BF$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BF$5>0,OFFSET(Renewables!$Y$4,BF$5+1,1),0)+IF(AND(BF$5=0,BG$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BG$5>0,OFFSET(Renewables!$Y$4,BG$5+1,1),0)+IF(AND(BG$5=0,BH$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BH$5>0,OFFSET(Renewables!$Y$4,BH$5+1,1),0)+IF(AND(BH$5=0,BI$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BI$5>0,OFFSET(Renewables!$Y$4,BI$5+1,1),0)+IF(AND(BI$5=0,BJ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BJ$5>0,OFFSET(Renewables!$Y$4,BJ$5+1,1),0)+IF(AND(BJ$5=0,BK$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BK$5>0,OFFSET(Renewables!$Y$4,BK$5+1,1),0)+IF(AND(BK$5=0,BL$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BL$5>0,OFFSET(Renewables!$Y$4,BL$5+1,1),0)+IF(AND(BL$5=0,BM$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BM$5>0,OFFSET(Renewables!$Y$4,BM$5+1,1),0)+IF(AND(BM$5=0,BN$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BN$5>0,OFFSET(Renewables!$Y$4,BN$5+1,1),0)+IF(AND(BN$5=0,BO$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BO$5>0,OFFSET(Renewables!$Y$4,BO$5+1,1),0)+IF(AND(BO$5=0,BP$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BP$5>0,OFFSET(Renewables!$Y$4,BP$5+1,1),0)+IF(AND(BP$5=0,BQ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BQ$5>0,OFFSET(Renewables!$Y$4,BQ$5+1,1),0)+IF(AND(BQ$5=0,BR$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BR$5>0,OFFSET(Renewables!$Y$4,BR$5+1,1),0)+IF(AND(BR$5=0,BS$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BS$5>0,OFFSET(Renewables!$Y$4,BS$5+1,1),0)+IF(AND(BS$5=0,BT$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BT$5>0,OFFSET(Renewables!$Y$4,BT$5+1,1),0)+IF(AND(BT$5=0,BU$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BU$5>0,OFFSET(Renewables!$Y$4,BU$5+1,1),0)+IF(AND(BU$5=0,BV$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BV$5>0,OFFSET(Renewables!$Y$4,BV$5+1,1),0)+IF(AND(BV$5=0,BW$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BW$5>0,OFFSET(Renewables!$Y$4,BW$5+1,1),0)+IF(AND(BW$5=0,BX$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BX$5>0,OFFSET(Renewables!$Y$4,BX$5+1,1),0)+IF(AND(BX$5=0,BY$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BY$5>0,OFFSET(Renewables!$Y$4,BY$5+1,1),0)+IF(AND(BY$5=0,BZ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(BZ$5>0,OFFSET(Renewables!$Y$4,BZ$5+1,1),0)+IF(AND(BZ$5=0,CA$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CA$5>0,OFFSET(Renewables!$Y$4,CA$5+1,1),0)+IF(AND(CA$5=0,CB$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CB$5>0,OFFSET(Renewables!$Y$4,CB$5+1,1),0)+IF(AND(CB$5=0,CC$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CC$5>0,OFFSET(Renewables!$Y$4,CC$5+1,1),0)+IF(AND(CC$5=0,CD$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CD$5>0,OFFSET(Renewables!$Y$4,CD$5+1,1),0)+IF(AND(CD$5=0,CE$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CE$5>0,OFFSET(Renewables!$Y$4,CE$5+1,1),0)+IF(AND(CE$5=0,CF$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CF$5>0,OFFSET(Renewables!$Y$4,CF$5+1,1),0)+IF(AND(CF$5=0,CG$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CG$5>0,OFFSET(Renewables!$Y$4,CG$5+1,1),0)+IF(AND(CG$5=0,CH$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CH$5>0,OFFSET(Renewables!$Y$4,CH$5+1,1),0)+IF(AND(CH$5=0,CI$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CI$5>0,OFFSET(Renewables!$Y$4,CI$5+1,1),0)+IF(AND(CI$5=0,CJ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CJ$5>0,OFFSET(Renewables!$Y$4,CJ$5+1,1),0)+IF(AND(CJ$5=0,CK$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CK$5>0,OFFSET(Renewables!$Y$4,CK$5+1,1),0)+IF(AND(CK$5=0,CL$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CL$5>0,OFFSET(Renewables!$Y$4,CL$5+1,1),0)+IF(AND(CL$5=0,CM$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CM$5>0,OFFSET(Renewables!$Y$4,CM$5+1,1),0)+IF(AND(CM$5=0,CN$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CN$5>0,OFFSET(Renewables!$Y$4,CN$5+1,1),0)+IF(AND(CN$5=0,CO$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CO$5>0,OFFSET(Renewables!$Y$4,CO$5+1,1),0)+IF(AND(CO$5=0,CP$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CP$5>0,OFFSET(Renewables!$Y$4,CP$5+1,1),0)+IF(AND(CP$5=0,CQ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CQ$5>0,OFFSET(Renewables!$Y$4,CQ$5+1,1),0)+IF(AND(CQ$5=0,CR$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CR$5>0,OFFSET(Renewables!$Y$4,CR$5+1,1),0)+IF(AND(CR$5=0,CS$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CS$5>0,OFFSET(Renewables!$Y$4,CS$5+1,1),0)+IF(AND(CS$5=0,CT$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CT$5>0,OFFSET(Renewables!$Y$4,CT$5+1,1),0)+IF(AND(CT$5=0,CU$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CU$5>0,OFFSET(Renewables!$Y$4,CU$5+1,1),0)+IF(AND(CU$5=0,CV$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CV$5>0,OFFSET(Renewables!$Y$4,CV$5+1,1),0)+IF(AND(CV$5=0,CW$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CW$5>0,OFFSET(Renewables!$Y$4,CW$5+1,1),0)+IF(AND(CW$5=0,CX$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CX$5>0,OFFSET(Renewables!$Y$4,CX$5+1,1),0)+IF(AND(CX$5=0,CY$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CY$5>0,OFFSET(Renewables!$Y$4,CY$5+1,1),0)+IF(AND(CY$5=0,CZ$5>0),Renewables!$Z$5,0)","v":0},{"$f":"IF(CZ$5>0,OFFSET(Renewables!$Y$4,CZ$5+1,1),0)+IF(AND(CZ$5=0,DA$5>0),Renewables!$Z$5,0)","v":0}]
["   Disposal Costs",{"$f":"IF(A5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(B5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(C5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(D5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(E5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(F5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(G5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(H5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(I5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(J5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(K5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(L5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(M5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(N5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(O5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(P5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(Q5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(R5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(S5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(T5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(U5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(V5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(W5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(X5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(Y5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(Z5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(AZ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(BZ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0},{"$f":"IF(CY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$62,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$62,'Other Costs and Income'!$D$62)),0)","v":0}]
["   Other Project Costs",{"$f":"IF(B$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(C$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(D$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(E$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(F$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(G$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(H$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(I$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(J$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(K$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(L$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(M$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(N$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(O$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(P$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(Q$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(R$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(S$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(T$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(U$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(V$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(W$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(X$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(Y$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(Z$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AA$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AB$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AC$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AD$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AE$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AF$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AG$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AH$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AI$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AJ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AK$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AL$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AM$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AN$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AO$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AP$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AQ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AR$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AS$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AT$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AU$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AV$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AW$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AX$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AY$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(AZ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BA$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BB$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BC$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BD$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BE$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BF$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BG$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BH$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BI$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BJ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BK$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BL$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BM$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BN$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BO$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BP$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BQ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BR$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BS$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BT$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BU$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BV$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BW$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BX$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BY$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(BZ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CA$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CB$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CC$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CD$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CE$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CF$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CG$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CH$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CI$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CJ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CK$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CL$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CM$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CN$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CO$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CP$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CQ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CR$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CS$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CT$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CU$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CV$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CW$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CX$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CY$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0},{"$f":"IF(CZ$3=YEAR('Default Assumptions'!$C$9),IF(Option=\"Baseline\",'Other Costs and Income'!$B$15,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$15,'Other Costs and Income'!$D$15)),0)","v":0}]
["      Total",{"$f":"SUM(B8:B12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH8:AH12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN8:BN12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT8:CT12)","v":0},0,0,0,0,0,0]
[]
["Income"]
["  Total Income Streams",{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*B$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*C$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*D$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*E$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*F$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*G$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*H$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*I$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*J$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*K$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*L$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*M$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*N$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*O$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*P$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*Q$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*R$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*S$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*T$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*U$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*V$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*W$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*X$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*Y$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*Z$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*AZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*BZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$57,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$57,'Other Costs and Income'!$D$57))*CZ$4","v":0}]
["  Disposal Value",{"$f":"IF(A5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(B5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(C5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(D5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(E5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(F5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(G5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(H5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(I5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(J5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(K5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(L5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(M5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(N5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(O5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(P5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(Q5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(R5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(S5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(T5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(U5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(V5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(W5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(X5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(Y5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(Z5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(AZ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(BZ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CA5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CB5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CC5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CD5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CE5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CF5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CG5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CH5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CI5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CJ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CK5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CL5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CM5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CN5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CO5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CP5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CQ5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CR5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CS5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CT5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CU5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CV5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CW5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CX5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0},{"$f":"IF(CY5='Default Assumptions'!$C$11,IF(Option=\"Baseline\",'Other Costs and Income'!$B$61,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$61,'Other Costs and Income'!$D$61)),0)","v":0}]
["      Total",{"$f":"SUM(B16:B17)","v":0},{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP16:BP17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operation and Maintenance Costs"]
["   Structure & Fabric",{"$f":"IF(B$5>0,OFFSET('Structure & Fabric'!$AF$4,B$5+1,1),0)*B$4","v":0},{"$f":"IF(C$4>0,OFFSET('Structure & Fabric'!$AF$4,C$5+1,1),0)*C4","v":0},{"$f":"IF(D$4>0,OFFSET('Structure & Fabric'!$AF$4,D$5+1,1),0)*D4","v":0},{"$f":"IF(E$4>0,OFFSET('Structure & Fabric'!$AF$4,E$5+1,1),0)*E4","v":0},{"$f":"IF(F$4>0,OFFSET('Structure & Fabric'!$AF$4,F$5+1,1),0)*F4","v":0},{"$f":"IF(G$4>0,OFFSET('Structure & Fabric'!$AF$4,G$5+1,1),0)*G4","v":0},{"$f":"IF(H$4>0,OFFSET('Structure & Fabric'!$AF$4,H$5+1,1),0)*H4","v":0},{"$f":"IF(I$4>0,OFFSET('Structure & Fabric'!$AF$4,I$5+1,1),0)*I4","v":0},{"$f":"IF(J$4>0,OFFSET('Structure & Fabric'!$AF$4,J$5+1,1),0)*J4","v":0},{"$f":"IF(K$4>0,OFFSET('Structure & Fabric'!$AF$4,K$5+1,1),0)*K4","v":0},{"$f":"IF(L$4>0,OFFSET('Structure & Fabric'!$AF$4,L$5+1,1),0)*L4","v":0},{"$f":"IF(M$4>0,OFFSET('Structure & Fabric'!$AF$4,M$5+1,1),0)*M4","v":0},{"$f":"IF(N$4>0,OFFSET('Structure & Fabric'!$AF$4,N$5+1,1),0)*N4","v":0},{"$f":"IF(O$4>0,OFFSET('Structure & Fabric'!$AF$4,O$5+1,1),0)*O4","v":0},{"$f":"IF(P$4>0,OFFSET('Structure & Fabric'!$AF$4,P$5+1,1),0)*P4","v":0},{"$f":"IF(Q$4>0,OFFSET('Structure & Fabric'!$AF$4,Q$5+1,1),0)*Q4","v":0},{"$f":"IF(R$4>0,OFFSET('Structure & Fabric'!$AF$4,R$5+1,1),0)*R4","v":0},{"$f":"IF(S$4>0,OFFSET('Structure & Fabric'!$AF$4,S$5+1,1),0)*S4","v":0},{"$f":"IF(T$4>0,OFFSET('Structure & Fabric'!$AF$4,T$5+1,1),0)*T4","v":0},{"$f":"IF(U$4>0,OFFSET('Structure & Fabric'!$AF$4,U$5+1,1),0)*U4","v":0},{"$f":"IF(V$4>0,OFFSET('Structure & Fabric'!$AF$4,V$5+1,1),0)*V4","v":0},{"$f":"IF(W$4>0,OFFSET('Structure & Fabric'!$AF$4,W$5+1,1),0)*W4","v":0},{"$f":"IF(X$4>0,OFFSET('Structure & Fabric'!$AF$4,X$5+1,1),0)*X4","v":0},{"$f":"IF(Y$4>0,OFFSET('Structure & Fabric'!$AF$4,Y$5+1,1),0)*Y4","v":0},{"$f":"IF(Z$4>0,OFFSET('Structure & Fabric'!$AF$4,Z$5+1,1),0)*Z4","v":0},{"$f":"IF(AA$4>0,OFFSET('Structure & Fabric'!$AF$4,AA$5+1,1),0)*AA4","v":0},{"$f":"IF(AB$4>0,OFFSET('Structure & Fabric'!$AF$4,AB$5+1,1),0)*AB4","v":0},{"$f":"IF(AC$4>0,OFFSET('Structure & Fabric'!$AF$4,AC$5+1,1),0)*AC4","v":0},{"$f":"IF(AD$4>0,OFFSET('Structure & Fabric'!$AF$4,AD$5+1,1),0)*AD4","v":0},{"$f":"IF(AE$4>0,OFFSET('Structure & Fabric'!$AF$4,AE$5+1,1),0)*AE4","v":0},{"$f":"IF(AF$4>0,OFFSET('Structure & Fabric'!$AF$4,AF$5+1,1),0)*AF4","v":0},{"$f":"IF(AG$4>0,OFFSET('Structure & Fabric'!$AF$4,AG$5+1,1),0)*AG4","v":0},{"$f":"IF(AH$4>0,OFFSET('Structure & Fabric'!$AF$4,AH$5+1,1),0)*AH4","v":0},{"$f":"IF(AI$4>0,OFFSET('Structure & Fabric'!$AF$4,AI$5+1,1),0)*AI4","v":0},{"$f":"IF(AJ$4>0,OFFSET('Structure & Fabric'!$AF$4,AJ$5+1,1),0)*AJ4","v":0},{"$f":"IF(AK$4>0,OFFSET('Structure & Fabric'!$AF$4,AK$5+1,1),0)*AK4","v":0},{"$f":"IF(AL$4>0,OFFSET('Structure & Fabric'!$AF$4,AL$5+1,1),0)*AL4","v":0},{"$f":"IF(AM$4>0,OFFSET('Structure & Fabric'!$AF$4,AM$5+1,1),0)*AM4","v":0},{"$f":"IF(AN$4>0,OFFSET('Structure & Fabric'!$AF$4,AN$5+1,1),0)*AN4","v":0},{"$f":"IF(AO$4>0,OFFSET('Structure & Fabric'!$AF$4,AO$5+1,1),0)*AO4","v":0},{"$f":"IF(AP$4>0,OFFSET('Structure & Fabric'!$AF$4,AP$5+1,1),0)*AP4","v":0},{"$f":"IF(AQ$4>0,OFFSET('Structure & Fabric'!$AF$4,AQ$5+1,1),0)*AQ4","v":0},{"$f":"IF(AR$4>0,OFFSET('Structure & Fabric'!$AF$4,AR$5+1,1),0)*AR4","v":0},{"$f":"IF(AS$4>0,OFFSET('Structure & Fabric'!$AF$4,AS$5+1,1),0)*AS4","v":0},{"$f":"IF(AT$4>0,OFFSET('Structure & Fabric'!$AF$4,AT$5+1,1),0)*AT4","v":0},{"$f":"IF(AU$4>0,OFFSET('Structure & Fabric'!$AF$4,AU$5+1,1),0)*AU4","v":0},{"$f":"IF(AV$4>0,OFFSET('Structure & Fabric'!$AF$4,AV$5+1,1),0)*AV4","v":0},{"$f":"IF(AW$4>0,OFFSET('Structure & Fabric'!$AF$4,AW$5+1,1),0)*AW4","v":0},{"$f":"IF(AX$4>0,OFFSET('Structure & Fabric'!$AF$4,AX$5+1,1),0)*AX4","v":0},{"$f":"IF(AY$4>0,OFFSET('Structure & Fabric'!$AF$4,AY$5+1,1),0)*AY4","v":0},{"$f":"IF(AZ$4>0,OFFSET('Structure & Fabric'!$AF$4,AZ$5+1,1),0)*AZ4","v":0},{"$f":"IF(BA$4>0,OFFSET('Structure & Fabric'!$AF$4,BA$5+1,1),0)*BA4","v":0},{"$f":"IF(BB$4>0,OFFSET('Structure & Fabric'!$AF$4,BB$5+1,1),0)*BB4","v":0},{"$f":"IF(BC$4>0,OFFSET('Structure & Fabric'!$AF$4,BC$5+1,1),0)*BC4","v":0},{"$f":"IF(BD$4>0,OFFSET('Structure & Fabric'!$AF$4,BD$5+1,1),0)*BD4","v":0},{"$f":"IF(BE$4>0,OFFSET('Structure & Fabric'!$AF$4,BE$5+1,1),0)*BE4","v":0},{"$f":"IF(BF$4>0,OFFSET('Structure & Fabric'!$AF$4,BF$5+1,1),0)*BF4","v":0},{"$f":"IF(BG$4>0,OFFSET('Structure & Fabric'!$AF$4,BG$5+1,1),0)*BG4","v":0},{"$f":"IF(BH$4>0,OFFSET('Structure & Fabric'!$AF$4,BH$5+1,1),0)*BH4","v":0},{"$f":"IF(BI$4>0,OFFSET('Structure & Fabric'!$AF$4,BI$5+1,1),0)*BI4","v":0},{"$f":"IF(BJ$4>0,OFFSET('Structure & Fabric'!$AF$4,BJ$5+1,1),0)*BJ4","v":0},{"$f":"IF(BK$4>0,OFFSET('Structure & Fabric'!$AF$4,BK$5+1,1),0)*BK4","v":0},{"$f":"IF(BL$4>0,OFFSET('Structure & Fabric'!$AF$4,BL$5+1,1),0)*BL4","v":0},{"$f":"IF(BM$4>0,OFFSET('Structure & Fabric'!$AF$4,BM$5+1,1),0)*BM4","v":0},{"$f":"IF(BN$4>0,OFFSET('Structure & Fabric'!$AF$4,BN$5+1,1),0)*BN4","v":0},{"$f":"IF(BO$4>0,OFFSET('Structure & Fabric'!$AF$4,BO$5+1,1),0)*BO4","v":0},{"$f":"IF(BP$4>0,OFFSET('Structure & Fabric'!$AF$4,BP$5+1,1),0)*BP4","v":0},{"$f":"IF(BQ$4>0,OFFSET('Structure & Fabric'!$AF$4,BQ$5+1,1),0)*BQ4","v":0},{"$f":"IF(BR$4>0,OFFSET('Structure & Fabric'!$AF$4,BR$5+1,1),0)*BR4","v":0},{"$f":"IF(BS$4>0,OFFSET('Structure & Fabric'!$AF$4,BS$5+1,1),0)*BS4","v":0},{"$f":"IF(BT$4>0,OFFSET('Structure & Fabric'!$AF$4,BT$5+1,1),0)*BT4","v":0},{"$f":"IF(BU$4>0,OFFSET('Structure & Fabric'!$AF$4,BU$5+1,1),0)*BU4","v":0},{"$f":"IF(BV$4>0,OFFSET('Structure & Fabric'!$AF$4,BV$5+1,1),0)*BV4","v":0},{"$f":"IF(BW$4>0,OFFSET('Structure & Fabric'!$AF$4,BW$5+1,1),0)*BW4","v":0},{"$f":"IF(BX$4>0,OFFSET('Structure & Fabric'!$AF$4,BX$5+1,1),0)*BX4","v":0},{"$f":"IF(BY$4>0,OFFSET('Structure & Fabric'!$AF$4,BY$5+1,1),0)*BY4","v":0},{"$f":"IF(BZ$4>0,OFFSET('Structure & Fabric'!$AF$4,BZ$5+1,1),0)*BZ4","v":0},{"$f":"IF(CA$4>0,OFFSET('Structure & Fabric'!$AF$4,CA$5+1,1),0)*CA4","v":0},{"$f":"IF(CB$4>0,OFFSET('Structure & Fabric'!$AF$4,CB$5+1,1),0)*CB4","v":0},{"$f":"IF(CC$4>0,OFFSET('Structure & Fabric'!$AF$4,CC$5+1,1),0)*CC4","v":0},{"$f":"IF(CD$4>0,OFFSET('Structure & Fabric'!$AF$4,CD$5+1,1),0)*CD4","v":0},{"$f":"IF(CE$4>0,OFFSET('Structure & Fabric'!$AF$4,CE$5+1,1),0)*CE4","v":0},{"$f":"IF(CF$4>0,OFFSET('Structure & Fabric'!$AF$4,CF$5+1,1),0)*CF4","v":0},{"$f":"IF(CG$4>0,OFFSET('Structure & Fabric'!$AF$4,CG$5+1,1),0)*CG4","v":0},{"$f":"IF(CH$4>0,OFFSET('Structure & Fabric'!$AF$4,CH$5+1,1),0)*CH4","v":0},{"$f":"IF(CI$4>0,OFFSET('Structure & Fabric'!$AF$4,CI$5+1,1),0)*CI4","v":0},{"$f":"IF(CJ$4>0,OFFSET('Structure & Fabric'!$AF$4,CJ$5+1,1),0)*CJ4","v":0},{"$f":"IF(CK$4>0,OFFSET('Structure & Fabric'!$AF$4,CK$5+1,1),0)*CK4","v":0},{"$f":"IF(CL$4>0,OFFSET('Structure & Fabric'!$AF$4,CL$5+1,1),0)*CL4","v":0},{"$f":"IF(CM$4>0,OFFSET('Structure & Fabric'!$AF$4,CM$5+1,1),0)*CM4","v":0},{"$f":"IF(CN$4>0,OFFSET('Structure & Fabric'!$AF$4,CN$5+1,1),0)*CN4","v":0},{"$f":"IF(CO$4>0,OFFSET('Structure & Fabric'!$AF$4,CO$5+1,1),0)*CO4","v":0},{"$f":"IF(CP$4>0,OFFSET('Structure & Fabric'!$AF$4,CP$5+1,1),0)*CP4","v":0},{"$f":"IF(CQ$4>0,OFFSET('Structure & Fabric'!$AF$4,CQ$5+1,1),0)*CQ4","v":0},{"$f":"IF(CR$4>0,OFFSET('Structure & Fabric'!$AF$4,CR$5+1,1),0)*CR4","v":0},{"$f":"IF(CS$4>0,OFFSET('Structure & Fabric'!$AF$4,CS$5+1,1),0)*CS4","v":0},{"$f":"IF(CT$4>0,OFFSET('Structure & Fabric'!$AF$4,CT$5+1,1),0)*CT4","v":0},{"$f":"IF(CU$4>0,OFFSET('Structure & Fabric'!$AF$4,CU$5+1,1),0)*CU4","v":0},{"$f":"IF(CV$4>0,OFFSET('Structure & Fabric'!$AF$4,CV$5+1,1),0)*CV4","v":0},{"$f":"IF(CW$4>0,OFFSET('Structure & Fabric'!$AF$4,CW$5+1,1),0)*CW4","v":0},{"$f":"IF(CX$4>0,OFFSET('Structure & Fabric'!$AF$4,CX$5+1,1),0)*CX4","v":0},{"$f":"IF(CY$4>0,OFFSET('Structure & Fabric'!$AF$4,CY$5+1,1),0)*CY4","v":0},{"$f":"IF(CZ$4>0,OFFSET('Structure & Fabric'!$AF$4,CZ$5+1,1),0)*CZ4","v":0}]
["   Services",{"$f":"IF(B$5>0,OFFSET(Services!$AF$4,B$5+1,1),0)*B$4","v":0},{"$f":"IF(C$5>0,OFFSET(Services!$AF$4,C$5+1,1),0)*C$4","v":0},{"$f":"IF(D$5>0,OFFSET(Services!$AF$4,D$5+1,1),0)*D$4","v":0},{"$f":"IF(E$5>0,OFFSET(Services!$AF$4,E$5+1,1),0)*E$4","v":0},{"$f":"IF(F$5>0,OFFSET(Services!$AF$4,F$5+1,1),0)*F$4","v":0},{"$f":"IF(G$5>0,OFFSET(Services!$AF$4,G$5+1,1),0)*G$4","v":0},{"$f":"IF(H$5>0,OFFSET(Services!$AF$4,H$5+1,1),0)*H$4","v":0},{"$f":"IF(I$5>0,OFFSET(Services!$AF$4,I$5+1,1),0)*I$4","v":0},{"$f":"IF(J$5>0,OFFSET(Services!$AF$4,J$5+1,1),0)*J$4","v":0},{"$f":"IF(K$5>0,OFFSET(Services!$AF$4,K$5+1,1),0)*K$4","v":0},{"$f":"IF(L$5>0,OFFSET(Services!$AF$4,L$5+1,1),0)*L$4","v":0},{"$f":"IF(M$5>0,OFFSET(Services!$AF$4,M$5+1,1),0)*M$4","v":0},{"$f":"IF(N$5>0,OFFSET(Services!$AF$4,N$5+1,1),0)*N$4","v":0},{"$f":"IF(O$5>0,OFFSET(Services!$AF$4,O$5+1,1),0)*O$4","v":0},{"$f":"IF(P$5>0,OFFSET(Services!$AF$4,P$5+1,1),0)*P$4","v":0},{"$f":"IF(Q$5>0,OFFSET(Services!$AF$4,Q$5+1,1),0)*Q$4","v":0},{"$f":"IF(R$5>0,OFFSET(Services!$AF$4,R$5+1,1),0)*R$4","v":0},{"$f":"IF(S$5>0,OFFSET(Services!$AF$4,S$5+1,1),0)*S$4","v":0},{"$f":"IF(T$5>0,OFFSET(Services!$AF$4,T$5+1,1),0)*T$4","v":0},{"$f":"IF(U$5>0,OFFSET(Services!$AF$4,U$5+1,1),0)*U$4","v":0},{"$f":"IF(V$5>0,OFFSET(Services!$AF$4,V$5+1,1),0)*V$4","v":0},{"$f":"IF(W$5>0,OFFSET(Services!$AF$4,W$5+1,1),0)*W$4","v":0},{"$f":"IF(X$5>0,OFFSET(Services!$AF$4,X$5+1,1),0)*X$4","v":0},{"$f":"IF(Y$5>0,OFFSET(Services!$AF$4,Y$5+1,1),0)*Y$4","v":0},{"$f":"IF(Z$5>0,OFFSET(Services!$AF$4,Z$5+1,1),0)*Z$4","v":0},{"$f":"IF(AA$5>0,OFFSET(Services!$AF$4,AA$5+1,1),0)*AA$4","v":0},{"$f":"IF(AB$5>0,OFFSET(Services!$AF$4,AB$5+1,1),0)*AB$4","v":0},{"$f":"IF(AC$5>0,OFFSET(Services!$AF$4,AC$5+1,1),0)*AC$4","v":0},{"$f":"IF(AD$5>0,OFFSET(Services!$AF$4,AD$5+1,1),0)*AD$4","v":0},{"$f":"IF(AE$5>0,OFFSET(Services!$AF$4,AE$5+1,1),0)*AE$4","v":0},{"$f":"IF(AF$5>0,OFFSET(Services!$AF$4,AF$5+1,1),0)*AF$4","v":0},{"$f":"IF(AG$5>0,OFFSET(Services!$AF$4,AG$5+1,1),0)*AG$4","v":0},{"$f":"IF(AH$5>0,OFFSET(Services!$AF$4,AH$5+1,1),0)*AH$4","v":0},{"$f":"IF(AI$5>0,OFFSET(Services!$AF$4,AI$5+1,1),0)*AI$4","v":0},{"$f":"IF(AJ$5>0,OFFSET(Services!$AF$4,AJ$5+1,1),0)*AJ$4","v":0},{"$f":"IF(AK$5>0,OFFSET(Services!$AF$4,AK$5+1,1),0)*AK$4","v":0},{"$f":"IF(AL$5>0,OFFSET(Services!$AF$4,AL$5+1,1),0)*AL$4","v":0},{"$f":"IF(AM$5>0,OFFSET(Services!$AF$4,AM$5+1,1),0)*AM$4","v":0},{"$f":"IF(AN$5>0,OFFSET(Services!$AF$4,AN$5+1,1),0)*AN$4","v":0},{"$f":"IF(AO$5>0,OFFSET(Services!$AF$4,AO$5+1,1),0)*AO$4","v":0},{"$f":"IF(AP$5>0,OFFSET(Services!$AF$4,AP$5+1,1),0)*AP$4","v":0},{"$f":"IF(AQ$5>0,OFFSET(Services!$AF$4,AQ$5+1,1),0)*AQ$4","v":0},{"$f":"IF(AR$5>0,OFFSET(Services!$AF$4,AR$5+1,1),0)*AR$4","v":0},{"$f":"IF(AS$5>0,OFFSET(Services!$AF$4,AS$5+1,1),0)*AS$4","v":0},{"$f":"IF(AT$5>0,OFFSET(Services!$AF$4,AT$5+1,1),0)*AT$4","v":0},{"$f":"IF(AU$5>0,OFFSET(Services!$AF$4,AU$5+1,1),0)*AU$4","v":0},{"$f":"IF(AV$5>0,OFFSET(Services!$AF$4,AV$5+1,1),0)*AV$4","v":0},{"$f":"IF(AW$5>0,OFFSET(Services!$AF$4,AW$5+1,1),0)*AW$4","v":0},{"$f":"IF(AX$5>0,OFFSET(Services!$AF$4,AX$5+1,1),0)*AX$4","v":0},{"$f":"IF(AY$5>0,OFFSET(Services!$AF$4,AY$5+1,1),0)*AY$4","v":0},{"$f":"IF(AZ$5>0,OFFSET(Services!$AF$4,AZ$5+1,1),0)*AZ$4","v":0},{"$f":"IF(BA$5>0,OFFSET(Services!$AF$4,BA$5+1,1),0)*BA$4","v":0},{"$f":"IF(BB$5>0,OFFSET(Services!$AF$4,BB$5+1,1),0)*BB$4","v":0},{"$f":"IF(BC$5>0,OFFSET(Services!$AF$4,BC$5+1,1),0)*BC$4","v":0},{"$f":"IF(BD$5>0,OFFSET(Services!$AF$4,BD$5+1,1),0)*BD$4","v":0},{"$f":"IF(BE$5>0,OFFSET(Services!$AF$4,BE$5+1,1),0)*BE$4","v":0},{"$f":"IF(BF$5>0,OFFSET(Services!$AF$4,BF$5+1,1),0)*BF$4","v":0},{"$f":"IF(BG$5>0,OFFSET(Services!$AF$4,BG$5+1,1),0)*BG$4","v":0},{"$f":"IF(BH$5>0,OFFSET(Services!$AF$4,BH$5+1,1),0)*BH$4","v":0},{"$f":"IF(BI$5>0,OFFSET(Services!$AF$4,BI$5+1,1),0)*BI$4","v":0},{"$f":"IF(BJ$5>0,OFFSET(Services!$AF$4,BJ$5+1,1),0)*BJ$4","v":0},{"$f":"IF(BK$5>0,OFFSET(Services!$AF$4,BK$5+1,1),0)*BK$4","v":0},{"$f":"IF(BL$5>0,OFFSET(Services!$AF$4,BL$5+1,1),0)*BL$4","v":0},{"$f":"IF(BM$5>0,OFFSET(Services!$AF$4,BM$5+1,1),0)*BM$4","v":0},{"$f":"IF(BN$5>0,OFFSET(Services!$AF$4,BN$5+1,1),0)*BN$4","v":0},{"$f":"IF(BO$5>0,OFFSET(Services!$AF$4,BO$5+1,1),0)*BO$4","v":0},{"$f":"IF(BP$5>0,OFFSET(Services!$AF$4,BP$5+1,1),0)*BP$4","v":0},{"$f":"IF(BQ$5>0,OFFSET(Services!$AF$4,BQ$5+1,1),0)*BQ$4","v":0},{"$f":"IF(BR$5>0,OFFSET(Services!$AF$4,BR$5+1,1),0)*BR$4","v":0},{"$f":"IF(BS$5>0,OFFSET(Services!$AF$4,BS$5+1,1),0)*BS$4","v":0},{"$f":"IF(BT$5>0,OFFSET(Services!$AF$4,BT$5+1,1),0)*BT$4","v":0},{"$f":"IF(BU$5>0,OFFSET(Services!$AF$4,BU$5+1,1),0)*BU$4","v":0},{"$f":"IF(BV$5>0,OFFSET(Services!$AF$4,BV$5+1,1),0)*BV$4","v":0},{"$f":"IF(BW$5>0,OFFSET(Services!$AF$4,BW$5+1,1),0)*BW$4","v":0},{"$f":"IF(BX$5>0,OFFSET(Services!$AF$4,BX$5+1,1),0)*BX$4","v":0},{"$f":"IF(BY$5>0,OFFSET(Services!$AF$4,BY$5+1,1),0)*BY$4","v":0},{"$f":"IF(BZ$5>0,OFFSET(Services!$AF$4,BZ$5+1,1),0)*BZ$4","v":0},{"$f":"IF(CA$5>0,OFFSET(Services!$AF$4,CA$5+1,1),0)*CA$4","v":0},{"$f":"IF(CB$5>0,OFFSET(Services!$AF$4,CB$5+1,1),0)*CB$4","v":0},{"$f":"IF(CC$5>0,OFFSET(Services!$AF$4,CC$5+1,1),0)*CC$4","v":0},{"$f":"IF(CD$5>0,OFFSET(Services!$AF$4,CD$5+1,1),0)*CD$4","v":0},{"$f":"IF(CE$5>0,OFFSET(Services!$AF$4,CE$5+1,1),0)*CE$4","v":0},{"$f":"IF(CF$5>0,OFFSET(Services!$AF$4,CF$5+1,1),0)*CF$4","v":0},{"$f":"IF(CG$5>0,OFFSET(Services!$AF$4,CG$5+1,1),0)*CG$4","v":0},{"$f":"IF(CH$5>0,OFFSET(Services!$AF$4,CH$5+1,1),0)*CH$4","v":0},{"$f":"IF(CI$5>0,OFFSET(Services!$AF$4,CI$5+1,1),0)*CI$4","v":0},{"$f":"IF(CJ$5>0,OFFSET(Services!$AF$4,CJ$5+1,1),0)*CJ$4","v":0},{"$f":"IF(CK$5>0,OFFSET(Services!$AF$4,CK$5+1,1),0)*CK$4","v":0},{"$f":"IF(CL$5>0,OFFSET(Services!$AF$4,CL$5+1,1),0)*CL$4","v":0},{"$f":"IF(CM$5>0,OFFSET(Services!$AF$4,CM$5+1,1),0)*CM$4","v":0},{"$f":"IF(CN$5>0,OFFSET(Services!$AF$4,CN$5+1,1),0)*CN$4","v":0},{"$f":"IF(CO$5>0,OFFSET(Services!$AF$4,CO$5+1,1),0)*CO$4","v":0},{"$f":"IF(CP$5>0,OFFSET(Services!$AF$4,CP$5+1,1),0)*CP$4","v":0},{"$f":"IF(CQ$5>0,OFFSET(Services!$AF$4,CQ$5+1,1),0)*CQ$4","v":0},{"$f":"IF(CR$5>0,OFFSET(Services!$AF$4,CR$5+1,1),0)*CR$4","v":0},{"$f":"IF(CS$5>0,OFFSET(Services!$AF$4,CS$5+1,1),0)*CS$4","v":0},{"$f":"IF(CT$5>0,OFFSET(Services!$AF$4,CT$5+1,1),0)*CT$4","v":0},{"$f":"IF(CU$5>0,OFFSET(Services!$AF$4,CU$5+1,1),0)*CU$4","v":0},{"$f":"IF(CV$5>0,OFFSET(Services!$AF$4,CV$5+1,1),0)*CV$4","v":0},{"$f":"IF(CW$5>0,OFFSET(Services!$AF$4,CW$5+1,1),0)*CW$4","v":0},{"$f":"IF(CX$5>0,OFFSET(Services!$AF$4,CX$5+1,1),0)*CX$4","v":0},{"$f":"IF(CY$5>0,OFFSET(Services!$AF$4,CY$5+1,1),0)*CY$4","v":0},{"$f":"IF(CZ$5>0,OFFSET(Services!$AF$4,CZ$5+1,1),0)*CZ$4","v":0}]
["   Renewables",{"$f":"IF(B$5>0,OFFSET(Renewables!$AF$4,B$5+1,1),0)*B$4","v":0},{"$f":"IF(C$5>0,OFFSET(Renewables!$AF$4,C$5+1,1),0)*C$4","v":0},{"$f":"IF(D$5>0,OFFSET(Renewables!$AF$4,D$5+1,1),0)*D$4","v":0},{"$f":"IF(E$5>0,OFFSET(Renewables!$AF$4,E$5+1,1),0)*E$4","v":0},{"$f":"IF(F$5>0,OFFSET(Renewables!$AF$4,F$5+1,1),0)*F$4","v":0},{"$f":"IF(G$5>0,OFFSET(Renewables!$AF$4,G$5+1,1),0)*G$4","v":0},{"$f":"IF(H$5>0,OFFSET(Renewables!$AF$4,H$5+1,1),0)*H$4","v":0},{"$f":"IF(I$5>0,OFFSET(Renewables!$AF$4,I$5+1,1),0)*I$4","v":0},{"$f":"IF(J$5>0,OFFSET(Renewables!$AF$4,J$5+1,1),0)*J$4","v":0},{"$f":"IF(K$5>0,OFFSET(Renewables!$AF$4,K$5+1,1),0)*K$4","v":0},{"$f":"IF(L$5>0,OFFSET(Renewables!$AF$4,L$5+1,1),0)*L$4","v":0},{"$f":"IF(M$5>0,OFFSET(Renewables!$AF$4,M$5+1,1),0)*M$4","v":0},{"$f":"IF(N$5>0,OFFSET(Renewables!$AF$4,N$5+1,1),0)*N$4","v":0},{"$f":"IF(O$5>0,OFFSET(Renewables!$AF$4,O$5+1,1),0)*O$4","v":0},{"$f":"IF(P$5>0,OFFSET(Renewables!$AF$4,P$5+1,1),0)*P$4","v":0},{"$f":"IF(Q$5>0,OFFSET(Renewables!$AF$4,Q$5+1,1),0)*Q$4","v":0},{"$f":"IF(R$5>0,OFFSET(Renewables!$AF$4,R$5+1,1),0)*R$4","v":0},{"$f":"IF(S$5>0,OFFSET(Renewables!$AF$4,S$5+1,1),0)*S$4","v":0},{"$f":"IF(T$5>0,OFFSET(Renewables!$AF$4,T$5+1,1),0)*T$4","v":0},{"$f":"IF(U$5>0,OFFSET(Renewables!$AF$4,U$5+1,1),0)*U$4","v":0},{"$f":"IF(V$5>0,OFFSET(Renewables!$AF$4,V$5+1,1),0)*V$4","v":0},{"$f":"IF(W$5>0,OFFSET(Renewables!$AF$4,W$5+1,1),0)*W$4","v":0},{"$f":"IF(X$5>0,OFFSET(Renewables!$AF$4,X$5+1,1),0)*X$4","v":0},{"$f":"IF(Y$5>0,OFFSET(Renewables!$AF$4,Y$5+1,1),0)*Y$4","v":0},{"$f":"IF(Z$5>0,OFFSET(Renewables!$AF$4,Z$5+1,1),0)*Z$4","v":0},{"$f":"IF(AA$5>0,OFFSET(Renewables!$AF$4,AA$5+1,1),0)*AA$4","v":0},{"$f":"IF(AB$5>0,OFFSET(Renewables!$AF$4,AB$5+1,1),0)*AB$4","v":0},{"$f":"IF(AC$5>0,OFFSET(Renewables!$AF$4,AC$5+1,1),0)*AC$4","v":0},{"$f":"IF(AD$5>0,OFFSET(Renewables!$AF$4,AD$5+1,1),0)*AD$4","v":0},{"$f":"IF(AE$5>0,OFFSET(Renewables!$AF$4,AE$5+1,1),0)*AE$4","v":0},{"$f":"IF(AF$5>0,OFFSET(Renewables!$AF$4,AF$5+1,1),0)*AF$4","v":0},{"$f":"IF(AG$5>0,OFFSET(Renewables!$AF$4,AG$5+1,1),0)*AG$4","v":0},{"$f":"IF(AH$5>0,OFFSET(Renewables!$AF$4,AH$5+1,1),0)*AH$4","v":0},{"$f":"IF(AI$5>0,OFFSET(Renewables!$AF$4,AI$5+1,1),0)*AI$4","v":0},{"$f":"IF(AJ$5>0,OFFSET(Renewables!$AF$4,AJ$5+1,1),0)*AJ$4","v":0},{"$f":"IF(AK$5>0,OFFSET(Renewables!$AF$4,AK$5+1,1),0)*AK$4","v":0},{"$f":"IF(AL$5>0,OFFSET(Renewables!$AF$4,AL$5+1,1),0)*AL$4","v":0},{"$f":"IF(AM$5>0,OFFSET(Renewables!$AF$4,AM$5+1,1),0)*AM$4","v":0},{"$f":"IF(AN$5>0,OFFSET(Renewables!$AF$4,AN$5+1,1),0)*AN$4","v":0},{"$f":"IF(AO$5>0,OFFSET(Renewables!$AF$4,AO$5+1,1),0)*AO$4","v":0},{"$f":"IF(AP$5>0,OFFSET(Renewables!$AF$4,AP$5+1,1),0)*AP$4","v":0},{"$f":"IF(AQ$5>0,OFFSET(Renewables!$AF$4,AQ$5+1,1),0)*AQ$4","v":0},{"$f":"IF(AR$5>0,OFFSET(Renewables!$AF$4,AR$5+1,1),0)*AR$4","v":0},{"$f":"IF(AS$5>0,OFFSET(Renewables!$AF$4,AS$5+1,1),0)*AS$4","v":0},{"$f":"IF(AT$5>0,OFFSET(Renewables!$AF$4,AT$5+1,1),0)*AT$4","v":0},{"$f":"IF(AU$5>0,OFFSET(Renewables!$AF$4,AU$5+1,1),0)*AU$4","v":0},{"$f":"IF(AV$5>0,OFFSET(Renewables!$AF$4,AV$5+1,1),0)*AV$4","v":0},{"$f":"IF(AW$5>0,OFFSET(Renewables!$AF$4,AW$5+1,1),0)*AW$4","v":0},{"$f":"IF(AX$5>0,OFFSET(Renewables!$AF$4,AX$5+1,1),0)*AX$4","v":0},{"$f":"IF(AY$5>0,OFFSET(Renewables!$AF$4,AY$5+1,1),0)*AY$4","v":0},{"$f":"IF(AZ$5>0,OFFSET(Renewables!$AF$4,AZ$5+1,1),0)*AZ$4","v":0},{"$f":"IF(BA$5>0,OFFSET(Renewables!$AF$4,BA$5+1,1),0)*BA$4","v":0},{"$f":"IF(BB$5>0,OFFSET(Renewables!$AF$4,BB$5+1,1),0)*BB$4","v":0},{"$f":"IF(BC$5>0,OFFSET(Renewables!$AF$4,BC$5+1,1),0)*BC$4","v":0},{"$f":"IF(BD$5>0,OFFSET(Renewables!$AF$4,BD$5+1,1),0)*BD$4","v":0},{"$f":"IF(BE$5>0,OFFSET(Renewables!$AF$4,BE$5+1,1),0)*BE$4","v":0},{"$f":"IF(BF$5>0,OFFSET(Renewables!$AF$4,BF$5+1,1),0)*BF$4","v":0},{"$f":"IF(BG$5>0,OFFSET(Renewables!$AF$4,BG$5+1,1),0)*BG$4","v":0},{"$f":"IF(BH$5>0,OFFSET(Renewables!$AF$4,BH$5+1,1),0)*BH$4","v":0},{"$f":"IF(BI$5>0,OFFSET(Renewables!$AF$4,BI$5+1,1),0)*BI$4","v":0},{"$f":"IF(BJ$5>0,OFFSET(Renewables!$AF$4,BJ$5+1,1),0)*BJ$4","v":0},{"$f":"IF(BK$5>0,OFFSET(Renewables!$AF$4,BK$5+1,1),0)*BK$4","v":0},{"$f":"IF(BL$5>0,OFFSET(Renewables!$AF$4,BL$5+1,1),0)*BL$4","v":0},{"$f":"IF(BM$5>0,OFFSET(Renewables!$AF$4,BM$5+1,1),0)*BM$4","v":0},{"$f":"IF(BN$5>0,OFFSET(Renewables!$AF$4,BN$5+1,1),0)*BN$4","v":0},{"$f":"IF(BO$5>0,OFFSET(Renewables!$AF$4,BO$5+1,1),0)*BO$4","v":0},{"$f":"IF(BP$5>0,OFFSET(Renewables!$AF$4,BP$5+1,1),0)*BP$4","v":0},{"$f":"IF(BQ$5>0,OFFSET(Renewables!$AF$4,BQ$5+1,1),0)*BQ$4","v":0},{"$f":"IF(BR$5>0,OFFSET(Renewables!$AF$4,BR$5+1,1),0)*BR$4","v":0},{"$f":"IF(BS$5>0,OFFSET(Renewables!$AF$4,BS$5+1,1),0)*BS$4","v":0},{"$f":"IF(BT$5>0,OFFSET(Renewables!$AF$4,BT$5+1,1),0)*BT$4","v":0},{"$f":"IF(BU$5>0,OFFSET(Renewables!$AF$4,BU$5+1,1),0)*BU$4","v":0},{"$f":"IF(BV$5>0,OFFSET(Renewables!$AF$4,BV$5+1,1),0)*BV$4","v":0},{"$f":"IF(BW$5>0,OFFSET(Renewables!$AF$4,BW$5+1,1),0)*BW$4","v":0},{"$f":"IF(BX$5>0,OFFSET(Renewables!$AF$4,BX$5+1,1),0)*BX$4","v":0},{"$f":"IF(BY$5>0,OFFSET(Renewables!$AF$4,BY$5+1,1),0)*BY$4","v":0},{"$f":"IF(BZ$5>0,OFFSET(Renewables!$AF$4,BZ$5+1,1),0)*BZ$4","v":0},{"$f":"IF(CA$5>0,OFFSET(Renewables!$AF$4,CA$5+1,1),0)*CA$4","v":0},{"$f":"IF(CB$5>0,OFFSET(Renewables!$AF$4,CB$5+1,1),0)*CB$4","v":0},{"$f":"IF(CC$5>0,OFFSET(Renewables!$AF$4,CC$5+1,1),0)*CC$4","v":0},{"$f":"IF(CD$5>0,OFFSET(Renewables!$AF$4,CD$5+1,1),0)*CD$4","v":0},{"$f":"IF(CE$5>0,OFFSET(Renewables!$AF$4,CE$5+1,1),0)*CE$4","v":0},{"$f":"IF(CF$5>0,OFFSET(Renewables!$AF$4,CF$5+1,1),0)*CF$4","v":0},{"$f":"IF(CG$5>0,OFFSET(Renewables!$AF$4,CG$5+1,1),0)*CG$4","v":0},{"$f":"IF(CH$5>0,OFFSET(Renewables!$AF$4,CH$5+1,1),0)*CH$4","v":0},{"$f":"IF(CI$5>0,OFFSET(Renewables!$AF$4,CI$5+1,1),0)*CI$4","v":0},{"$f":"IF(CJ$5>0,OFFSET(Renewables!$AF$4,CJ$5+1,1),0)*CJ$4","v":0},{"$f":"IF(CK$5>0,OFFSET(Renewables!$AF$4,CK$5+1,1),0)*CK$4","v":0},{"$f":"IF(CL$5>0,OFFSET(Renewables!$AF$4,CL$5+1,1),0)*CL$4","v":0},{"$f":"IF(CM$5>0,OFFSET(Renewables!$AF$4,CM$5+1,1),0)*CM$4","v":0},{"$f":"IF(CN$5>0,OFFSET(Renewables!$AF$4,CN$5+1,1),0)*CN$4","v":0},{"$f":"IF(CO$5>0,OFFSET(Renewables!$AF$4,CO$5+1,1),0)*CO$4","v":0},{"$f":"IF(CP$5>0,OFFSET(Renewables!$AF$4,CP$5+1,1),0)*CP$4","v":0},{"$f":"IF(CQ$5>0,OFFSET(Renewables!$AF$4,CQ$5+1,1),0)*CQ$4","v":0},{"$f":"IF(CR$5>0,OFFSET(Renewables!$AF$4,CR$5+1,1),0)*CR$4","v":0},{"$f":"IF(CS$5>0,OFFSET(Renewables!$AF$4,CS$5+1,1),0)*CS$4","v":0},{"$f":"IF(CT$5>0,OFFSET(Renewables!$AF$4,CT$5+1,1),0)*CT$4","v":0},{"$f":"IF(CU$5>0,OFFSET(Renewables!$AF$4,CU$5+1,1),0)*CU$4","v":0},{"$f":"IF(CV$5>0,OFFSET(Renewables!$AF$4,CV$5+1,1),0)*CV$4","v":0},{"$f":"IF(CW$5>0,OFFSET(Renewables!$AF$4,CW$5+1,1),0)*CW$4","v":0},{"$f":"IF(CX$5>0,OFFSET(Renewables!$AF$4,CX$5+1,1),0)*CX$4","v":0},{"$f":"IF(CY$5>0,OFFSET(Renewables!$AF$4,CY$5+1,1),0)*CY$4","v":0},{"$f":"IF(CZ$5>0,OFFSET(Renewables!$AF$4,CZ$5+1,1),0)*CZ$4","v":0}]
["   Other Non-staff Costs",{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*B$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*C$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*D$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*E$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*F$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*G$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*H$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*I$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*J$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*K$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*L$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*M$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*N$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*O$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*P$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*Q$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*R$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*S$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*T$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*U$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*V$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*W$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*X$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*Y$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*Z$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*AZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*BZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$29,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$29,'Other Costs and Income'!$D$29))*CZ$4","v":0}]
["   Other Staff Costs ",{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*B$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*C$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*D$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*E$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*F$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*G$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*H$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*I$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*J$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*K$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*L$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*M$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*N$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*O$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*P$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*Q$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*R$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*S$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*T$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*U$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*V$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*W$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*X$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*Y$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*Z$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*AZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*BZ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CA$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CB$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CC$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CD$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CE$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CF$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CG$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CH$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CI$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CJ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CK$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CL$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CM$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CN$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CO$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CP$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CQ$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CR$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CS$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CT$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CU$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CV$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CW$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CX$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CY$4","v":0},{"$f":"IF(Option=\"Baseline\",'Other Costs and Income'!$B$43,IF(Option=\"Scenario 1\",'Other Costs and Income'!$C$43,'Other Costs and Income'!$D$43))*CZ$4","v":0}]
["      Total",{"$f":"SUM(B21:B25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH21:AH25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN21:BN25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT21:CT25)","v":0},0,0,0,0,0,0]
["      Total Non-staff Costs",{"$f":"B26-B25","v":0},{"$f":"C26-C25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO26-BO25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Total Staff Costs",{"$f":"B25","v":0},{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Utility Costs"]
["  Electricity",{"$f":"'Utility Consumption'!B102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!C102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!D102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!E102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!F102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!G102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!H102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!I102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!J102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!K102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!L102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!M102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!N102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!O102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!P102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!Q102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!R102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!S102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!T102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!U102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!V102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!W102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!X102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!Y102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!Z102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AA102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AB102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AC102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AD102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AE102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AF102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AG102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AH102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AI102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AJ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AK102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AL102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AM102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AN102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AO102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AP102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AQ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AR102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AS102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AT102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AU102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AV102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AW102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AX102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AY102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!AZ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BA102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BB102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BC102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BD102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BE102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BF102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BG102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BH102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BI102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BJ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BK102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BL102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BM102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BN102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BO102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BP102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BQ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BR102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BS102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BT102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BU102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BV102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BW102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BX102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BY102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!BZ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CA102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CB102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CC102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CD102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CE102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CF102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CG102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CH102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CI102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CJ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CK102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CL102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CM102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CN102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CO102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CP102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CQ102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CR102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CS102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CT102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CU102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CV102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CW102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CX102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CY102*'Default Assumptions'!$G$17","v":0},{"$f":"'Utility Consumption'!CZ102*'Default Assumptions'!$G$17","v":0}]
["  Heating Fuel",{"$f":"('Utility Consumption'!B105+'Utility Consumption'!B108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!C105+'Utility Consumption'!C108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!D105+'Utility Consumption'!D108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!E105+'Utility Consumption'!E108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!F105+'Utility Consumption'!F108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!G105+'Utility Consumption'!G108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!H105+'Utility Consumption'!H108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!I105+'Utility Consumption'!I108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!J105+'Utility Consumption'!J108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!K105+'Utility Consumption'!K108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!L105+'Utility Consumption'!L108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!M105+'Utility Consumption'!M108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!N105+'Utility Consumption'!N108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!O105+'Utility Consumption'!O108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!P105+'Utility Consumption'!P108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!Q105+'Utility Consumption'!Q108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!R105+'Utility Consumption'!R108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!S105+'Utility Consumption'!S108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!T105+'Utility Consumption'!T108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!U105+'Utility Consumption'!U108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!V105+'Utility Consumption'!V108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!W105+'Utility Consumption'!W108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!X105+'Utility Consumption'!X108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!Y105+'Utility Consumption'!Y108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!Z105+'Utility Consumption'!Z108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AA105+'Utility Consumption'!AA108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AB105+'Utility Consumption'!AB108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AC105+'Utility Consumption'!AC108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AD105+'Utility Consumption'!AD108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AE105+'Utility Consumption'!AE108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AF105+'Utility Consumption'!AF108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AG105+'Utility Consumption'!AG108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AH105+'Utility Consumption'!AH108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AI105+'Utility Consumption'!AI108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AJ105+'Utility Consumption'!AJ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AK105+'Utility Consumption'!AK108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AL105+'Utility Consumption'!AL108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AM105+'Utility Consumption'!AM108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AN105+'Utility Consumption'!AN108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AO105+'Utility Consumption'!AO108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AP105+'Utility Consumption'!AP108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AQ105+'Utility Consumption'!AQ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AR105+'Utility Consumption'!AR108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AS105+'Utility Consumption'!AS108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AT105+'Utility Consumption'!AT108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AU105+'Utility Consumption'!AU108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AV105+'Utility Consumption'!AV108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AW105+'Utility Consumption'!AW108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AX105+'Utility Consumption'!AX108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AY105+'Utility Consumption'!AY108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!AZ105+'Utility Consumption'!AZ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BA105+'Utility Consumption'!BA108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BB105+'Utility Consumption'!BB108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BC105+'Utility Consumption'!BC108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BD105+'Utility Consumption'!BD108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BE105+'Utility Consumption'!BE108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BF105+'Utility Consumption'!BF108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BG105+'Utility Consumption'!BG108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BH105+'Utility Consumption'!BH108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BI105+'Utility Consumption'!BI108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BJ105+'Utility Consumption'!BJ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BK105+'Utility Consumption'!BK108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BL105+'Utility Consumption'!BL108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BM105+'Utility Consumption'!BM108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BN105+'Utility Consumption'!BN108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BO105+'Utility Consumption'!BO108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BP105+'Utility Consumption'!BP108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BQ105+'Utility Consumption'!BQ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BR105+'Utility Consumption'!BR108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BS105+'Utility Consumption'!BS108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BT105+'Utility Consumption'!BT108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BU105+'Utility Consumption'!BU108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BV105+'Utility Consumption'!BV108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BW105+'Utility Consumption'!BW108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BX105+'Utility Consumption'!BX108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BY105+'Utility Consumption'!BY108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!BZ105+'Utility Consumption'!BZ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CA105+'Utility Consumption'!CA108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CB105+'Utility Consumption'!CB108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CC105+'Utility Consumption'!CC108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CD105+'Utility Consumption'!CD108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CE105+'Utility Consumption'!CE108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CF105+'Utility Consumption'!CF108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CG105+'Utility Consumption'!CG108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CH105+'Utility Consumption'!CH108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CI105+'Utility Consumption'!CI108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CJ105+'Utility Consumption'!CJ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CK105+'Utility Consumption'!CK108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CL105+'Utility Consumption'!CL108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CM105+'Utility Consumption'!CM108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CN105+'Utility Consumption'!CN108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CO105+'Utility Consumption'!CO108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CP105+'Utility Consumption'!CP108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CQ105+'Utility Consumption'!CQ108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CR105+'Utility Consumption'!CR108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CS105+'Utility Consumption'!CS108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CT105+'Utility Consumption'!CT108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CU105+'Utility Consumption'!CU108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CV105+'Utility Consumption'!CV108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CW105+'Utility Consumption'!CW108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CX105+'Utility Consumption'!CX108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CY105+'Utility Consumption'!CY108)*'Default Assumptions'!$G$18","v":0},{"$f":"('Utility Consumption'!CZ105+'Utility Consumption'!CZ108)*'Default Assumptions'!$G$18","v":0}]
["  Biomass",{"$f":"'Utility Consumption'!B107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!C107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!D107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!E107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!F107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!G107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!H107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!I107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!J107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!K107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!L107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!M107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!N107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!O107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!P107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!Q107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!R107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!S107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!T107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!U107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!V107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!W107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!X107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!Y107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!Z107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AA107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AB107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AC107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AD107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AE107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AF107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AG107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AH107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AI107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AJ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AK107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AL107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AM107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AN107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AO107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AP107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AQ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AR107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AS107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AT107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AU107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AV107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AW107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AX107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AY107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!AZ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BA107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BB107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BC107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BD107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BE107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BF107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BG107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BH107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BI107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BJ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BK107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BL107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BM107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BN107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BO107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BP107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BQ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BR107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BS107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BT107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BU107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BV107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BW107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BX107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BY107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!BZ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CA107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CB107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CC107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CD107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CE107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CF107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CG107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CH107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CI107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CJ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CK107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CL107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CM107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CN107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CO107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CP107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CQ107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CR107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CS107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CT107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CU107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CV107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CW107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CX107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CY107*'Default Assumptions'!$G$19","v":0},{"$f":"'Utility Consumption'!CZ107*'Default Assumptions'!$G$19","v":0}]
["  Water",{"$f":"'Utility Consumption'!B111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!C111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!D111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!E111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!F111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!G111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!H111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!I111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!J111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!K111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!L111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!M111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!N111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!O111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!P111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!Q111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!R111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!S111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!T111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!U111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!V111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!W111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!X111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!Y111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!Z111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AA111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AB111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AC111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AD111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AE111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AF111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AG111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AH111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AI111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AJ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AK111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AL111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AM111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AN111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AO111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AP111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AQ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AR111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AS111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AT111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AU111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AV111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AW111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AX111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AY111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!AZ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BA111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BB111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BC111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BD111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BE111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BF111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BG111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BH111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BI111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BJ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BK111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BL111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BM111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BN111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BO111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BP111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BQ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BR111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BS111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BT111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BU111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BV111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BW111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BX111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BY111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!BZ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CA111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CB111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CC111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CD111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CE111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CF111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CG111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CH111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CI111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CJ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CK111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CL111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CM111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CN111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CO111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CP111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CQ111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CR111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CS111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CT111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CU111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CV111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CW111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CX111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CY111*'Default Assumptions'!$G$22","v":0},{"$f":"'Utility Consumption'!CZ111*'Default Assumptions'!$G$22","v":0}]
["  Waste Water",{"$f":"'Utility Consumption'!B112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!C112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!D112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!E112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!F112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!G112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!H112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!I112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!J112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!K112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!L112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!M112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!N112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!O112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!P112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!Q112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!R112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!S112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!T112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!U112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!V112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!W112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!X112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!Y112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!Z112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AA112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AB112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AC112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AD112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AE112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AF112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AG112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AH112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AI112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AJ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AK112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AL112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AM112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AN112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AO112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AP112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AQ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AR112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AS112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AT112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AU112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AV112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AW112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AX112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AY112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!AZ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BA112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BB112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BC112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BD112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BE112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BF112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BG112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BH112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BI112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BJ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BK112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BL112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BM112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BN112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BO112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BP112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BQ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BR112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BS112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BT112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BU112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BV112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BW112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BX112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BY112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!BZ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CA112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CB112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CC112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CD112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CE112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CF112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CG112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CH112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CI112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CJ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CK112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CL112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CM112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CN112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CO112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CP112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CQ112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CR112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CS112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CT112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CU112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CV112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CW112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CX112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CY112*'Default Assumptions'!$G$23","v":0},{"$f":"'Utility Consumption'!CZ112*'Default Assumptions'!$G$23","v":0}]
["      Total",{"$f":"SUM(B31:B35)","v":0},{"$f":"SUM(C31:C35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO31:BO35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Renewables Generation"]
["  Wind",{"$f":"'Utility Consumption'!B97","v":0},{"$f":"'Utility Consumption'!C97","v":0},{"$f":"'Utility Consumption'!D97","v":0},{"$f":"'Utility Consumption'!E97","v":0},{"$f":"'Utility Consumption'!F97","v":0},{"$f":"'Utility Consumption'!G97","v":0},{"$f":"'Utility Consumption'!H97","v":0},{"$f":"'Utility Consumption'!I97","v":0},{"$f":"'Utility Consumption'!J97","v":0},{"$f":"'Utility Consumption'!K97","v":0},{"$f":"'Utility Consumption'!L97","v":0},{"$f":"'Utility Consumption'!M97","v":0},{"$f":"'Utility Consumption'!N97","v":0},{"$f":"'Utility Consumption'!O97","v":0},{"$f":"'Utility Consumption'!P97","v":0},{"$f":"'Utility Consumption'!Q97","v":0},{"$f":"'Utility Consumption'!R97","v":0},{"$f":"'Utility Consumption'!S97","v":0},{"$f":"'Utility Consumption'!T97","v":0},{"$f":"'Utility Consumption'!U97","v":0},{"$f":"'Utility Consumption'!V97","v":0},{"$f":"'Utility Consumption'!W97","v":0},{"$f":"'Utility Consumption'!X97","v":0},{"$f":"'Utility Consumption'!Y97","v":0},{"$f":"'Utility Consumption'!Z97","v":0},{"$f":"'Utility Consumption'!AA97","v":0},{"$f":"'Utility Consumption'!AB97","v":0},{"$f":"'Utility Consumption'!AC97","v":0},{"$f":"'Utility Consumption'!AD97","v":0},{"$f":"'Utility Consumption'!AE97","v":0},{"$f":"'Utility Consumption'!AF97","v":0},{"$f":"'Utility Consumption'!AG97","v":0},{"$f":"'Utility Consumption'!AH97","v":0},{"$f":"'Utility Consumption'!AI97","v":0},{"$f":"'Utility Consumption'!AJ97","v":0},{"$f":"'Utility Consumption'!AK97","v":0},{"$f":"'Utility Consumption'!AL97","v":0},{"$f":"'Utility Consumption'!AM97","v":0},{"$f":"'Utility Consumption'!AN97","v":0},{"$f":"'Utility Consumption'!AO97","v":0},{"$f":"'Utility Consumption'!AP97","v":0},{"$f":"'Utility Consumption'!AQ97","v":0},{"$f":"'Utility Consumption'!AR97","v":0},{"$f":"'Utility Consumption'!AS97","v":0},{"$f":"'Utility Consumption'!AT97","v":0},{"$f":"'Utility Consumption'!AU97","v":0},{"$f":"'Utility Consumption'!AV97","v":0},{"$f":"'Utility Consumption'!AW97","v":0},{"$f":"'Utility Consumption'!AX97","v":0},{"$f":"'Utility Consumption'!AY97","v":0},{"$f":"'Utility Consumption'!AZ97","v":0},{"$f":"'Utility Consumption'!BA97","v":0},{"$f":"'Utility Consumption'!BB97","v":0},{"$f":"'Utility Consumption'!BC97","v":0},{"$f":"'Utility Consumption'!BD97","v":0},{"$f":"'Utility Consumption'!BE97","v":0},{"$f":"'Utility Consumption'!BF97","v":0},{"$f":"'Utility Consumption'!BG97","v":0},{"$f":"'Utility Consumption'!BH97","v":0},{"$f":"'Utility Consumption'!BI97","v":0},{"$f":"'Utility Consumption'!BJ97","v":0},{"$f":"'Utility Consumption'!BK97","v":0},{"$f":"'Utility Consumption'!BL97","v":0},{"$f":"'Utility Consumption'!BM97","v":0},{"$f":"'Utility Consumption'!BN97","v":0},{"$f":"'Utility Consumption'!BO97","v":0},{"$f":"'Utility Consumption'!BP97","v":0},{"$f":"'Utility Consumption'!BQ97","v":0},{"$f":"'Utility Consumption'!BR97","v":0},{"$f":"'Utility Consumption'!BS97","v":0},{"$f":"'Utility Consumption'!BT97","v":0},{"$f":"'Utility Consumption'!BU97","v":0},{"$f":"'Utility Consumption'!BV97","v":0},{"$f":"'Utility Consumption'!BW97","v":0},{"$f":"'Utility Consumption'!BX97","v":0},{"$f":"'Utility Consumption'!BY97","v":0},{"$f":"'Utility Consumption'!BZ97","v":0},{"$f":"'Utility Consumption'!CA97","v":0},{"$f":"'Utility Consumption'!CB97","v":0},{"$f":"'Utility Consumption'!CC97","v":0},{"$f":"'Utility Consumption'!CD97","v":0},{"$f":"'Utility Consumption'!CE97","v":0},{"$f":"'Utility Consumption'!CF97","v":0},{"$f":"'Utility Consumption'!CG97","v":0},{"$f":"'Utility Consumption'!CH97","v":0},{"$f":"'Utility Consumption'!CI97","v":0},{"$f":"'Utility Consumption'!CJ97","v":0},{"$f":"'Utility Consumption'!CK97","v":0},{"$f":"'Utility Consumption'!CL97","v":0},{"$f":"'Utility Consumption'!CM97","v":0},{"$f":"'Utility Consumption'!CN97","v":0},{"$f":"'Utility Consumption'!CO97","v":0},{"$f":"'Utility Consumption'!CP97","v":0},{"$f":"'Utility Consumption'!CQ97","v":0},{"$f":"'Utility Consumption'!CR97","v":0},{"$f":"'Utility Consumption'!CS97","v":0},{"$f":"'Utility Consumption'!CT97","v":0},{"$f":"'Utility Consumption'!CU97","v":0},{"$f":"'Utility Consumption'!CV97","v":0},{"$f":"'Utility Consumption'!CW97","v":0},{"$f":"'Utility Consumption'!CX97","v":0},{"$f":"'Utility Consumption'!CY97","v":0},{"$f":"'Utility Consumption'!CZ97","v":0}]
["  Solar PV",{"$f":"'Utility Consumption'!B98","v":0},{"$f":"'Utility Consumption'!C98","v":0},{"$f":"'Utility Consumption'!D98","v":0},{"$f":"'Utility Consumption'!E98","v":0},{"$f":"'Utility Consumption'!F98","v":0},{"$f":"'Utility Consumption'!G98","v":0},{"$f":"'Utility Consumption'!H98","v":0},{"$f":"'Utility Consumption'!I98","v":0},{"$f":"'Utility Consumption'!J98","v":0},{"$f":"'Utility Consumption'!K98","v":0},{"$f":"'Utility Consumption'!L98","v":0},{"$f":"'Utility Consumption'!M98","v":0},{"$f":"'Utility Consumption'!N98","v":0},{"$f":"'Utility Consumption'!O98","v":0},{"$f":"'Utility Consumption'!P98","v":0},{"$f":"'Utility Consumption'!Q98","v":0},{"$f":"'Utility Consumption'!R98","v":0},{"$f":"'Utility Consumption'!S98","v":0},{"$f":"'Utility Consumption'!T98","v":0},{"$f":"'Utility Consumption'!U98","v":0},{"$f":"'Utility Consumption'!V98","v":0},{"$f":"'Utility Consumption'!W98","v":0},{"$f":"'Utility Consumption'!X98","v":0},{"$f":"'Utility Consumption'!Y98","v":0},{"$f":"'Utility Consumption'!Z98","v":0},{"$f":"'Utility Consumption'!AA98","v":0},{"$f":"'Utility Consumption'!AB98","v":0},{"$f":"'Utility Consumption'!AC98","v":0},{"$f":"'Utility Consumption'!AD98","v":0},{"$f":"'Utility Consumption'!AE98","v":0},{"$f":"'Utility Consumption'!AF98","v":0},{"$f":"'Utility Consumption'!AG98","v":0},{"$f":"'Utility Consumption'!AH98","v":0},{"$f":"'Utility Consumption'!AI98","v":0},{"$f":"'Utility Consumption'!AJ98","v":0},{"$f":"'Utility Consumption'!AK98","v":0},{"$f":"'Utility Consumption'!AL98","v":0},{"$f":"'Utility Consumption'!AM98","v":0},{"$f":"'Utility Consumption'!AN98","v":0},{"$f":"'Utility Consumption'!AO98","v":0},{"$f":"'Utility Consumption'!AP98","v":0},{"$f":"'Utility Consumption'!AQ98","v":0},{"$f":"'Utility Consumption'!AR98","v":0},{"$f":"'Utility Consumption'!AS98","v":0},{"$f":"'Utility Consumption'!AT98","v":0},{"$f":"'Utility Consumption'!AU98","v":0},{"$f":"'Utility Consumption'!AV98","v":0},{"$f":"'Utility Consumption'!AW98","v":0},{"$f":"'Utility Consumption'!AX98","v":0},{"$f":"'Utility Consumption'!AY98","v":0},{"$f":"'Utility Consumption'!AZ98","v":0},{"$f":"'Utility Consumption'!BA98","v":0},{"$f":"'Utility Consumption'!BB98","v":0},{"$f":"'Utility Consumption'!BC98","v":0},{"$f":"'Utility Consumption'!BD98","v":0},{"$f":"'Utility Consumption'!BE98","v":0},{"$f":"'Utility Consumption'!BF98","v":0},{"$f":"'Utility Consumption'!BG98","v":0},{"$f":"'Utility Consumption'!BH98","v":0},{"$f":"'Utility Consumption'!BI98","v":0},{"$f":"'Utility Consumption'!BJ98","v":0},{"$f":"'Utility Consumption'!BK98","v":0},{"$f":"'Utility Consumption'!BL98","v":0},{"$f":"'Utility Consumption'!BM98","v":0},{"$f":"'Utility Consumption'!BN98","v":0},{"$f":"'Utility Consumption'!BO98","v":0},{"$f":"'Utility Consumption'!BP98","v":0},{"$f":"'Utility Consumption'!BQ98","v":0},{"$f":"'Utility Consumption'!BR98","v":0},{"$f":"'Utility Consumption'!BS98","v":0},{"$f":"'Utility Consumption'!BT98","v":0},{"$f":"'Utility Consumption'!BU98","v":0},{"$f":"'Utility Consumption'!BV98","v":0},{"$f":"'Utility Consumption'!BW98","v":0},{"$f":"'Utility Consumption'!BX98","v":0},{"$f":"'Utility Consumption'!BY98","v":0},{"$f":"'Utility Consumption'!BZ98","v":0},{"$f":"'Utility Consumption'!CA98","v":0},{"$f":"'Utility Consumption'!CB98","v":0},{"$f":"'Utility Consumption'!CC98","v":0},{"$f":"'Utility Consumption'!CD98","v":0},{"$f":"'Utility Consumption'!CE98","v":0},{"$f":"'Utility Consumption'!CF98","v":0},{"$f":"'Utility Consumption'!CG98","v":0},{"$f":"'Utility Consumption'!CH98","v":0},{"$f":"'Utility Consumption'!CI98","v":0},{"$f":"'Utility Consumption'!CJ98","v":0},{"$f":"'Utility Consumption'!CK98","v":0},{"$f":"'Utility Consumption'!CL98","v":0},{"$f":"'Utility Consumption'!CM98","v":0},{"$f":"'Utility Consumption'!CN98","v":0},{"$f":"'Utility Consumption'!CO98","v":0},{"$f":"'Utility Consumption'!CP98","v":0},{"$f":"'Utility Consumption'!CQ98","v":0},{"$f":"'Utility Consumption'!CR98","v":0},{"$f":"'Utility Consumption'!CS98","v":0},{"$f":"'Utility Consumption'!CT98","v":0},{"$f":"'Utility Consumption'!CU98","v":0},{"$f":"'Utility Consumption'!CV98","v":0},{"$f":"'Utility Consumption'!CW98","v":0},{"$f":"'Utility Consumption'!CX98","v":0},{"$f":"'Utility Consumption'!CY98","v":0},{"$f":"'Utility Consumption'!CZ98","v":0}]
["  Biomass",{"$f":"'Utility Consumption'!B55+'Utility Consumption'!B66","v":0},{"$f":"'Utility Consumption'!C55+'Utility Consumption'!C66","v":0},{"$f":"'Utility Consumption'!D55+'Utility Consumption'!D66","v":0},{"$f":"'Utility Consumption'!E55+'Utility Consumption'!E66","v":0},{"$f":"'Utility Consumption'!F55+'Utility Consumption'!F66","v":0},{"$f":"'Utility Consumption'!G55+'Utility Consumption'!G66","v":0},{"$f":"'Utility Consumption'!H55+'Utility Consumption'!H66","v":0},{"$f":"'Utility Consumption'!I55+'Utility Consumption'!I66","v":0},{"$f":"'Utility Consumption'!J55+'Utility Consumption'!J66","v":0},{"$f":"'Utility Consumption'!K55+'Utility Consumption'!K66","v":0},{"$f":"'Utility Consumption'!L55+'Utility Consumption'!L66","v":0},{"$f":"'Utility Consumption'!M55+'Utility Consumption'!M66","v":0},{"$f":"'Utility Consumption'!N55+'Utility Consumption'!N66","v":0},{"$f":"'Utility Consumption'!O55+'Utility Consumption'!O66","v":0},{"$f":"'Utility Consumption'!P55+'Utility Consumption'!P66","v":0},{"$f":"'Utility Consumption'!Q55+'Utility Consumption'!Q66","v":0},{"$f":"'Utility Consumption'!R55+'Utility Consumption'!R66","v":0},{"$f":"'Utility Consumption'!S55+'Utility Consumption'!S66","v":0},{"$f":"'Utility Consumption'!T55+'Utility Consumption'!T66","v":0},{"$f":"'Utility Consumption'!U55+'Utility Consumption'!U66","v":0},{"$f":"'Utility Consumption'!V55+'Utility Consumption'!V66","v":0},{"$f":"'Utility Consumption'!W55+'Utility Consumption'!W66","v":0},{"$f":"'Utility Consumption'!X55+'Utility Consumption'!X66","v":0},{"$f":"'Utility Consumption'!Y55+'Utility Consumption'!Y66","v":0},{"$f":"'Utility Consumption'!Z55+'Utility Consumption'!Z66","v":0},{"$f":"'Utility Consumption'!AA55+'Utility Consumption'!AA66","v":0},{"$f":"'Utility Consumption'!AB55+'Utility Consumption'!AB66","v":0},{"$f":"'Utility Consumption'!AC55+'Utility Consumption'!AC66","v":0},{"$f":"'Utility Consumption'!AD55+'Utility Consumption'!AD66","v":0},{"$f":"'Utility Consumption'!AE55+'Utility Consumption'!AE66","v":0},{"$f":"'Utility Consumption'!AF55+'Utility Consumption'!AF66","v":0},{"$f":"'Utility Consumption'!AG55+'Utility Consumption'!AG66","v":0},{"$f":"'Utility Consumption'!AH55+'Utility Consumption'!AH66","v":0},{"$f":"'Utility Consumption'!AI55+'Utility Consumption'!AI66","v":0},{"$f":"'Utility Consumption'!AJ55+'Utility Consumption'!AJ66","v":0},{"$f":"'Utility Consumption'!AK55+'Utility Consumption'!AK66","v":0},{"$f":"'Utility Consumption'!AL55+'Utility Consumption'!AL66","v":0},{"$f":"'Utility Consumption'!AM55+'Utility Consumption'!AM66","v":0},{"$f":"'Utility Consumption'!AN55+'Utility Consumption'!AN66","v":0},{"$f":"'Utility Consumption'!AO55+'Utility Consumption'!AO66","v":0},{"$f":"'Utility Consumption'!AP55+'Utility Consumption'!AP66","v":0},{"$f":"'Utility Consumption'!AQ55+'Utility Consumption'!AQ66","v":0},{"$f":"'Utility Consumption'!AR55+'Utility Consumption'!AR66","v":0},{"$f":"'Utility Consumption'!AS55+'Utility Consumption'!AS66","v":0},{"$f":"'Utility Consumption'!AT55+'Utility Consumption'!AT66","v":0},{"$f":"'Utility Consumption'!AU55+'Utility Consumption'!AU66","v":0},{"$f":"'Utility Consumption'!AV55+'Utility Consumption'!AV66","v":0},{"$f":"'Utility Consumption'!AW55+'Utility Consumption'!AW66","v":0},{"$f":"'Utility Consumption'!AX55+'Utility Consumption'!AX66","v":0},{"$f":"'Utility Consumption'!AY55+'Utility Consumption'!AY66","v":0},{"$f":"'Utility Consumption'!AZ55+'Utility Consumption'!AZ66","v":0},{"$f":"'Utility Consumption'!BA55+'Utility Consumption'!BA66","v":0},{"$f":"'Utility Consumption'!BB55+'Utility Consumption'!BB66","v":0},{"$f":"'Utility Consumption'!BC55+'Utility Consumption'!BC66","v":0},{"$f":"'Utility Consumption'!BD55+'Utility Consumption'!BD66","v":0},{"$f":"'Utility Consumption'!BE55+'Utility Consumption'!BE66","v":0},{"$f":"'Utility Consumption'!BF55+'Utility Consumption'!BF66","v":0},{"$f":"'Utility Consumption'!BG55+'Utility Consumption'!BG66","v":0},{"$f":"'Utility Consumption'!BH55+'Utility Consumption'!BH66","v":0},{"$f":"'Utility Consumption'!BI55+'Utility Consumption'!BI66","v":0},{"$f":"'Utility Consumption'!BJ55+'Utility Consumption'!BJ66","v":0},{"$f":"'Utility Consumption'!BK55+'Utility Consumption'!BK66","v":0},{"$f":"'Utility Consumption'!BL55+'Utility Consumption'!BL66","v":0},{"$f":"'Utility Consumption'!BM55+'Utility Consumption'!BM66","v":0},{"$f":"'Utility Consumption'!BN55+'Utility Consumption'!BN66","v":0},{"$f":"'Utility Consumption'!BO55+'Utility Consumption'!BO66","v":0},{"$f":"'Utility Consumption'!BP55+'Utility Consumption'!BP66","v":0},{"$f":"'Utility Consumption'!BQ55+'Utility Consumption'!BQ66","v":0},{"$f":"'Utility Consumption'!BR55+'Utility Consumption'!BR66","v":0},{"$f":"'Utility Consumption'!BS55+'Utility Consumption'!BS66","v":0},{"$f":"'Utility Consumption'!BT55+'Utility Consumption'!BT66","v":0},{"$f":"'Utility Consumption'!BU55+'Utility Consumption'!BU66","v":0},{"$f":"'Utility Consumption'!BV55+'Utility Consumption'!BV66","v":0},{"$f":"'Utility Consumption'!BW55+'Utility Consumption'!BW66","v":0},{"$f":"'Utility Consumption'!BX55+'Utility Consumption'!BX66","v":0},{"$f":"'Utility Consumption'!BY55+'Utility Consumption'!BY66","v":0},{"$f":"'Utility Consumption'!BZ55+'Utility Consumption'!BZ66","v":0},{"$f":"'Utility Consumption'!CA55+'Utility Consumption'!CA66","v":0},{"$f":"'Utility Consumption'!CB55+'Utility Consumption'!CB66","v":0},{"$f":"'Utility Consumption'!CC55+'Utility Consumption'!CC66","v":0},{"$f":"'Utility Consumption'!CD55+'Utility Consumption'!CD66","v":0},{"$f":"'Utility Consumption'!CE55+'Utility Consumption'!CE66","v":0},{"$f":"'Utility Consumption'!CF55+'Utility Consumption'!CF66","v":0},{"$f":"'Utility Consumption'!CG55+'Utility Consumption'!CG66","v":0},{"$f":"'Utility Consumption'!CH55+'Utility Consumption'!CH66","v":0},{"$f":"'Utility Consumption'!CI55+'Utility Consumption'!CI66","v":0},{"$f":"'Utility Consumption'!CJ55+'Utility Consumption'!CJ66","v":0},{"$f":"'Utility Consumption'!CK55+'Utility Consumption'!CK66","v":0},{"$f":"'Utility Consumption'!CL55+'Utility Consumption'!CL66","v":0},{"$f":"'Utility Consumption'!CM55+'Utility Consumption'!CM66","v":0},{"$f":"'Utility Consumption'!CN55+'Utility Consumption'!CN66","v":0},{"$f":"'Utility Consumption'!CO55+'Utility Consumption'!CO66","v":0},{"$f":"'Utility Consumption'!CP55+'Utility Consumption'!CP66","v":0},{"$f":"'Utility Consumption'!CQ55+'Utility Consumption'!CQ66","v":0},{"$f":"'Utility Consumption'!CR55+'Utility Consumption'!CR66","v":0},{"$f":"'Utility Consumption'!CS55+'Utility Consumption'!CS66","v":0},{"$f":"'Utility Consumption'!CT55+'Utility Consumption'!CT66","v":0},{"$f":"'Utility Consumption'!CU55+'Utility Consumption'!CU66","v":0},{"$f":"'Utility Consumption'!CV55+'Utility Consumption'!CV66","v":0},{"$f":"'Utility Consumption'!CW55+'Utility Consumption'!CW66","v":0},{"$f":"'Utility Consumption'!CX55+'Utility Consumption'!CX66","v":0},{"$f":"'Utility Consumption'!CY55+'Utility Consumption'!CY66","v":0},{"$f":"'Utility Consumption'!CZ55+'Utility Consumption'!CZ66","v":0}]
["  Heat Pump",{"$f":"'Utility Consumption'!B56+'Utility Consumption'!B67","v":0},{"$f":"'Utility Consumption'!C56+'Utility Consumption'!C67","v":0},{"$f":"'Utility Consumption'!D56+'Utility Consumption'!D67","v":0},{"$f":"'Utility Consumption'!E56+'Utility Consumption'!E67","v":0},{"$f":"'Utility Consumption'!F56+'Utility Consumption'!F67","v":0},{"$f":"'Utility Consumption'!G56+'Utility Consumption'!G67","v":0},{"$f":"'Utility Consumption'!H56+'Utility Consumption'!H67","v":0},{"$f":"'Utility Consumption'!I56+'Utility Consumption'!I67","v":0},{"$f":"'Utility Consumption'!J56+'Utility Consumption'!J67","v":0},{"$f":"'Utility Consumption'!K56+'Utility Consumption'!K67","v":0},{"$f":"'Utility Consumption'!L56+'Utility Consumption'!L67","v":0},{"$f":"'Utility Consumption'!M56+'Utility Consumption'!M67","v":0},{"$f":"'Utility Consumption'!N56+'Utility Consumption'!N67","v":0},{"$f":"'Utility Consumption'!O56+'Utility Consumption'!O67","v":0},{"$f":"'Utility Consumption'!P56+'Utility Consumption'!P67","v":0},{"$f":"'Utility Consumption'!Q56+'Utility Consumption'!Q67","v":0},{"$f":"'Utility Consumption'!R56+'Utility Consumption'!R67","v":0},{"$f":"'Utility Consumption'!S56+'Utility Consumption'!S67","v":0},{"$f":"'Utility Consumption'!T56+'Utility Consumption'!T67","v":0},{"$f":"'Utility Consumption'!U56+'Utility Consumption'!U67","v":0},{"$f":"'Utility Consumption'!V56+'Utility Consumption'!V67","v":0},{"$f":"'Utility Consumption'!W56+'Utility Consumption'!W67","v":0},{"$f":"'Utility Consumption'!X56+'Utility Consumption'!X67","v":0},{"$f":"'Utility Consumption'!Y56+'Utility Consumption'!Y67","v":0},{"$f":"'Utility Consumption'!Z56+'Utility Consumption'!Z67","v":0},{"$f":"'Utility Consumption'!AA56+'Utility Consumption'!AA67","v":0},{"$f":"'Utility Consumption'!AB56+'Utility Consumption'!AB67","v":0},{"$f":"'Utility Consumption'!AC56+'Utility Consumption'!AC67","v":0},{"$f":"'Utility Consumption'!AD56+'Utility Consumption'!AD67","v":0},{"$f":"'Utility Consumption'!AE56+'Utility Consumption'!AE67","v":0},{"$f":"'Utility Consumption'!AF56+'Utility Consumption'!AF67","v":0},{"$f":"'Utility Consumption'!AG56+'Utility Consumption'!AG67","v":0},{"$f":"'Utility Consumption'!AH56+'Utility Consumption'!AH67","v":0},{"$f":"'Utility Consumption'!AI56+'Utility Consumption'!AI67","v":0},{"$f":"'Utility Consumption'!AJ56+'Utility Consumption'!AJ67","v":0},{"$f":"'Utility Consumption'!AK56+'Utility Consumption'!AK67","v":0},{"$f":"'Utility Consumption'!AL56+'Utility Consumption'!AL67","v":0},{"$f":"'Utility Consumption'!AM56+'Utility Consumption'!AM67","v":0},{"$f":"'Utility Consumption'!AN56+'Utility Consumption'!AN67","v":0},{"$f":"'Utility Consumption'!AO56+'Utility Consumption'!AO67","v":0},{"$f":"'Utility Consumption'!AP56+'Utility Consumption'!AP67","v":0},{"$f":"'Utility Consumption'!AQ56+'Utility Consumption'!AQ67","v":0},{"$f":"'Utility Consumption'!AR56+'Utility Consumption'!AR67","v":0},{"$f":"'Utility Consumption'!AS56+'Utility Consumption'!AS67","v":0},{"$f":"'Utility Consumption'!AT56+'Utility Consumption'!AT67","v":0},{"$f":"'Utility Consumption'!AU56+'Utility Consumption'!AU67","v":0},{"$f":"'Utility Consumption'!AV56+'Utility Consumption'!AV67","v":0},{"$f":"'Utility Consumption'!AW56+'Utility Consumption'!AW67","v":0},{"$f":"'Utility Consumption'!AX56+'Utility Consumption'!AX67","v":0},{"$f":"'Utility Consumption'!AY56+'Utility Consumption'!AY67","v":0},{"$f":"'Utility Consumption'!AZ56+'Utility Consumption'!AZ67","v":0},{"$f":"'Utility Consumption'!BA56+'Utility Consumption'!BA67","v":0},{"$f":"'Utility Consumption'!BB56+'Utility Consumption'!BB67","v":0},{"$f":"'Utility Consumption'!BC56+'Utility Consumption'!BC67","v":0},{"$f":"'Utility Consumption'!BD56+'Utility Consumption'!BD67","v":0},{"$f":"'Utility Consumption'!BE56+'Utility Consumption'!BE67","v":0},{"$f":"'Utility Consumption'!BF56+'Utility Consumption'!BF67","v":0},{"$f":"'Utility Consumption'!BG56+'Utility Consumption'!BG67","v":0},{"$f":"'Utility Consumption'!BH56+'Utility Consumption'!BH67","v":0},{"$f":"'Utility Consumption'!BI56+'Utility Consumption'!BI67","v":0},{"$f":"'Utility Consumption'!BJ56+'Utility Consumption'!BJ67","v":0},{"$f":"'Utility Consumption'!BK56+'Utility Consumption'!BK67","v":0},{"$f":"'Utility Consumption'!BL56+'Utility Consumption'!BL67","v":0},{"$f":"'Utility Consumption'!BM56+'Utility Consumption'!BM67","v":0},{"$f":"'Utility Consumption'!BN56+'Utility Consumption'!BN67","v":0},{"$f":"'Utility Consumption'!BO56+'Utility Consumption'!BO67","v":0},{"$f":"'Utility Consumption'!BP56+'Utility Consumption'!BP67","v":0},{"$f":"'Utility Consumption'!BQ56+'Utility Consumption'!BQ67","v":0},{"$f":"'Utility Consumption'!BR56+'Utility Consumption'!BR67","v":0},{"$f":"'Utility Consumption'!BS56+'Utility Consumption'!BS67","v":0},{"$f":"'Utility Consumption'!BT56+'Utility Consumption'!BT67","v":0},{"$f":"'Utility Consumption'!BU56+'Utility Consumption'!BU67","v":0},{"$f":"'Utility Consumption'!BV56+'Utility Consumption'!BV67","v":0},{"$f":"'Utility Consumption'!BW56+'Utility Consumption'!BW67","v":0},{"$f":"'Utility Consumption'!BX56+'Utility Consumption'!BX67","v":0},{"$f":"'Utility Consumption'!BY56+'Utility Consumption'!BY67","v":0},{"$f":"'Utility Consumption'!BZ56+'Utility Consumption'!BZ67","v":0},{"$f":"'Utility Consumption'!CA56+'Utility Consumption'!CA67","v":0},{"$f":"'Utility Consumption'!CB56+'Utility Consumption'!CB67","v":0},{"$f":"'Utility Consumption'!CC56+'Utility Consumption'!CC67","v":0},{"$f":"'Utility Consumption'!CD56+'Utility Consumption'!CD67","v":0},{"$f":"'Utility Consumption'!CE56+'Utility Consumption'!CE67","v":0},{"$f":"'Utility Consumption'!CF56+'Utility Consumption'!CF67","v":0},{"$f":"'Utility Consumption'!CG56+'Utility Consumption'!CG67","v":0},{"$f":"'Utility Consumption'!CH56+'Utility Consumption'!CH67","v":0},{"$f":"'Utility Consumption'!CI56+'Utility Consumption'!CI67","v":0},{"$f":"'Utility Consumption'!CJ56+'Utility Consumption'!CJ67","v":0},{"$f":"'Utility Consumption'!CK56+'Utility Consumption'!CK67","v":0},{"$f":"'Utility Consumption'!CL56+'Utility Consumption'!CL67","v":0},{"$f":"'Utility Consumption'!CM56+'Utility Consumption'!CM67","v":0},{"$f":"'Utility Consumption'!CN56+'Utility Consumption'!CN67","v":0},{"$f":"'Utility Consumption'!CO56+'Utility Consumption'!CO67","v":0},{"$f":"'Utility Consumption'!CP56+'Utility Consumption'!CP67","v":0},{"$f":"'Utility Consumption'!CQ56+'Utility Consumption'!CQ67","v":0},{"$f":"'Utility Consumption'!CR56+'Utility Consumption'!CR67","v":0},{"$f":"'Utility Consumption'!CS56+'Utility Consumption'!CS67","v":0},{"$f":"'Utility Consumption'!CT56+'Utility Consumption'!CT67","v":0},{"$f":"'Utility Consumption'!CU56+'Utility Consumption'!CU67","v":0},{"$f":"'Utility Consumption'!CV56+'Utility Consumption'!CV67","v":0},{"$f":"'Utility Consumption'!CW56+'Utility Consumption'!CW67","v":0},{"$f":"'Utility Consumption'!CX56+'Utility Consumption'!CX67","v":0},{"$f":"'Utility Consumption'!CY56+'Utility Consumption'!CY67","v":0},{"$f":"'Utility Consumption'!CZ56+'Utility Consumption'!CZ67","v":0}]
["  Solar Thermal",{"$f":"'Utility Consumption'!B57+'Utility Consumption'!B68","v":0},{"$f":"'Utility Consumption'!C57+'Utility Consumption'!C68","v":0},{"$f":"'Utility Consumption'!D57+'Utility Consumption'!D68","v":0},{"$f":"'Utility Consumption'!E57+'Utility Consumption'!E68","v":0},{"$f":"'Utility Consumption'!F57+'Utility Consumption'!F68","v":0},{"$f":"'Utility Consumption'!G57+'Utility Consumption'!G68","v":0},{"$f":"'Utility Consumption'!H57+'Utility Consumption'!H68","v":0},{"$f":"'Utility Consumption'!I57+'Utility Consumption'!I68","v":0},{"$f":"'Utility Consumption'!J57+'Utility Consumption'!J68","v":0},{"$f":"'Utility Consumption'!K57+'Utility Consumption'!K68","v":0},{"$f":"'Utility Consumption'!L57+'Utility Consumption'!L68","v":0},{"$f":"'Utility Consumption'!M57+'Utility Consumption'!M68","v":0},{"$f":"'Utility Consumption'!N57+'Utility Consumption'!N68","v":0},{"$f":"'Utility Consumption'!O57+'Utility Consumption'!O68","v":0},{"$f":"'Utility Consumption'!P57+'Utility Consumption'!P68","v":0},{"$f":"'Utility Consumption'!Q57+'Utility Consumption'!Q68","v":0},{"$f":"'Utility Consumption'!R57+'Utility Consumption'!R68","v":0},{"$f":"'Utility Consumption'!S57+'Utility Consumption'!S68","v":0},{"$f":"'Utility Consumption'!T57+'Utility Consumption'!T68","v":0},{"$f":"'Utility Consumption'!U57+'Utility Consumption'!U68","v":0},{"$f":"'Utility Consumption'!V57+'Utility Consumption'!V68","v":0},{"$f":"'Utility Consumption'!W57+'Utility Consumption'!W68","v":0},{"$f":"'Utility Consumption'!X57+'Utility Consumption'!X68","v":0},{"$f":"'Utility Consumption'!Y57+'Utility Consumption'!Y68","v":0},{"$f":"'Utility Consumption'!Z57+'Utility Consumption'!Z68","v":0},{"$f":"'Utility Consumption'!AA57+'Utility Consumption'!AA68","v":0},{"$f":"'Utility Consumption'!AB57+'Utility Consumption'!AB68","v":0},{"$f":"'Utility Consumption'!AC57+'Utility Consumption'!AC68","v":0},{"$f":"'Utility Consumption'!AD57+'Utility Consumption'!AD68","v":0},{"$f":"'Utility Consumption'!AE57+'Utility Consumption'!AE68","v":0},{"$f":"'Utility Consumption'!AF57+'Utility Consumption'!AF68","v":0},{"$f":"'Utility Consumption'!AG57+'Utility Consumption'!AG68","v":0},{"$f":"'Utility Consumption'!AH57+'Utility Consumption'!AH68","v":0},{"$f":"'Utility Consumption'!AI57+'Utility Consumption'!AI68","v":0},{"$f":"'Utility Consumption'!AJ57+'Utility Consumption'!AJ68","v":0},{"$f":"'Utility Consumption'!AK57+'Utility Consumption'!AK68","v":0},{"$f":"'Utility Consumption'!AL57+'Utility Consumption'!AL68","v":0},{"$f":"'Utility Consumption'!AM57+'Utility Consumption'!AM68","v":0},{"$f":"'Utility Consumption'!AN57+'Utility Consumption'!AN68","v":0},{"$f":"'Utility Consumption'!AO57+'Utility Consumption'!AO68","v":0},{"$f":"'Utility Consumption'!AP57+'Utility Consumption'!AP68","v":0},{"$f":"'Utility Consumption'!AQ57+'Utility Consumption'!AQ68","v":0},{"$f":"'Utility Consumption'!AR57+'Utility Consumption'!AR68","v":0},{"$f":"'Utility Consumption'!AS57+'Utility Consumption'!AS68","v":0},{"$f":"'Utility Consumption'!AT57+'Utility Consumption'!AT68","v":0},{"$f":"'Utility Consumption'!AU57+'Utility Consumption'!AU68","v":0},{"$f":"'Utility Consumption'!AV57+'Utility Consumption'!AV68","v":0},{"$f":"'Utility Consumption'!AW57+'Utility Consumption'!AW68","v":0},{"$f":"'Utility Consumption'!AX57+'Utility Consumption'!AX68","v":0},{"$f":"'Utility Consumption'!AY57+'Utility Consumption'!AY68","v":0},{"$f":"'Utility Consumption'!AZ57+'Utility Consumption'!AZ68","v":0},{"$f":"'Utility Consumption'!BA57+'Utility Consumption'!BA68","v":0},{"$f":"'Utility Consumption'!BB57+'Utility Consumption'!BB68","v":0},{"$f":"'Utility Consumption'!BC57+'Utility Consumption'!BC68","v":0},{"$f":"'Utility Consumption'!BD57+'Utility Consumption'!BD68","v":0},{"$f":"'Utility Consumption'!BE57+'Utility Consumption'!BE68","v":0},{"$f":"'Utility Consumption'!BF57+'Utility Consumption'!BF68","v":0},{"$f":"'Utility Consumption'!BG57+'Utility Consumption'!BG68","v":0},{"$f":"'Utility Consumption'!BH57+'Utility Consumption'!BH68","v":0},{"$f":"'Utility Consumption'!BI57+'Utility Consumption'!BI68","v":0},{"$f":"'Utility Consumption'!BJ57+'Utility Consumption'!BJ68","v":0},{"$f":"'Utility Consumption'!BK57+'Utility Consumption'!BK68","v":0},{"$f":"'Utility Consumption'!BL57+'Utility Consumption'!BL68","v":0},{"$f":"'Utility Consumption'!BM57+'Utility Consumption'!BM68","v":0},{"$f":"'Utility Consumption'!BN57+'Utility Consumption'!BN68","v":0},{"$f":"'Utility Consumption'!BO57+'Utility Consumption'!BO68","v":0},{"$f":"'Utility Consumption'!BP57+'Utility Consumption'!BP68","v":0},{"$f":"'Utility Consumption'!BQ57+'Utility Consumption'!BQ68","v":0},{"$f":"'Utility Consumption'!BR57+'Utility Consumption'!BR68","v":0},{"$f":"'Utility Consumption'!BS57+'Utility Consumption'!BS68","v":0},{"$f":"'Utility Consumption'!BT57+'Utility Consumption'!BT68","v":0},{"$f":"'Utility Consumption'!BU57+'Utility Consumption'!BU68","v":0},{"$f":"'Utility Consumption'!BV57+'Utility Consumption'!BV68","v":0},{"$f":"'Utility Consumption'!BW57+'Utility Consumption'!BW68","v":0},{"$f":"'Utility Consumption'!BX57+'Utility Consumption'!BX68","v":0},{"$f":"'Utility Consumption'!BY57+'Utility Consumption'!BY68","v":0},{"$f":"'Utility Consumption'!BZ57+'Utility Consumption'!BZ68","v":0},{"$f":"'Utility Consumption'!CA57+'Utility Consumption'!CA68","v":0},{"$f":"'Utility Consumption'!CB57+'Utility Consumption'!CB68","v":0},{"$f":"'Utility Consumption'!CC57+'Utility Consumption'!CC68","v":0},{"$f":"'Utility Consumption'!CD57+'Utility Consumption'!CD68","v":0},{"$f":"'Utility Consumption'!CE57+'Utility Consumption'!CE68","v":0},{"$f":"'Utility Consumption'!CF57+'Utility Consumption'!CF68","v":0},{"$f":"'Utility Consumption'!CG57+'Utility Consumption'!CG68","v":0},{"$f":"'Utility Consumption'!CH57+'Utility Consumption'!CH68","v":0},{"$f":"'Utility Consumption'!CI57+'Utility Consumption'!CI68","v":0},{"$f":"'Utility Consumption'!CJ57+'Utility Consumption'!CJ68","v":0},{"$f":"'Utility Consumption'!CK57+'Utility Consumption'!CK68","v":0},{"$f":"'Utility Consumption'!CL57+'Utility Consumption'!CL68","v":0},{"$f":"'Utility Consumption'!CM57+'Utility Consumption'!CM68","v":0},{"$f":"'Utility Consumption'!CN57+'Utility Consumption'!CN68","v":0},{"$f":"'Utility Consumption'!CO57+'Utility Consumption'!CO68","v":0},{"$f":"'Utility Consumption'!CP57+'Utility Consumption'!CP68","v":0},{"$f":"'Utility Consumption'!CQ57+'Utility Consumption'!CQ68","v":0},{"$f":"'Utility Consumption'!CR57+'Utility Consumption'!CR68","v":0},{"$f":"'Utility Consumption'!CS57+'Utility Consumption'!CS68","v":0},{"$f":"'Utility Consumption'!CT57+'Utility Consumption'!CT68","v":0},{"$f":"'Utility Consumption'!CU57+'Utility Consumption'!CU68","v":0},{"$f":"'Utility Consumption'!CV57+'Utility Consumption'!CV68","v":0},{"$f":"'Utility Consumption'!CW57+'Utility Consumption'!CW68","v":0},{"$f":"'Utility Consumption'!CX57+'Utility Consumption'!CX68","v":0},{"$f":"'Utility Consumption'!CY57+'Utility Consumption'!CY68","v":0},{"$f":"'Utility Consumption'!CZ57+'Utility Consumption'!CZ68","v":0}]
[]
[]
["Tariff Payments"]
["  Wind",{"$f":"IF(B$5<=20,B39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(C$5<=20,C39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(D$5<=20,D39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(E$5<=20,E39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(F$5<=20,F39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(G$5<=20,G39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(H$5<=20,H39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(I$5<=20,I39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(J$5<=20,J39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(K$5<=20,K39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(L$5<=20,L39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(M$5<=20,M39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(N$5<=20,N39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(O$5<=20,O39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(P$5<=20,P39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(Q$5<=20,Q39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(R$5<=20,R39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(S$5<=20,S39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(T$5<=20,T39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(U$5<=20,U39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(V$5<=20,V39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(W$5<=20,W39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(X$5<=20,X39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(Y$5<=20,Y39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(Z$5<=20,Z39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AA$5<=20,AA39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AB$5<=20,AB39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AC$5<=20,AC39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AD$5<=20,AD39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AE$5<=20,AE39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AF$5<=20,AF39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AG$5<=20,AG39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AH$5<=20,AH39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AI$5<=20,AI39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AJ$5<=20,AJ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AK$5<=20,AK39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AL$5<=20,AL39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AM$5<=20,AM39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AN$5<=20,AN39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AO$5<=20,AO39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AP$5<=20,AP39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AQ$5<=20,AQ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AR$5<=20,AR39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AS$5<=20,AS39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AT$5<=20,AT39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AU$5<=20,AU39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AV$5<=20,AV39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AW$5<=20,AW39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AX$5<=20,AX39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AY$5<=20,AY39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(AZ$5<=20,AZ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BA$5<=20,BA39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BB$5<=20,BB39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BC$5<=20,BC39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BD$5<=20,BD39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BE$5<=20,BE39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BF$5<=20,BF39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BG$5<=20,BG39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BH$5<=20,BH39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BI$5<=20,BI39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BJ$5<=20,BJ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BK$5<=20,BK39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BL$5<=20,BL39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BM$5<=20,BM39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BN$5<=20,BN39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BO$5<=20,BO39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BP$5<=20,BP39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BQ$5<=20,BQ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BR$5<=20,BR39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BS$5<=20,BS39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BT$5<=20,BT39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BU$5<=20,BU39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BV$5<=20,BV39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BW$5<=20,BW39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BX$5<=20,BX39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BY$5<=20,BY39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(BZ$5<=20,BZ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CA$5<=20,CA39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CB$5<=20,CB39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CC$5<=20,CC39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CD$5<=20,CD39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CE$5<=20,CE39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CF$5<=20,CF39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CG$5<=20,CG39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CH$5<=20,CH39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CI$5<=20,CI39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CJ$5<=20,CJ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CK$5<=20,CK39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CL$5<=20,CL39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CM$5<=20,CM39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CN$5<=20,CN39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CO$5<=20,CO39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CP$5<=20,CP39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CQ$5<=20,CQ39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CR$5<=20,CR39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CS$5<=20,CS39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CT$5<=20,CT39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CU$5<=20,CU39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CV$5<=20,CV39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CW$5<=20,CW39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CX$5<=20,CX39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CY$5<=20,CY39*'Default Assumptions'!$G$13,0)","v":0},{"$f":"IF(CZ$5<=20,CZ39*'Default Assumptions'!$G$13,0)","v":0}]
["  Solar PV",{"$f":"IF(B$5<=20,B40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(C$5<=20,C40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(D$5<=20,D40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(E$5<=20,E40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(F$5<=20,F40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(G$5<=20,G40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(H$5<=20,H40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(I$5<=20,I40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(J$5<=20,J40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(K$5<=20,K40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(L$5<=20,L40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(M$5<=20,M40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(N$5<=20,N40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(O$5<=20,O40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(P$5<=20,P40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(Q$5<=20,Q40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(R$5<=20,R40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(S$5<=20,S40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(T$5<=20,T40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(U$5<=20,U40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(V$5<=20,V40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(W$5<=20,W40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(X$5<=20,X40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(Y$5<=20,Y40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(Z$5<=20,Z40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AA$5<=20,AA40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AB$5<=20,AB40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AC$5<=20,AC40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AD$5<=20,AD40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AE$5<=20,AE40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AF$5<=20,AF40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AG$5<=20,AG40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AH$5<=20,AH40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AI$5<=20,AI40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AJ$5<=20,AJ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AK$5<=20,AK40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AL$5<=20,AL40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AM$5<=20,AM40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AN$5<=20,AN40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AO$5<=20,AO40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AP$5<=20,AP40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AQ$5<=20,AQ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AR$5<=20,AR40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AS$5<=20,AS40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AT$5<=20,AT40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AU$5<=20,AU40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AV$5<=20,AV40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AW$5<=20,AW40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AX$5<=20,AX40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AY$5<=20,AY40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(AZ$5<=20,AZ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BA$5<=20,BA40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BB$5<=20,BB40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BC$5<=20,BC40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BD$5<=20,BD40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BE$5<=20,BE40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BF$5<=20,BF40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BG$5<=20,BG40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BH$5<=20,BH40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BI$5<=20,BI40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BJ$5<=20,BJ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BK$5<=20,BK40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BL$5<=20,BL40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BM$5<=20,BM40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BN$5<=20,BN40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BO$5<=20,BO40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BP$5<=20,BP40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BQ$5<=20,BQ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BR$5<=20,BR40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BS$5<=20,BS40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BT$5<=20,BT40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BU$5<=20,BU40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BV$5<=20,BV40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BW$5<=20,BW40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BX$5<=20,BX40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BY$5<=20,BY40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(BZ$5<=20,BZ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CA$5<=20,CA40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CB$5<=20,CB40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CC$5<=20,CC40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CD$5<=20,CD40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CE$5<=20,CE40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CF$5<=20,CF40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CG$5<=20,CG40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CH$5<=20,CH40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CI$5<=20,CI40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CJ$5<=20,CJ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CK$5<=20,CK40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CL$5<=20,CL40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CM$5<=20,CM40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CN$5<=20,CN40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CO$5<=20,CO40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CP$5<=20,CP40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CQ$5<=20,CQ40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CR$5<=20,CR40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CS$5<=20,CS40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CT$5<=20,CT40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CU$5<=20,CU40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CV$5<=20,CV40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CW$5<=20,CW40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CX$5<=20,CX40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CY$5<=20,CY40*'Default Assumptions'!$G$14,0)","v":0},{"$f":"IF(CZ$5<=20,CZ40*'Default Assumptions'!$G$14,0)","v":0}]
["  Biomass",{"$f":"IF(B5<=20,IF(B41<1314*Renewables!$D$10,B41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!B41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(C5<=20,IF(C41<1314*Renewables!$D$10,C41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!C41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(D5<=20,IF(D41<1314*Renewables!$D$10,D41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!D41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(E5<=20,IF(E41<1314*Renewables!$D$10,E41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!E41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(F5<=20,IF(F41<1314*Renewables!$D$10,F41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!F41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(G5<=20,IF(G41<1314*Renewables!$D$10,G41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!G41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(H5<=20,IF(H41<1314*Renewables!$D$10,H41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!H41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(I5<=20,IF(I41<1314*Renewables!$D$10,I41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!I41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(J5<=20,IF(J41<1314*Renewables!$D$10,J41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!J41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(K5<=20,IF(K41<1314*Renewables!$D$10,K41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!K41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(L5<=20,IF(L41<1314*Renewables!$D$10,L41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!L41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(M5<=20,IF(M41<1314*Renewables!$D$10,M41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!M41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(N5<=20,IF(N41<1314*Renewables!$D$10,N41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!N41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(O5<=20,IF(O41<1314*Renewables!$D$10,O41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!O41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(P5<=20,IF(P41<1314*Renewables!$D$10,P41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!P41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(Q5<=20,IF(Q41<1314*Renewables!$D$10,Q41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!Q41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(R5<=20,IF(R41<1314*Renewables!$D$10,R41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!R41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(S5<=20,IF(S41<1314*Renewables!$D$10,S41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!S41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(T5<=20,IF(T41<1314*Renewables!$D$10,T41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!T41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(U5<=20,IF(U41<1314*Renewables!$D$10,U41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!U41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(V5<=20,IF(V41<1314*Renewables!$D$10,V41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!V41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(W5<=20,IF(W41<1314*Renewables!$D$10,W41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!W41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(X5<=20,IF(X41<1314*Renewables!$D$10,X41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!X41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(Y5<=20,IF(Y41<1314*Renewables!$D$10,Y41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!Y41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(Z5<=20,IF(Z41<1314*Renewables!$D$10,Z41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!Z41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AA5<=20,IF(AA41<1314*Renewables!$D$10,AA41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AA41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AB5<=20,IF(AB41<1314*Renewables!$D$10,AB41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AB41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AC5<=20,IF(AC41<1314*Renewables!$D$10,AC41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AC41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AD5<=20,IF(AD41<1314*Renewables!$D$10,AD41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AD41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AE5<=20,IF(AE41<1314*Renewables!$D$10,AE41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AE41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AF5<=20,IF(AF41<1314*Renewables!$D$10,AF41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AF41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AG5<=20,IF(AG41<1314*Renewables!$D$10,AG41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AG41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AH5<=20,IF(AH41<1314*Renewables!$D$10,AH41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AH41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AI5<=20,IF(AI41<1314*Renewables!$D$10,AI41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AI41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AJ5<=20,IF(AJ41<1314*Renewables!$D$10,AJ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AJ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AK5<=20,IF(AK41<1314*Renewables!$D$10,AK41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AK41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AL5<=20,IF(AL41<1314*Renewables!$D$10,AL41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AL41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AM5<=20,IF(AM41<1314*Renewables!$D$10,AM41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AM41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AN5<=20,IF(AN41<1314*Renewables!$D$10,AN41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AN41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AO5<=20,IF(AO41<1314*Renewables!$D$10,AO41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AO41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AP5<=20,IF(AP41<1314*Renewables!$D$10,AP41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AP41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AQ5<=20,IF(AQ41<1314*Renewables!$D$10,AQ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AQ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AR5<=20,IF(AR41<1314*Renewables!$D$10,AR41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AR41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AS5<=20,IF(AS41<1314*Renewables!$D$10,AS41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AS41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AT5<=20,IF(AT41<1314*Renewables!$D$10,AT41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AT41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AU5<=20,IF(AU41<1314*Renewables!$D$10,AU41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AU41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AV5<=20,IF(AV41<1314*Renewables!$D$10,AV41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AV41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AW5<=20,IF(AW41<1314*Renewables!$D$10,AW41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AW41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AX5<=20,IF(AX41<1314*Renewables!$D$10,AX41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AX41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AY5<=20,IF(AY41<1314*Renewables!$D$10,AY41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AY41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(AZ5<=20,IF(AZ41<1314*Renewables!$D$10,AZ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!AZ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BA5<=20,IF(BA41<1314*Renewables!$D$10,BA41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BA41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BB5<=20,IF(BB41<1314*Renewables!$D$10,BB41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BB41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BC5<=20,IF(BC41<1314*Renewables!$D$10,BC41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BC41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BD5<=20,IF(BD41<1314*Renewables!$D$10,BD41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BD41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BE5<=20,IF(BE41<1314*Renewables!$D$10,BE41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BE41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BF5<=20,IF(BF41<1314*Renewables!$D$10,BF41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BF41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BG5<=20,IF(BG41<1314*Renewables!$D$10,BG41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BG41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BH5<=20,IF(BH41<1314*Renewables!$D$10,BH41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BH41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BI5<=20,IF(BI41<1314*Renewables!$D$10,BI41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BI41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BJ5<=20,IF(BJ41<1314*Renewables!$D$10,BJ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BJ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BK5<=20,IF(BK41<1314*Renewables!$D$10,BK41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BK41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BL5<=20,IF(BL41<1314*Renewables!$D$10,BL41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BL41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BM5<=20,IF(BM41<1314*Renewables!$D$10,BM41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BM41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BN5<=20,IF(BN41<1314*Renewables!$D$10,BN41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BN41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BO5<=20,IF(BO41<1314*Renewables!$D$10,BO41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BO41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BP5<=20,IF(BP41<1314*Renewables!$D$10,BP41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BP41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BQ5<=20,IF(BQ41<1314*Renewables!$D$10,BQ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BQ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BR5<=20,IF(BR41<1314*Renewables!$D$10,BR41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BR41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BS5<=20,IF(BS41<1314*Renewables!$D$10,BS41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BS41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BT5<=20,IF(BT41<1314*Renewables!$D$10,BT41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BT41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BU5<=20,IF(BU41<1314*Renewables!$D$10,BU41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BU41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BV5<=20,IF(BV41<1314*Renewables!$D$10,BV41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BV41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BW5<=20,IF(BW41<1314*Renewables!$D$10,BW41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BW41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BX5<=20,IF(BX41<1314*Renewables!$D$10,BX41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BX41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BY5<=20,IF(BY41<1314*Renewables!$D$10,BY41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BY41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(BZ5<=20,IF(BZ41<1314*Renewables!$D$10,BZ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!BZ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CA5<=20,IF(CA41<1314*Renewables!$D$10,CA41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CA41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CB5<=20,IF(CB41<1314*Renewables!$D$10,CB41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CB41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CC5<=20,IF(CC41<1314*Renewables!$D$10,CC41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CC41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CD5<=20,IF(CD41<1314*Renewables!$D$10,CD41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CD41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CE5<=20,IF(CE41<1314*Renewables!$D$10,CE41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CE41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CF5<=20,IF(CF41<1314*Renewables!$D$10,CF41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CF41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CG5<=20,IF(CG41<1314*Renewables!$D$10,CG41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CG41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CH5<=20,IF(CH41<1314*Renewables!$D$10,CH41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CH41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CI5<=20,IF(CI41<1314*Renewables!$D$10,CI41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CI41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CJ5<=20,IF(CJ41<1314*Renewables!$D$10,CJ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CJ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CK5<=20,IF(CK41<1314*Renewables!$D$10,CK41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CK41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CL5<=20,IF(CL41<1314*Renewables!$D$10,CL41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CL41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CM5<=20,IF(CM41<1314*Renewables!$D$10,CM41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CM41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CN5<=20,IF(CN41<1314*Renewables!$D$10,CN41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CN41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CO5<=20,IF(CO41<1314*Renewables!$D$10,CO41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CO41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CP5<=20,IF(CP41<1314*Renewables!$D$10,CP41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CP41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CQ5<=20,IF(CQ41<1314*Renewables!$D$10,CQ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CQ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CR5<=20,IF(CR41<1314*Renewables!$D$10,CR41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CR41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CS5<=20,IF(CS41<1314*Renewables!$D$10,CS41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CS41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CT5<=20,IF(CT41<1314*Renewables!$D$10,CT41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CT41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CU5<=20,IF(CU41<1314*Renewables!$D$10,CU41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CU41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CV5<=20,IF(CV41<1314*Renewables!$D$10,CV41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CV41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CW5<=20,IF(CW41<1314*Renewables!$D$10,CW41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CW41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CX5<=20,IF(CX41<1314*Renewables!$D$10,CX41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CX41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CY5<=20,IF(CY41<1314*Renewables!$D$10,CY41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CY41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0},{"$f":"IF(CZ5<=20,IF(CZ41<1314*Renewables!$D$10,CZ41*'Default Assumptions'!$G$8,1314*Renewables!$D$10*'Default Assumptions'!$G$8+(Schedules!CZ41-(1314*Renewables!$D$10))*'Default Assumptions'!$H$8),0)","v":0}]
["  Heat Pump",{"$f":"IF(B5<=20,IF(B42<1314*Renewables!$E$10,B42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!B42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(C5<=20,IF(C42<1314*Renewables!$E$10,C42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!C42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(D5<=20,IF(D42<1314*Renewables!$E$10,D42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!D42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(E5<=20,IF(E42<1314*Renewables!$E$10,E42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!E42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(F5<=20,IF(F42<1314*Renewables!$E$10,F42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!F42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(G5<=20,IF(G42<1314*Renewables!$E$10,G42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!G42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(H5<=20,IF(H42<1314*Renewables!$E$10,H42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!H42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(I5<=20,IF(I42<1314*Renewables!$E$10,I42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!I42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(J5<=20,IF(J42<1314*Renewables!$E$10,J42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!J42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(K5<=20,IF(K42<1314*Renewables!$E$10,K42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!K42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(L5<=20,IF(L42<1314*Renewables!$E$10,L42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!L42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(M5<=20,IF(M42<1314*Renewables!$E$10,M42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!M42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(N5<=20,IF(N42<1314*Renewables!$E$10,N42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!N42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(O5<=20,IF(O42<1314*Renewables!$E$10,O42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!O42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(P5<=20,IF(P42<1314*Renewables!$E$10,P42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!P42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(Q5<=20,IF(Q42<1314*Renewables!$E$10,Q42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!Q42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(R5<=20,IF(R42<1314*Renewables!$E$10,R42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!R42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(S5<=20,IF(S42<1314*Renewables!$E$10,S42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!S42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(T5<=20,IF(T42<1314*Renewables!$E$10,T42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!T42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(U5<=20,IF(U42<1314*Renewables!$E$10,U42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!U42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(V5<=20,IF(V42<1314*Renewables!$E$10,V42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!V42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(W5<=20,IF(W42<1314*Renewables!$E$10,W42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!W42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(X5<=20,IF(X42<1314*Renewables!$E$10,X42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!X42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(Y5<=20,IF(Y42<1314*Renewables!$E$10,Y42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!Y42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(Z5<=20,IF(Z42<1314*Renewables!$E$10,Z42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!Z42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AA5<=20,IF(AA42<1314*Renewables!$E$10,AA42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AA42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AB5<=20,IF(AB42<1314*Renewables!$E$10,AB42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AB42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AC5<=20,IF(AC42<1314*Renewables!$E$10,AC42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AC42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AD5<=20,IF(AD42<1314*Renewables!$E$10,AD42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AD42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AE5<=20,IF(AE42<1314*Renewables!$E$10,AE42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AE42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AF5<=20,IF(AF42<1314*Renewables!$E$10,AF42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AF42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AG5<=20,IF(AG42<1314*Renewables!$E$10,AG42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AG42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AH5<=20,IF(AH42<1314*Renewables!$E$10,AH42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AH42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AI5<=20,IF(AI42<1314*Renewables!$E$10,AI42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AI42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AJ5<=20,IF(AJ42<1314*Renewables!$E$10,AJ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AJ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AK5<=20,IF(AK42<1314*Renewables!$E$10,AK42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AK42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AL5<=20,IF(AL42<1314*Renewables!$E$10,AL42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AL42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AM5<=20,IF(AM42<1314*Renewables!$E$10,AM42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AM42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AN5<=20,IF(AN42<1314*Renewables!$E$10,AN42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AN42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AO5<=20,IF(AO42<1314*Renewables!$E$10,AO42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AO42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AP5<=20,IF(AP42<1314*Renewables!$E$10,AP42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AP42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AQ5<=20,IF(AQ42<1314*Renewables!$E$10,AQ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AQ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AR5<=20,IF(AR42<1314*Renewables!$E$10,AR42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AR42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AS5<=20,IF(AS42<1314*Renewables!$E$10,AS42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AS42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AT5<=20,IF(AT42<1314*Renewables!$E$10,AT42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AT42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AU5<=20,IF(AU42<1314*Renewables!$E$10,AU42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AU42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AV5<=20,IF(AV42<1314*Renewables!$E$10,AV42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AV42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AW5<=20,IF(AW42<1314*Renewables!$E$10,AW42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AW42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AX5<=20,IF(AX42<1314*Renewables!$E$10,AX42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AX42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AY5<=20,IF(AY42<1314*Renewables!$E$10,AY42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AY42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(AZ5<=20,IF(AZ42<1314*Renewables!$E$10,AZ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!AZ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BA5<=20,IF(BA42<1314*Renewables!$E$10,BA42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BA42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BB5<=20,IF(BB42<1314*Renewables!$E$10,BB42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BB42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BC5<=20,IF(BC42<1314*Renewables!$E$10,BC42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BC42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BD5<=20,IF(BD42<1314*Renewables!$E$10,BD42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BD42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BE5<=20,IF(BE42<1314*Renewables!$E$10,BE42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BE42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BF5<=20,IF(BF42<1314*Renewables!$E$10,BF42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BF42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BG5<=20,IF(BG42<1314*Renewables!$E$10,BG42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BG42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BH5<=20,IF(BH42<1314*Renewables!$E$10,BH42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BH42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BI5<=20,IF(BI42<1314*Renewables!$E$10,BI42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BI42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BJ5<=20,IF(BJ42<1314*Renewables!$E$10,BJ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BJ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BK5<=20,IF(BK42<1314*Renewables!$E$10,BK42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BK42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BL5<=20,IF(BL42<1314*Renewables!$E$10,BL42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BL42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BM5<=20,IF(BM42<1314*Renewables!$E$10,BM42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BM42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BN5<=20,IF(BN42<1314*Renewables!$E$10,BN42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BN42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BO5<=20,IF(BO42<1314*Renewables!$E$10,BO42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BO42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BP5<=20,IF(BP42<1314*Renewables!$E$10,BP42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BP42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BQ5<=20,IF(BQ42<1314*Renewables!$E$10,BQ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BQ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BR5<=20,IF(BR42<1314*Renewables!$E$10,BR42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BR42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BS5<=20,IF(BS42<1314*Renewables!$E$10,BS42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BS42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BT5<=20,IF(BT42<1314*Renewables!$E$10,BT42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BT42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BU5<=20,IF(BU42<1314*Renewables!$E$10,BU42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BU42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BV5<=20,IF(BV42<1314*Renewables!$E$10,BV42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BV42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BW5<=20,IF(BW42<1314*Renewables!$E$10,BW42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BW42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BX5<=20,IF(BX42<1314*Renewables!$E$10,BX42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BX42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BY5<=20,IF(BY42<1314*Renewables!$E$10,BY42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BY42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(BZ5<=20,IF(BZ42<1314*Renewables!$E$10,BZ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!BZ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CA5<=20,IF(CA42<1314*Renewables!$E$10,CA42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CA42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CB5<=20,IF(CB42<1314*Renewables!$E$10,CB42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CB42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CC5<=20,IF(CC42<1314*Renewables!$E$10,CC42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CC42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CD5<=20,IF(CD42<1314*Renewables!$E$10,CD42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CD42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CE5<=20,IF(CE42<1314*Renewables!$E$10,CE42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CE42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CF5<=20,IF(CF42<1314*Renewables!$E$10,CF42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CF42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CG5<=20,IF(CG42<1314*Renewables!$E$10,CG42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CG42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CH5<=20,IF(CH42<1314*Renewables!$E$10,CH42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CH42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CI5<=20,IF(CI42<1314*Renewables!$E$10,CI42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CI42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CJ5<=20,IF(CJ42<1314*Renewables!$E$10,CJ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CJ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CK5<=20,IF(CK42<1314*Renewables!$E$10,CK42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CK42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CL5<=20,IF(CL42<1314*Renewables!$E$10,CL42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CL42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CM5<=20,IF(CM42<1314*Renewables!$E$10,CM42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CM42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CN5<=20,IF(CN42<1314*Renewables!$E$10,CN42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CN42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CO5<=20,IF(CO42<1314*Renewables!$E$10,CO42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CO42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CP5<=20,IF(CP42<1314*Renewables!$E$10,CP42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CP42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CQ5<=20,IF(CQ42<1314*Renewables!$E$10,CQ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CQ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CR5<=20,IF(CR42<1314*Renewables!$E$10,CR42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CR42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CS5<=20,IF(CS42<1314*Renewables!$E$10,CS42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CS42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CT5<=20,IF(CT42<1314*Renewables!$E$10,CT42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CT42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CU5<=20,IF(CU42<1314*Renewables!$E$10,CU42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CU42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CV5<=20,IF(CV42<1314*Renewables!$E$10,CV42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CV42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CW5<=20,IF(CW42<1314*Renewables!$E$10,CW42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CW42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CX5<=20,IF(CX42<1314*Renewables!$E$10,CX42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CX42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CY5<=20,IF(CY42<1314*Renewables!$E$10,CY42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CY42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0},{"$f":"IF(CZ5<=20,IF(CZ42<1314*Renewables!$E$10,CZ42*'Default Assumptions'!$G$10,1314*Renewables!$E$10*'Default Assumptions'!$G$10+(Schedules!CZ42-(1314*Renewables!$E$10))*'Default Assumptions'!$H$10),0)","v":0}]
["  Solar Thermal",{"$f":"IF(B5<=20,IF(B43<1314*Renewables!$F$10,B43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!B43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(C5<=20,IF(C43<1314*Renewables!$F$10,C43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!C43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(D5<=20,IF(D43<1314*Renewables!$F$10,D43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!D43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(E5<=20,IF(E43<1314*Renewables!$F$10,E43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!E43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(F5<=20,IF(F43<1314*Renewables!$F$10,F43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!F43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(G5<=20,IF(G43<1314*Renewables!$F$10,G43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!G43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(H5<=20,IF(H43<1314*Renewables!$F$10,H43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!H43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(I5<=20,IF(I43<1314*Renewables!$F$10,I43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!I43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(J5<=20,IF(J43<1314*Renewables!$F$10,J43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!J43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(K5<=20,IF(K43<1314*Renewables!$F$10,K43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!K43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(L5<=20,IF(L43<1314*Renewables!$F$10,L43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!L43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(M5<=20,IF(M43<1314*Renewables!$F$10,M43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!M43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(N5<=20,IF(N43<1314*Renewables!$F$10,N43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!N43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(O5<=20,IF(O43<1314*Renewables!$F$10,O43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!O43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(P5<=20,IF(P43<1314*Renewables!$F$10,P43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!P43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(Q5<=20,IF(Q43<1314*Renewables!$F$10,Q43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!Q43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(R5<=20,IF(R43<1314*Renewables!$F$10,R43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!R43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(S5<=20,IF(S43<1314*Renewables!$F$10,S43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!S43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(T5<=20,IF(T43<1314*Renewables!$F$10,T43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!T43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(U5<=20,IF(U43<1314*Renewables!$F$10,U43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!U43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(V5<=20,IF(V43<1314*Renewables!$F$10,V43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!V43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(W5<=20,IF(W43<1314*Renewables!$F$10,W43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!W43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(X5<=20,IF(X43<1314*Renewables!$F$10,X43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!X43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(Y5<=20,IF(Y43<1314*Renewables!$F$10,Y43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!Y43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(Z5<=20,IF(Z43<1314*Renewables!$F$10,Z43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!Z43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AA5<=20,IF(AA43<1314*Renewables!$F$10,AA43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AA43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AB5<=20,IF(AB43<1314*Renewables!$F$10,AB43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AB43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AC5<=20,IF(AC43<1314*Renewables!$F$10,AC43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AC43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AD5<=20,IF(AD43<1314*Renewables!$F$10,AD43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AD43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AE5<=20,IF(AE43<1314*Renewables!$F$10,AE43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AE43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AF5<=20,IF(AF43<1314*Renewables!$F$10,AF43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AF43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AG5<=20,IF(AG43<1314*Renewables!$F$10,AG43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AG43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AH5<=20,IF(AH43<1314*Renewables!$F$10,AH43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AH43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AI5<=20,IF(AI43<1314*Renewables!$F$10,AI43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AI43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AJ5<=20,IF(AJ43<1314*Renewables!$F$10,AJ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AJ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AK5<=20,IF(AK43<1314*Renewables!$F$10,AK43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AK43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AL5<=20,IF(AL43<1314*Renewables!$F$10,AL43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AL43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AM5<=20,IF(AM43<1314*Renewables!$F$10,AM43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AM43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AN5<=20,IF(AN43<1314*Renewables!$F$10,AN43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AN43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AO5<=20,IF(AO43<1314*Renewables!$F$10,AO43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AO43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AP5<=20,IF(AP43<1314*Renewables!$F$10,AP43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AP43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AQ5<=20,IF(AQ43<1314*Renewables!$F$10,AQ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AQ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AR5<=20,IF(AR43<1314*Renewables!$F$10,AR43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AR43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AS5<=20,IF(AS43<1314*Renewables!$F$10,AS43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AS43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AT5<=20,IF(AT43<1314*Renewables!$F$10,AT43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AT43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AU5<=20,IF(AU43<1314*Renewables!$F$10,AU43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AU43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AV5<=20,IF(AV43<1314*Renewables!$F$10,AV43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AV43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AW5<=20,IF(AW43<1314*Renewables!$F$10,AW43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AW43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AX5<=20,IF(AX43<1314*Renewables!$F$10,AX43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AX43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AY5<=20,IF(AY43<1314*Renewables!$F$10,AY43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AY43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(AZ5<=20,IF(AZ43<1314*Renewables!$F$10,AZ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!AZ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BA5<=20,IF(BA43<1314*Renewables!$F$10,BA43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BA43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BB5<=20,IF(BB43<1314*Renewables!$F$10,BB43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BB43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BC5<=20,IF(BC43<1314*Renewables!$F$10,BC43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BC43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BD5<=20,IF(BD43<1314*Renewables!$F$10,BD43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BD43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BE5<=20,IF(BE43<1314*Renewables!$F$10,BE43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BE43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BF5<=20,IF(BF43<1314*Renewables!$F$10,BF43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BF43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BG5<=20,IF(BG43<1314*Renewables!$F$10,BG43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BG43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BH5<=20,IF(BH43<1314*Renewables!$F$10,BH43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BH43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BI5<=20,IF(BI43<1314*Renewables!$F$10,BI43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BI43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BJ5<=20,IF(BJ43<1314*Renewables!$F$10,BJ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BJ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BK5<=20,IF(BK43<1314*Renewables!$F$10,BK43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BK43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BL5<=20,IF(BL43<1314*Renewables!$F$10,BL43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BL43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BM5<=20,IF(BM43<1314*Renewables!$F$10,BM43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BM43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BN5<=20,IF(BN43<1314*Renewables!$F$10,BN43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BN43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BO5<=20,IF(BO43<1314*Renewables!$F$10,BO43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BO43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BP5<=20,IF(BP43<1314*Renewables!$F$10,BP43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BP43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BQ5<=20,IF(BQ43<1314*Renewables!$F$10,BQ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BQ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BR5<=20,IF(BR43<1314*Renewables!$F$10,BR43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BR43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BS5<=20,IF(BS43<1314*Renewables!$F$10,BS43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BS43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BT5<=20,IF(BT43<1314*Renewables!$F$10,BT43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BT43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BU5<=20,IF(BU43<1314*Renewables!$F$10,BU43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BU43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BV5<=20,IF(BV43<1314*Renewables!$F$10,BV43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BV43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BW5<=20,IF(BW43<1314*Renewables!$F$10,BW43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BW43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BX5<=20,IF(BX43<1314*Renewables!$F$10,BX43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BX43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BY5<=20,IF(BY43<1314*Renewables!$F$10,BY43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BY43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(BZ5<=20,IF(BZ43<1314*Renewables!$F$10,BZ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!BZ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CA5<=20,IF(CA43<1314*Renewables!$F$10,CA43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CA43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CB5<=20,IF(CB43<1314*Renewables!$F$10,CB43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CB43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CC5<=20,IF(CC43<1314*Renewables!$F$10,CC43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CC43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CD5<=20,IF(CD43<1314*Renewables!$F$10,CD43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CD43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CE5<=20,IF(CE43<1314*Renewables!$F$10,CE43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CE43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CF5<=20,IF(CF43<1314*Renewables!$F$10,CF43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CF43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CG5<=20,IF(CG43<1314*Renewables!$F$10,CG43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CG43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CH5<=20,IF(CH43<1314*Renewables!$F$10,CH43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CH43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CI5<=20,IF(CI43<1314*Renewables!$F$10,CI43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CI43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CJ5<=20,IF(CJ43<1314*Renewables!$F$10,CJ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CJ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CK5<=20,IF(CK43<1314*Renewables!$F$10,CK43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CK43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CL5<=20,IF(CL43<1314*Renewables!$F$10,CL43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CL43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CM5<=20,IF(CM43<1314*Renewables!$F$10,CM43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CM43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CN5<=20,IF(CN43<1314*Renewables!$F$10,CN43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CN43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CO5<=20,IF(CO43<1314*Renewables!$F$10,CO43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CO43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CP5<=20,IF(CP43<1314*Renewables!$F$10,CP43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CP43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CQ5<=20,IF(CQ43<1314*Renewables!$F$10,CQ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CQ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CR5<=20,IF(CR43<1314*Renewables!$F$10,CR43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CR43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CS5<=20,IF(CS43<1314*Renewables!$F$10,CS43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CS43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CT5<=20,IF(CT43<1314*Renewables!$F$10,CT43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CT43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CU5<=20,IF(CU43<1314*Renewables!$F$10,CU43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CU43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CV5<=20,IF(CV43<1314*Renewables!$F$10,CV43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CV43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CW5<=20,IF(CW43<1314*Renewables!$F$10,CW43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CW43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CX5<=20,IF(CX43<1314*Renewables!$F$10,CX43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CX43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CY5<=20,IF(CY43<1314*Renewables!$F$10,CY43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CY43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0},{"$f":"IF(CZ5<=20,IF(CZ43<1314*Renewables!$F$10,CZ43*'Default Assumptions'!$G$9,1314*Renewables!$F$10*'Default Assumptions'!$G$9+(Schedules!CZ43-(1314*Renewables!$F$10))*'Default Assumptions'!$H$9),0)","v":0}]
["    Total",{"$f":"SUM(B47:B51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH47:AH51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN47:BN51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT47:CT51)","v":0},0,0,0,0,0,0]

{"sheet":"Sheet1","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}