{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Front Sheet","Model Assumptions","User Inputs","Drop Down Inputs","Entry Interruption Prob's","Exit Interruption Prob's","Revenue Input","Locations & Types","Existing Contracts - Entry","16-17 FCC - Entry","17-18 FCC - Entry","18-19 FCC - Entry","19-20 FCC - Entry","20-21 FCC - Entry","21-22 FCC - Entry","16-17 FCC - Exit","17-18 FCC - Exit","18-19 FCC - Exit","19-20 FCC - Exit","20-21 FCC - Exit","21-22 FCC - Exit","Entry Capacity Split","Exit Capacity Split","Entry Prices","Exit Prices","Entry Adjustment Calcs","CRRC Inputs - Entry","CRRC Inputs - Exit","Exit Adjustment Calcs","Entry Anticipated Rev. Recovery","Anticipated Entry Bookings","Adjustment Denominators - Entry","Exit Anticipated Rev. Recovery","Anticipated Exit Bookings","Adjustment Denominators - Exit","Optional Charge","Current Entry Capacity Charges","Current Exit Capacity Charges","Current Commodity Charges","Cost Allocation Assessment","PSTMP v LRMC Entry Comparison","PSTMP v LRMC Exit Comparison","Exit Pivot Summary","Entry Pivot Summary","Entry Price Chart","Entry Revenue Chart","Exit Price Chart","Exit Revenue Chart"],"not_rendered":{"charts":8,"images":2,"macros":1,"external_links":2,"defined_names":184,"comments":0,"pivot_tables":4},"unopened":[{"sheet":"Entry Price Chart","index":44,"reason":"not_a_worksheet"},{"sheet":"Entry Revenue Chart","index":45,"reason":"not_a_worksheet"},{"sheet":"Exit Price Chart","index":46,"reason":"not_a_worksheet"},{"sheet":"Exit Revenue Chart","index":47,"reason":"not_a_worksheet"}],"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":"Front Sheet","index":0,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,5,32,7],[32,8,32,9],[32,10,32,15],[31,5,31,7],[31,8,31,9],[31,10,31,15],[30,5,30,7],[30,8,30,9],[30,10,30,15],[16,2,20,15],[29,10,29,15],[28,10,28,15],[25,1,26,16],[28,5,28,7],[28,8,28,9],[29,5,29,7],[29,8,29,9],[2,1,2,16],[4,1,4,16],[5,1,5,16],[8,2,12,4],[8,5,12,14],[6,1,6,16]]}
[]
[]
[null,"National Grid"]
[]
[null,"Transmission Services Charges - calculation model"]
[null,"including the calculation of Reference Prices and Reserve Prices for NTS Entry Capacity and NTS Exit Capacity Charges"]
[null,"Contact for any questions: box.transmissioncapacityandcharging@nationalgrid.com"]
[]
[null,null,"Comments",null,null,"This is a copy of a draft NTS Tranmission Services Model that calculates charges associated to the Transmission Services as discussed as part of the development of the GB Gas Charging Review (incorporating the EU Network code on Tariffs.) This version is to allow Users to test sentivities of various combinations of potential changes and should not be used as any indication of actual charges.  \n"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Disclaimer: This NTS  Tranmission Services Model  is provided to you by National Grid Gas plc (“NGG”) solely for the purposes of study in connection with the development of the GB Gas Charging Review and the work associated to the EU Network Code on Tariffs and is not to be used for any commercial purpose.  The information that it contains is for guidance purposes only and is given in good faith.  However, no warranty or representation or other obligation or commitment of any kind is given by NGG, its employees or advisors as to the accuracy or completeness of any such information. Neither  NGG nor its employees or advisors shall be under any liability for any error or misstatement in the information provided.  While certain precautions have been taken to detect computer viruses, we cannot guarantee that the Tariff Model is virus-free and NGG shall not be liable for any loss or damage which occurs as a result of any virus.  Your use of the Tariff Model shall constitute your acceptance of the above.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Software Change History - Specific to this copy produced for the development of the GB Gas Charging Review and incorporating aspects of the EU Tariff Code"]
[]
[]
[null,null,null,null,"Version","Date",null,null,"Produced by",null,"Description"]
[null,null,null,null,"1.0","2017-04-19",null,null,"National Grid",null,"Version Created for study purposes in connection with the development of the GB Gas Charging Review and the work associated to the EU Network Code on Tariffs. This has been tested on Excel 2010 only.  "]
[null,null,null,null,"1.1","2017-04-28",null,null,"National Grid",null,"Number of anticipated booking Scenarios increased and choice of denominators added for unit price adjustment in the Anticipated Revenue Recovery tabs."]
[null,null,null,null,"2.0","2018-04-09",null,null,"National Grid",null,"Revenues updated to reflect LT MAR published Nov 17\nFlows and Bookings updated\nAnalysis tables and charts added in"]
[null,null,null,null,"2.1","2018-04-29",null,null,"National Grid",null,"Updated to remove Rough as an Entry Point and leave only Easington as a Beach Terminal \nInclusion of Moffat as an Entry Point in order to produce an interruptible price for Virtual Reverse\nGeneral fixes"]

{"sheet":"Model Assumptions","index":1,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Postage Stamp Reference Price Model"]
[]
[]
["Assumptions:"]
["Where the Forecast Contracted Capacity for a given point is zero or if the Forecasted Contracted Capacity is less than the Existing Contracts (where Existing contracts have been excluded from the calculations), the calculation results in an error or a negative price respectively. For the benefit of this illustrative model, where this is the case the reference price for the relevant ASEP/NTS Exit Point has been set to match that of the nearest ASEP/NTS Exit Point respectively."]
["Only one form of Revenue Recovery Adjustment is used at a time"]
["Easington and Rough have been split in this model (following a request from the subgroup), the forecasted contracted capacity for each has been set such that the entry forecasts match the corresponding exit forecasts for Rough and any remaining capacity as been associated to Easington."]

{"sheet":"User Inputs","index":2,"n_rows":76,"n_cols":4,"rows_kept":76,"cut":false,"hidden":false,"merged":[[75,0,75,1],[55,0,58,0],[61,0,67,0],[49,0,52,0],[58,2,58,3],[25,0,28,0],[31,0,34,0],[18,0,19,0],[45,0,46,0],[45,2,45,3]]}
["Postage Stamp Reference Price Model"]
[]
[]
["Reset Model","Please click on the Reset button before the initial interation of the model"]
[]
[null,null,"Gas Year","Number of Days in Gas Year"]
["Gas Year","Please select relevant Gas Year from drop down list","01-Oct-2025 to 30-Sep-2026",{"$f":"VLOOKUP(C7,'Drop Down Inputs'!$A$14:$D$29,4,FALSE)","v":365}]
[]
[null,null,"Revenue (£m)"]
["Revenue","Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£m)",{"$f":"VLOOKUP(C7,'Revenue Input'!A10:B25,2,FALSE)","v":847.99800000000005}]
[]
[null,null,"Entry","Exit"]
["Revenue Split","Entry/Exit Split: Percentage of Revenue associated to capacity-based transmission tariffs at entry points \n(note: Exit percentage will automatically calculate)",50,{"$f":"100-C13","v":50}]
[]
[null,null,"Entry","Exit"]
["Revenue Reconcilliation","Please enter the relevant Entry or Exit 'K' adjustment figure from year t-2 (£)",0,0]
[]
[null,null,"Entry","Exit"]
["Forecast Contracted Capacity","Select scenario from drop down list","Enduring Entry Capacity Scenario","Enduring Exit Capacity Scenario"]
[null,"Select a percentage multiplier to apply to the FCC for each NTS Entry/Exit point",100,100]
[]
[null,null,"Entry","Exit"]
["Exclude Existing Contracts","Removes Revenue and Capacity levels associated with Existing Contracts from the Target Revenue and Forecast Contracted Capacity respectively","Yes","Not Applicable"]
[]
[null,null,"Entry","Exit"]
["Non-IP Multipliers","Quarterly standard capacity products",1,1]
[null,"Monthly standard capacity products",1,1]
[null,"Daily standard capacity products",1,1]
[null,"Within-day standard capacity products",1,1]
[]
[null,null,"Entry","Exit"]
["IP Multipliers","Quarterly standard capacity products",1,1]
[null,"Monthly standard capacity products",1,1]
[null,"Daily standard capacity products",1,1]
[null,"Within-day standard capacity products",1,1]
[]
[null,null,"Entry","Exit"]
["Storage Discount","Percentage Discount",86,86]
["LNG Discount","Percentage Discount",0,"Not Applicable"]
["IP Discount","Percentage Discount",0,0]
[]
[null,null,"Entry","Exit"]
["Probability of Interruption","Please select the relevant tab to complete any required probabilities of interruption"]
[]
[]
["Calculate Prices","Please click on the 'Calculate  Prices' button once your inputs have been selected and before proceeding to view the outputs in the following tabs"]
[null,"Once you have received a message to say that prices have been caculated, please click on the relevant button to see the initial Entry or Exit Prices. Please note that these will be overwritten once adjustments have been applied."]
[]
[null,null,"Entry","Exit"]
["Expected Revenue Recovery Results","Total Revenue Recovered (£):",{"$f":"SUM('Entry Adjustment Calcs'!$Z$2:$Z$27)+IF($C$23=\"Yes\",('Revenue Input'!$F$3),0)+IF($C$58=\"Yes\",C64*(HLOOKUP($C$7,'Existing Contracts - Entry'!$A$1:$G$30,29,FALSE)),0)","v":397703098.18670046},{"$f":"SUM('Exit Adjustment Calcs'!$Z$2:$Z$221)","v":409800770.33180058}]
[null,"Target Revenue Recovery for Entry/Exit (£):",{"$f":"($C$13/100)* 'Revenue Input'!$B$3+C16","v":423999000},{"$f":"($D$13/100)* 'Revenue Input'!$B$3+$D$16","v":423999000}]
[null,"Difference to Target Recovery (£):",{"$f":"C50-C51","v":-26295901.813299537},{"$f":"D50-D51","v":-14198229.66819942}]
[null,"Difference to Target Recovery (£m):",{"$f":"C52/1000000","v":-26.295901813299537},{"$f":"D52/1000000","v":-14.198229668199421}]
[]
[null,null,"Entry","Exit"]
["Adjustments","Type of adjustment:","Revenue","Revenue"]
[null," Basis for CRRC (if applicable):","Forecast Entry Flow Levels","Forecast Exit Flow Levels"]
[null,"Include Existing Contracts if making Unit Reserve Price Adjustment?","No"]
[null,"Calculate adjusted prices:"]
[]
[null,null,"Entry","Exit"]
["Outputs","Revenue Input Figure Adjustment (£):",0,0]
[null,"Unit Reference Price Adjustment (p/kWh/d):",0,0]
[null,"Unit Reserve Price Adjustment (p/kWh/d):",0,0]
[null,"Scaling Factor Adjustment to Reference Price:",1,1]
[null,"CRRC (p/kWh):",{"$f":"IF(C56=\"CRRC\",100*(-$C$52/(HLOOKUP($C$57,'CRRC Inputs - Entry'!A:F,29,FALSE)*$D$7)),0)","v":0},{"$f":"IF(D56=\"CRRC\",100*(-$D$52/(HLOOKUP($D$57,'CRRC Inputs - Exit'!A:F,224,FALSE)*$D$7)),0)","v":0}]
[null,"Expected Recovery following CRRC (£):",{"$f":"$C$50+(HLOOKUP($C$57,'CRRC Inputs - Entry'!A:F,29,FALSE)*$D$7)*C66/100","v":397703098.18670046},{"$f":"$D$50+(HLOOKUP($D$57,'CRRC Inputs - Exit'!A:F,224,FALSE)*$D$7)*D66/100","v":409800770.33180058}]
[null,"Difference to target recovery following CRRC (£):",{"$f":"$C$67-$C$51","v":-26295901.813299537},{"$f":"$D$67-$D$51","v":-14198229.66819942}]
[]
[null,null,"Entry",0]
["Adjusted Prices","Please click on the relevant button to see the initial Entry or Exit Prices.",0,0]
[]
[]
[]
[null,null,"Entry","Exit"]
["If you have reason to believe that your selected FCC is not reflective of anticipated bookings then please use the following tabs to apply further adjustments:"]

{"sheet":"Drop Down Inputs","index":3,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Entry_CRRC_Denominators",null,"Adjustment_Types",null,"Exit_CRRC_Denominators",null,"Yes_or_No",null,"Entry_Flow_Scenarios",null,"Exit_Flow_Scenarios"]
["Historical Sold Entry Capacity Levels",null,"Revenue",null,"Historical Sold Exit Capacity Levels",null,"Yes",null,"Historical Entry Flow Levels",null,"Historical Exit Flow Levels"]
["Historical Entry Flow Levels",null,"Unit Reference Price",null,"Historical Exit Flow Levels",null,"No",null,"Forecast Entry Flow Levels",null,"Forecast Exit Flow Levels"]
["Forecast Entry Capacity",null,"Unit Reserve Price",null,"Forecast Exit Capacity"]
["Forecast Entry Flow Levels",null,"Scaling Factor",null,"Forecast Exit Flow Levels"]
[null,null,"CRRC"]
[]
[]
["Entry_Sheet_Lookup","Exit_Sheet_Lookup"]
[{"$f":"VLOOKUP('User Inputs'!$C$7,$A$14:$F$29,5,FALSE)","v":"21-22 FCC - Entry"},{"$f":"VLOOKUP('User Inputs'!$C$7,$A$14:$F$29,6,FALSE)","v":"21-22 FCC - Exit"}]
[]
[]
[]
["Gas Year","Gas Year Start","Gas Year End","Number of days in Gas Year","Entry Forecast Sheet","Exit Forecast Sheet"]
["01-Oct-2016 to 30-Sep-2017","2016-10-01","2017-09-30",{"$f":"C15-B15+1","v":365},"16-17 FCC - Entry","16-17 FCC - Exit"]
["01-Oct-2017 to 30-Sep-2018","2017-10-01","2018-09-30",365,"17-18 FCC - Entry","17-18 FCC - Exit"]
["01-Oct-2018 to 30-Sep-2019","2018-10-01","2019-09-30",365,"18-19 FCC - Entry","18-19 FCC - Exit"]
["01-Oct-2019 to 30-Sep-2020","2019-10-01","2020-09-30",366,"19-20 FCC - Entry","19-20 FCC - Exit"]
["01-Oct-2020 to 30-Sep-2021","2020-10-01","2021-09-30",365,"20-21 FCC - Entry","20-21 FCC - Exit"]
["01-Oct-2021 to 30-Sep-2022","2021-10-01","2022-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2022 to 30-Sep-2023","2022-10-01","2023-09-30",{"$f":"C21-B21+1","v":365},"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2023 to 30-Sep-2024","2023-10-01","2024-09-30",366,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2024 to 30-Sep-2025","2024-10-01","2025-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2025 to 30-Sep-2026","2025-10-01","2026-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2026 to 30-Sep-2027","2026-10-01","2027-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2027 to 30-Sep-2028","2027-10-01","2028-09-30",366,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2028 to 30-Sep-2029","2028-10-01","2029-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2029 to 30-Sep-2030","2029-10-01","2030-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2030 to 30-Sep-2031","2030-10-01","2031-09-30",365,"21-22 FCC - Entry","21-22 FCC - Exit"]
[]
["Entry_Adjustment_Denominators",null,"Exit_Adjustment_Denominators"]
["Historical Sold Entry Capacity Levels",null,"Historical Sold Exit Capacity Levels"]
["Historical Entry Flow Levels",null,"Historical Exit Flow Levels"]
["Anticipated Entry Capacity Bookings",null,"Anticipated Exit Capacity Bookings"]
["Forecast Entry Flow Levels",null,"Forecast Exit Flow Levels"]

{"sheet":"Entry Interruption Prob's","index":4,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Entry Point","Entry Point Type","Pro","A","Di_ex-ante (%)"]
["Avonmouth",{"$f":"VLOOKUP(A2,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,{"$f":"C2*D2*100","v":10}]
["Bacton IP",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0.1,1,{"$f":"C3*D3*100","v":10}]
["Bacton UKCS",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Burton Point",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0.1,1,10]
["Barrow",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Barton Stacey",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Canonbie",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0.1,1,10]
["Cheshire",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Caythorpe",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Dynevor Arms",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Easington",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Fleetwood",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Glenmavis",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Garton",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hole House Farm",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0.1,1,10]
["Hornsea",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Isle of Grain",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},0.1,1,10]
["Milford Haven",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},0.1,1,10]
["Partington",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0.1,1,10]
["St Fergus",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Teesside",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Theddlethorpe",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Wytch Farm",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0.1,1,10]

{"sheet":"Exit Interruption Prob's","index":5,"n_rows":222,"n_cols":5,"rows_kept":222,"cut":false,"hidden":false,"merged":[]}
["Exit Point","Exit Point Type","Pro","A","Di_ex-ante (%)"]
["Aberdeen",{"$f":"VLOOKUP(A2,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,{"$f":"C2*D2*100","v":10}]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C3*D3*100","v":10}]
["Alrewas (EM)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Alrewas (WM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Armadale",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Aspley",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Asselby",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Audley (NW)",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Audley (WM)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Austrey",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Aylesbeare",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Bacton",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Bacton (Baird)",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Bacton (BBL)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Bacton (IUK)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10]
["Baldersby",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Balgray",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Barking (Horndon)",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Barrow (Bains)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Barrow (Black Start)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Barrow (Gateway)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Bathgate",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C28*D28*100","v":10}]
["Bishop Auckland",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Blaby",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Blackrod",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Blyborough",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Braishfield A",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Braishfield B",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Brisley",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Broxburn",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Burley Bank",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Burnhervie",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Caldecott",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Cambridge",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Careston",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Caythorpe",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Centrax Industrial",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Cirencester",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Cockenzie Power Station",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Coffinswell",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Coldstream",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Corbridge",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Cowpen Bewley",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Crawley Down",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Deeside",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Didcot",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Dowlais",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,10]
["Drakelow Power Station",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Drointon",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Drum",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Dyffryn Clydach",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,10]
["Dynevor Max Refill",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Easton Grey",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Ecclestone",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Elton",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Enron Billingham",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Evesham",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Farningham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10]
["Farningham B",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Fiddington",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Ganstead",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Gilwern",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,10]
["Glenmavis",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Gosberton",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Grain Power Station",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Great Wilbraham",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Guyzance",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Hardwick",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,{"$f":"C92*D92*100","v":10}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hatfield Power Station",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hole House Max Refill",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Holford",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Holmes Chapel",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Horndon",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10]
["Hornsea Max Refill",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Humbleton",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Hume",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Ilchester",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Ipsden",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Ipsden 2",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Keld",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Kenn",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Kinknockie",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Kirkstead",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Langage Power Station",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Langholm",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Lauderhill",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Leamington",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Little Burdon",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Littleton Drew",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Lockerbie",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Lower Quinton",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Lupton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Luxborough Lane",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Maelor",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},0.1,1,10]
["Malpas",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Mappowder",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Marchwood Power Station",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Market Harborough",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Matching Green",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Melkinthorpe",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Mickle Trafford",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Milwich",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10]
["Netherhowcleugh",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Pannal",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Partington",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Partington Max Refill",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Paull",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Pembroke Power Station",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Peters Green",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10]
["Peters Green South Mimms",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Pickering",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Pitcairngreen",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Pucklechurch",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Rawcliffe",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Rollswood Kintore",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Ross (SW)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Ross (WM)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Roudham Heath",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,{"$f":"C156*D156*100","v":10}]
["Royston",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Rugby",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Ryehouse",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Samlesbury",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Seabank (DN)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Seal Sands TGPP",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Sellafield Power Station",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Shorne",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Shustoke",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Silk Willoughby",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Soutra",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["St Fergus",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Stallingborough",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Staythorpe",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Stranraer",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10]
["Sutton Bridge",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Tatsfield",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Teesside Hydrogen",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},0.1,1,10]
["Thrintoft",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Tilbury Power Station",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Towlaw",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Towton",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10]
["Trafford Power Station",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Tur Langton",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Walesby",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10]
["Warburton",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["West Burton Power Station",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["West Winch",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Weston Point",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Wetheral",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10]
["Whitwell",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10]
["Willington Power Station",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Winkfield (NT)",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10]
["Winkfield (SE)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10]
["Winkfield (SO)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10]
["Wyre Power Station",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C219*D219*100","v":10}]
["Yelverton",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,{"$f":"C220*D220*100","v":10}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C221*D221*100","v":10}]
[null,null,0.1,1]

{"sheet":"Revenue Input","index":6,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Revenue Inputs"]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£m)",{"$f":"'User Inputs'!$C$10","v":847.99800000000005}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£)",{"$f":"B2*1000000","v":847998000},null,null,"Revenue associated to Existing Contracts for Entry Capacity (£)",{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$30,30,FALSE)","v":45066118.260536999}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (p)",{"$f":"B3*100","v":84799800000},null,null,"Revenue associated to Existing Contracts for Entry Capacity (p)",{"$f":"F3*100","v":4506611826.0536995}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs at all entry points (R_∑En) - WITHOUT EXITING CONTRACTS IF APPLICABLE",{"$f":"(IF('User Inputs'!C23=\"Yes\",((('User Inputs'!C13/100)*B4)-F4),('User Inputs'!C13/100)*B4))+100*(F6+'User Inputs'!C16)","v":37893288173.946304}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs at all exit points (R_∑Ex)",{"$f":"(('User Inputs'!D13/100)*B4)+100*(F7+'User Inputs'!D16)","v":42399900000},null,null,"Entry Revenue Adjustment (£)",{"$f":"'User Inputs'!C62","v":0}]
[null,null,null,null,"Exit Revenue Adjustment (£)",{"$f":"'User Inputs'!D62","v":0}]
[]
[]
["Gas Year","Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£m)"]
["01-Oct-2016 to 30-Sep-2017",736.01700000000005]
["01-Oct-2017 to 30-Sep-2018",795.404]
["01-Oct-2018 to 30-Sep-2019",659.88900000000001]
["01-Oct-2019 to 30-Sep-2020",794.38099999999997]
["01-Oct-2020 to 30-Sep-2021",823.19200000000001]
["01-Oct-2021 to 30-Sep-2022",847.99800000000005]
["01-Oct-2022 to 30-Sep-2023",{"$f":"B16*C17","v":847.99800000000005},1]
["01-Oct-2023 to 30-Sep-2024",{"$f":"B17*C18","v":847.99800000000005},1]
["01-Oct-2024 to 30-Sep-2025",847.99800000000005,1]
["01-Oct-2025 to 30-Sep-2026",847.99800000000005,1]
["01-Oct-2026 to 30-Sep-2027",847.99800000000005,1]
["01-Oct-2027 to 30-Sep-2028",847.99800000000005,1]
["01-Oct-2028 to 30-Sep-2029",847.99800000000005,1]
["01-Oct-2029 to 30-Sep-2030",847.99800000000005,1]
["01-Oct-2030 to 30-Sep-2031",847.99800000000005,1]

{"sheet":"Locations & Types","index":7,"n_rows":221,"n_cols":9,"rows_kept":221,"cut":false,"hidden":true,"merged":[]}
["Entry Point","Location Type",null,null,"Exit Point","Location Type","Exit Zone (if applicable)","Location Type","Location Type"]
["Avonmouth","STORAGE SITE",null,null,"Aberdeen","GDN (SC)","SC1","GDN (SC)","DNO"]
["Bacton IP","INTERCONNECTION POINT",null,null,"Abson (Seabank Power Station phase I)","DC","Other","POWER STATION","POWER STATION"]
["Bacton UKCS","BEACH TERMINAL",null,null,"Alrewas (EM)","GDN (EM)","EM3","GDN (EM)","DNO"]
["Barrow","BEACH TERMINAL",null,null,"Alrewas (WM)","GDN (WM)","WM2","GDN (WM)","DNO"]
["Barton Stacey","STORAGE SITE",null,null,"Apache (Sage Black Start)","DC","Other","POWER STATION","POWER STATION"]
["Burton Point","ONSHORE FIELD",null,null,"Armadale","GDN (SC)","SC2","GDN (SC)","DNO"]
["Canonbie","ONSHORE FIELD",null,null,"Aspley","GDN (WM)","WM1","GDN (WM)","DNO"]
["Caythorpe","STORAGE SITE",null,null,"Asselby","GDN (NE)","NE1","GDN (NE)","DNO"]
["Cheshire","STORAGE SITE",null,null,"Audley (NW)","GDN (NW)","NW2","GDN (NW)","DNO"]
["Dynevor Arms","STORAGE SITE",null,null,"Audley (WM)","GDN (WM)","WM1","GDN (WM)","DNO"]
["Easington","BEACH TERMINAL",null,null,"Austrey","GDN (WM)","WM2","GDN (WM)","DNO"]
["Fleetwood","STORAGE SITE",null,null,"Avonmouth Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
["Garton","STORAGE SITE",null,null,"Aylesbeare","GDN (SW)","SW3","GDN (SW)","DNO"]
["Glenmavis","STORAGE SITE",null,null,"Bacton","GDN (EA)","EA1","GDN (EA)","DNO"]
["Hatfield Moor (onshore)","ONSHORE FIELD",null,null,"Bacton (Baird)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
["Hatfield Moor (storage)","STORAGE SITE",null,null,"Bacton (BBL)","INTERCONNECTOR","Other","INTERCONNECTOR","INTERCONNECTOR"]
["Hole House Farm","STORAGE SITE",null,null,"Bacton (Great Yarmouth)","DC","Other","POWER STATION","POWER STATION"]
["Hornsea","STORAGE SITE",null,null,"Bacton (IUK)","INTERCONNECTOR","Other","INTERCONNECTOR","INTERCONNECTOR"]
["Isle of Grain","LNG IMPORTATION TERMINAL",null,null,"Baldersby","GDN (NE)","NE1","GDN (NE)","DNO"]
["Milford Haven","LNG IMPORTATION TERMINAL",null,null,"Balgray","GDN (SC)","SC1","GDN (SC)","DNO"]
["Partington","STORAGE SITE",null,null,"Barking (Horndon)","DC","Other","POWER STATION","POWER STATION"]
["Moffat (Irish Interconnector)","INTERCONNECTION POINT",null,null,"Barrow (Bains)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
["St Fergus","BEACH TERMINAL",null,null,"Barrow (Black Start)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
["Teesside","BEACH TERMINAL",null,null,"Barrow (Gateway)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
["Theddlethorpe","BEACH TERMINAL",null,null,"Barton Stacey Max Refill (Humbly Grove)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
["Wytch Farm","ONSHORE FIELD",null,null,"Bathgate","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Billingham ICI (Terra Billingham)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Bishop Auckland","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Bishop Auckland (test facility)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Blaby","GDN (EM)","EM3","GDN (EM)","DNO"]
[null,null,null,null,"Blackness (BP Grangemouth)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Blackrod","GDN (NW)","NW1","GDN (NW)","DNO"]
[null,null,null,null,"Blyborough","GDN (EM)","EM2","GDN (EM)","DNO"]
[null,null,null,null,"Blyborough (Brigg)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Blyborough (Cottam)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Braishfield A","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Braishfield B","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Brine Field (Teesside) Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Brisley","GDN (EA)","EA1","GDN (EA)","DNO"]
[null,null,null,null,"Broxburn","GDN (SC)","SC2","GDN (SC)","DNO"]
[null,null,null,null,"Burley Bank","GDN (NE)","NE1","GDN (NE)","DNO"]
[null,null,null,null,"Burnhervie","GDN (SC)","SC1","GDN (SC)","DNO"]
[null,null,null,null,"Burton Point (Connahs Quay)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Caldecott","GDN (EM)","EM4","GDN (EM)","DNO"]
[null,null,null,null,"Caldecott (Corby Power Station)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Cambridge","GDN (EA)","EA4","GDN (EA)","DNO"]
[null,null,null,null,"Careston","GDN (SC)","SC1","GDN (SC)","DNO"]
[null,null,null,null,"Carrington (Partington) Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Caythorpe","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Centrax Industrial","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Cirencester","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Cockenzie Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Coffinswell","GDN (SW)","SW3","GDN (SW)","DNO"]
[null,null,null,null,"Coldstream","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Corbridge","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Coryton 2 (Thames Haven) Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Cowpen Bewley","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Crawley Down","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Deborah Storage (Bacton)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Deeside","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Didcot","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Dowlais","GDN (WS)","WS","GDN (WS)","DNO"]
[null,null,null,null,"Drakelow Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Drointon","GDN (EM)","EM3","GDN (EM)","DNO"]
[null,null,null,null,"Drum","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Dyffryn Clydach","GDN (WS)","WS","GDN (WS)","DNO"]
[null,null,null,null,"Dynevor Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Eastoft (Keadby Blackstart)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Eastoft (Keadby)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Easton Grey","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Ecclestone","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Elton","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Enron Billingham","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Epping Green (Enfield Energy, aka Brimsdown)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Evesham","GDN (SW)","SW1","GDN (SW)","DNO"]
[null,null,null,null,"Farningham","GDN (SE)","SE1","GDN (SE)","DNO"]
[null,null,null,null,"Farningham B","GDN (SE)","SE1","GDN (SE)","DNO"]
[null,null,null,null,"Ferny Knoll (AM Paper)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Fiddington","GDN (SW)","SW1","GDN (SW)","DNO"]
[null,null,null,null,"Ganstead","GDN (NE)","NE2","GDN (NE)","DNO"]
[null,null,null,null,"Garton Max Refill (Aldbrough)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Gilwern","GDN (WS)","WS","GDN (WS)","DNO"]
[null,null,null,null,"Glenmavis","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Glenmavis Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Goole (Guardian Glass)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Gosberton","GDN (EM)","EM2","GDN (EM)","DNO"]
[null,null,null,null,"Gowkhall (Longannet)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Grain Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Great Wilbraham","GDN (EA)","EA2","GDN (EA)","DNO"]
[null,null,null,null,"Guyzance","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Hardwick","GDN (SO)","SO1","GDN (SO)","DNO"]
[null,null,null,null,"Harwarden (Shotton, aka Shotton Paper)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Hatfield Moor Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Hatfield Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Hill Top Farm (Hole House Farm)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Hole House Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Holford","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Hollingsgreen (Hays Chemicals)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Holmes Chapel","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Horndon","GDN (NT)","NT2","GDN (NT)","DNO"]
[null,null,null,null,"Hornsea Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Humbleton","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Hume","GDN (SC)","SC2","GDN (SC)","DNO"]
[null,null,null,null,"Ilchester","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Ipsden","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Ipsden 2","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Keld","GDN (NO)","NO2","GDN (NO)","DNO"]
[null,null,null,null,"Kenn","GDN (SW)","SW3","GDN (SW)","DNO"]
[null,null,null,null,"Kinknockie","GDN (SC)","SC1","GDN (SC)","DNO"]
[null,null,null,null,"Kirkstead","GDN (EM)","EM2","GDN (EM)","DNO"]
[null,null,null,null,"Langage Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Langholm","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Lauderhill","GDN (SC)","SC2","GDN (SC)","DNO"]
[null,null,null,null,"Leamington","GDN (WM)","WM3","GDN (WM)","DNO"]
[null,null,null,null,"Little Burdon","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Littleton Drew","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Lockerbie","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Lower Quinton","GDN (WM)","WM3","GDN (WM)","DNO"]
[null,null,null,null,"Lupton","GDN (NW)","NW1","GDN (NW)","DNO"]
[null,null,null,null,"Luxborough Lane","GDN (NT)","NT2","GDN (NT)","DNO"]
[null,null,null,null,"Lyneham (Choakford)","GDN (SW)","SW3","GDN (SW)","DNO"]
[null,null,null,null,"Maelor","GDN (WN)","WN","GDN (WN)","DNO"]
[null,null,null,null,"Malpas","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Mappowder","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Marchwood Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Market Harborough","GDN (EM)","EM4","GDN (EM)","DNO"]
[null,null,null,null,"Matching Green","GDN (EA)","EA4","GDN (EA)","DNO"]
[null,null,null,null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Melkinthorpe","GDN (NO)","NO2","GDN (NO)","DNO"]
[null,null,null,null,"Mickle Trafford","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Milwich","GDN (WM)","WM1","GDN (WM)","DNO"]
[null,null,null,null,"Moffat (Irish Interconnector)","INTERCONNECTOR","Other","INTERCONNECTOR","INTERCONNECTOR"]
[null,null,null,null,"Netherhowcleugh","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Pannal","GDN (NE)","NE1","GDN (NE)","DNO"]
[null,null,null,null,"Partington","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Partington Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Paull","GDN (NE)","NE3","GDN (NE)","DNO"]
[null,null,null,null,"Pembroke Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Peterborough (Peterborough Power Station)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Peterborough Eye (Tee)","GDN (EA)","EA1","GDN (EA)","DNO"]
[null,null,null,null,"Peters Green","GDN (NT)","NT3","GDN (NT)","DNO"]
[null,null,null,null,"Peters Green South Mimms","GDN (NT)","NT3","GDN (NT)","DNO"]
[null,null,null,null,"Phillips Petroleum, Teesside","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Pickering","GDN (NE)","NE2","GDN (NE)","DNO"]
[null,null,null,null,"Pickmere (Winnington Power, aka Brunner Mond)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Pitcairngreen","GDN (SC)","SC1","GDN (SC)","DNO"]
[null,null,null,null,"Pucklechurch","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Rawcliffe","GDN (NE)","NE1","GDN (NE)","DNO"]
[null,null,null,null,"Rollswood Kintore","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Roosecote Power Station (Barrow)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Rosehill (Saltend Power Station)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Ross (SW)","GDN (SW)","SW1","GDN (SW)","DNO"]
[null,null,null,null,"Ross (WM)","GDN (WM)","WM3","GDN (WM)","DNO"]
[null,null,null,null,"Roudham Heath","GDN (EA)","EA2","GDN (EA)","DNO"]
[null,null,null,null,"Royston","GDN (EA)","EA4","GDN (EA)","DNO"]
[null,null,null,null,"Rugby","GDN (WM)","WM3","GDN (WM)","DNO"]
[null,null,null,null,"Ryehouse","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Saddle Bow (Kings Lynn)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Saltend BPHP (BP Saltend HP)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Saltfleetby Storage (Theddlethorpe)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Saltwick Pressure Controlled","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Saltwick Volumetric Controlled","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Samlesbury","GDN (NW)","NW1","GDN (NW)","DNO"]
[null,null,null,null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Seabank (DN)","GDN (SW)","SW2","GDN (SW)","DNO"]
[null,null,null,null,"Seabank (Seabank Power Station phase II)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Seal Sands TGPP","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Sellafield Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Shellstar (aka Kemira, not Kemira CHP)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Shorne","GDN (SE)","SE1","GDN (SE)","DNO"]
[null,null,null,null,"Shotwick (Bridgewater Paper)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Shustoke","GDN (WM)","WM2","GDN (WM)","DNO"]
[null,null,null,null,"Silk Willoughby","GDN (EM)","EM2","GDN (EM)","DNO"]
[null,null,null,null,"Soutra","GDN (SC)","SC2","GDN (SC)","DNO"]
[null,null,null,null,"Spalding 2 (South Holland) Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"St Fergus","GDN (SC)","SC1","GDN (SC)","DNO"]
[null,null,null,null,"St. Fergus (Peterhead)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"St. Fergus (Shell Blackstart)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"St. Neots (Little Barford)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Stallingborough","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Stanford Le Hope (Coryton)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Staythorpe","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Stranraer","GDN (SC)","SC4","GDN (SC)","DNO"]
[null,null,null,null,"Stratford-upon-Avon","GDN (WM)","WM3","GDN (WM)","DNO"]
[null,null,null,null,"Stublach (Cheshire)","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Sutton Bridge","GDN (EM)","EM2","GDN (EM)","DNO"]
[null,null,null,null,"Sutton Bridge Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Tatsfield","GDN (SE)","SE1","GDN (SE)","DNO"]
[null,null,null,null,"Teesside (BASF, aka BASF Teesside)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Teesside Hydrogen","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Terra Nitrogen (aka ICI, Terra Severnside)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Thornton Curtis (DN)","GDN (EM)","EM1","GDN (EM)","DNO"]
[null,null,null,null,"Thornton Curtis (Humber Refinery, aka Immingham)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Thornton Curtis (Killingholme)","DC ","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Thrintoft","GDN (NO)","NO1","GDN (NO)","DNO"]
[null,null,null,null,"Tilbury Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Tonna (Baglan Bay)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Towlaw","GDN (NO)","NO2","GDN (NO)","DNO"]
[null,null,null,null,"Towton","GDN (NE)","NE1","GDN (NE)","DNO"]
[null,null,null,null,"Trafford Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Tur Langton","GDN (EM)","EM3","GDN (EM)","DNO"]
[null,null,null,null,"Upper Neeston (Milford Haven Refinery)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Walesby","GDN (EM)","EM1","GDN (EM)","DNO"]
[null,null,null,null,"Warburton","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"West Burton Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"West Winch","GDN (EA)","EA1","GDN (EA)","DNO"]
[null,null,null,null,"Weston Point","GDN (NW)","NW2","GDN (NW)","DNO"]
[null,null,null,null,"Weston Point (Castner Kelner, aka ICI Runcorn)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Weston Point (Rocksavage)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Wetheral","GDN (NO)","NO2","GDN (NO)","DNO"]
[null,null,null,null,"Whitwell","GDN (EA)","EA4","GDN (EA)","DNO"]
[null,null,null,null,"Willington Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Winkfield (NT)","GDN (NT)","NT1","GDN (NT)","DNO"]
[null,null,null,null,"Winkfield (SE)","GDN (SE)","SE2","GDN (SE)","DNO"]
[null,null,null,null,"Winkfield (SO)","GDN (SO)","SO2","GDN (SO)","DNO"]
[null,null,null,null,"Wragg Marsh (Spalding)","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Wyre Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Yelverton","GDN (EA)","EA3","GDN (EA)","DNO"]
[null,null,null,null,"Zeneca (ICI Avecia, aka 'Zenica')","DC","Other","INDUSTRIAL","INDUSTRIAL"]

{"sheet":"Existing Contracts - Entry","index":8,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Gas Year","01-Oct-2016 to 30-Sep-2017","01-Oct-2017 to 30-Sep-2018","01-Oct-2018 to 30-Sep-2019","01-Oct-2019 to 30-Sep-2020","01-Oct-2020 to 30-Sep-2021","01-Oct-2021 to 30-Sep-2022","01-Oct-2022 to 30-Sep-2023","01-Oct-2023 to 30-Sep-2024","01-Oct-2024 to 30-Sep-2025","01-Oct-2025 to 30-Sep-2026","01-Oct-2026 to 30-Sep-2027","01-Oct-2027 to 30-Sep-2028","01-Oct-2028 to 30-Sep-2029","01-Oct-2029 to 30-Sep-2030","01-Oct-2030 to 30-Sep-2031"]
["Entry Point","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)","Existing Contracts (kWh/d)"]
["Avonmouth",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bacton IP",211850257.17808086,135532701.56164417,89136101.671232924,89258918.600000247,92162298.547945201,44200041.8630137,28676367.8630137,28916392.610958904,28598630.05479452,0,0,0,0,0,0]
["Bacton UKCS",255185717.91507331,248808024.79725936,243317684.86027548,239339580.50958735,210556462.92602739,203081277.89863011,198902231.43561643,274357136.38082194,196760730.50958905,152373059.19452053,0,0,0,0,0]
["Burton Point",39656912.172602408,31243264.594520859,14936970.80821914,11545376.783561679,7134731.1068493146,0,0,0,0,0,0,0,0,0,0]
["Barrow",98691763.194518983,83639566.246575519,75516797.684931636,45116444.123287298,28613480.994520549,25140906.358904108,17878570.791780822,15836387.005479453,372130.67397260276,0,0,0,0,0,0]
["Barton Stacey",90000000,90000000,90000000,90246575.342465028,44876712.328767121,0,0,0,0,0,0,0,0,0,0]
["Canonbie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cheshire",514110000,466327071.78082192,514109999.99998796,515518520.54793322,514110000,514110000,514110000,515518520.5479452,514110000,514110000,514110000,515518520.5479452,514110000,514110000,514110000]
["Caythorpe",90000000,90000000,90000000,90246575.342465028,90000000,90000000,90000000,90246575.342465758,44876712.328767121,0,0,0,0,0,0]
["Dynevor Arms",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Easington",614523291.92878103,740130504.45479441,732283664.59178078,705809099.04657531,551783516.17808211,333966265.25479454,584865279.71232867,492740191.83287668,439116023.77260274,393349125.85479444,326978082.21917802,241660273.97260273,0,0,0]
["Fleetwood",0,0,0,0,0,0,0,0,86301369.8630137,0,0,0,0,0,0]
["Glenmavis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Garton",420000000,420000000,420000000,421150684.93150234,420000000,420000000,279616438.3561644,70191780.821917802,0,0,0,0,0,0,0]
["Hole House Farm",283439999.99999994,283439999.99999809,283439999.99999809,284216547.94520354,283440000,283440000,283440000,284216547.94520545,283440000,283440000,118440000,118764493.15068492,118440000,0,0]
["Hatfield Moor (onshore)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hornsea",100674794.52054869,100674794.52054869,50742739.726027489,51306547.945205569,50742739.726027399,50742739.726027399,50742739.726027399,0,0,0,0,0,0,0,0]
["Hatfield Moor (storage)",5424657.5342465835,5424657.5342465835,5424657.5342465835,5484931.5068493234,5424657.5342465751,5424657.5342465751,0,5484931.506849315,5424657.5342465751,0,0,0,0,0,0]
["Isle of Grain",608296985.80274487,643392876.71232879,643392876.71232879,645212876.71232879,643392876.71232879,623338082.19178081,623338082.19178081,595075890.41095889,482435616.43835616,422600000,422600000,423757808.21917808,350000000,0,0]
["Milford Haven",876298630.13699925,876298630.13700199,876298630.13700199,929038356.16440368,649178082.19178092,574383561.64383566,398904109.58904111,393408219.17808223,361095890.41095889,361095890.41095889,361095890.41095889,199452054.79452056,197260273.97260273,160273972.60273972,0]
["Partington",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Moffat (Irish Interconnector)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["St Fergus",253741793.20822394,243377936.5671258,121747002.14794451,71325207.769863009,50907040.284931511,26953626.235616434,22724183.882191777,15591894.802739728,5236705.8082191786,3005859.5452054795,0,0,0,0,0]
["Teesside",163817316.00547931,123628749.79452109,95112509.789041102,81794006.438358024,51920075.958904102,34038113.076712333,9764066.7753424663,1866477.6767123288,863413.62739726016,181819.72602739726,0,0,0,0,0]
["Theddlethorpe",26073373.671232946,16769692.164383667,10700821.917808192,8573424.6575342566,0,0,0,0,0,0,0,0,0,0,0]
["Wytch Farm",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Capacity (kWh/d)",4651785493.2685318,4598688470.8657713,4356160457.5808249,4285183674.3671236,3694242674.4904113,3228819271.7835612,{"$f":"SUM(H3:H28)","v":3102962070.323288},2783450946.063014,2448631881.0219173,2130155754.7315068,1743223972.630137,1499153150.6849315,1179810273.9726028,674383972.60273969,514110000]
["Total Revenue (£/annum)",79512694.857471734,78607734.235342011,59783632.145199001,49698418.00115601,50986340.568025,46506799.897939011,45842709.854136996,60559773.455824003,50339439.775643006,45066118.260536999,37394005.751079999,25210526.899999999,15151880.75,12180664.26,187650.14999999997]

{"sheet":"16-17 FCC - Entry","index":9,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,1,1,1],[0,0,1,0]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":1520429.076712328},95491112.657534033,1520429.076712328]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":121923629.7299747},709653797.24902856,121923629.7299747]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,314195775.47550505,788918770.09617686,314195775.47550505]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,8761255.0958904047,67706970.838356242,8761255.0958904047]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,38682778.194520548,246833253.40822059,38682778.194520548]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10261349.328767125,90286722.05479379,10261349.328767125]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,41530662.435616456,550375322.40548038,41530662.435616456]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,90246575.342465028,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,624305440.63287699,1745049080.0822201,624305440.63287699]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,29593765.295890428,421150684.93150228,29593765.295890428]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,7788777.0465753414,297412602.7397241,7788777.0465753414]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,14306813.682191771,302361554.84383619,14306813.682191771]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,2854778.8328767139,20769863.013698719,2854778.8328767139]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,28632532.367123276,867242640.73698056,28632532.367123276]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,350778725.89315051,1098756296.5205619,350778725.89315051]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,87671.232876712151,0,87671.232876712151]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,798066433.21643913,1775232509.2520938,798066433.21643913]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,168087469.45205507,701067110.81642723,168087469.45205507]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,67045923.471232884,462947532.43012786,67045923.471232884]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,76995.008219178097,5521556.1205479521,76995.008219178097]

{"sheet":"17-18 FCC - Entry","index":10,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":0},0,0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":242874727.68493152},711552904.39999712,242874727.68493152]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,321507448.79452056,687909082.72328579,321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,19700743.83561644,217743716.30411005,19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,10895776.506849315,196525764.65479255,10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10306358.98630137,90005479.452054068,10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,64961377.89041096,514178767.12328076,64961377.89041096]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,89999999.99999927,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,688575841.89041102,2004198973.4082329,688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,45297728.465753421,454931506.84931058,45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,8650415.3698630128,283509494.74520361,8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,22055396.301369864,235011051.95616549,22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,3158272.0821917807,10987123.284931524,3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,535152.41095890407,826319040.5123328,535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,155630305.47945207,1051990567.6712446,155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,0,0,0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,909837720.87397265,1802759520.9836063,909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,179317171.57260275,516343996.24931031,179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,65613435.589041099,381257691.30958486,65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,39807.945205479453,3636434.0328767137,39807.945205479453]

{"sheet":"18-19 FCC - Entry","index":11,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":0},0,0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":242874727.68493152},635235348.78356051,242874727.68493152]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,321507448.79452056,681531389.60547185,321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,19700743.83561644,209330068.7260285,19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,10895776.506849315,207982362.22739735,10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10306358.98630137,90005479.452054068,10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,64961377.89041096,514178767.12327564,64961377.89041096]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,89999999.99999927,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,688575841.89041102,2139400706.4821887,688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,45297728.465753421,454931506.84931058,45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,8650415.3698630128,283509494.74520361,8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,22055396.301369864,235011051.95616549,22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,3158272.0821917807,10987123.284931524,3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,535152.41095890407,861414930.92329431,535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,155630305.47945207,1051990567.6712474,155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,0,0,0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,909837720.87397265,1792395664.3425078,909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,179317171.57260275,476155430.03835219,179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,65613435.589041099,371954009.80273557,65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,39807.945205479453,3636434.0328767137,39807.945205479453]

{"sheet":"19-20 FCC - Entry","index":12,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":0},0,0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":242874727.68493152},588838748.89314926,242874727.68493152]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,321507448.79452056,676041049.66848803,321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,19700743.83561644,193023774.9397268,19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,10895776.506849315,201733566.26849353,10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10306358.98630137,90005479.452054068,10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,64961377.89041096,514178767.12327564,64961377.89041096]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,89999999.99999927,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,688575841.89041102,2129461811.8246455,688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,45297728.465753421,454931506.84931058,45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,8650415.3698630128,283509494.74520355,8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,22055396.301369864,185078997.16164428,22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,3158272.0821917807,10987123.284931524,3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,535152.41095890407,861414930.92329431,535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,155630305.47945207,1051990567.6712474,155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,0,0,0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,909837720.87397265,1670764729.9233267,909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,179317171.57260275,455392230.41643661,179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,65613435.589041099,365885139.55616009,65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,39807.945205479453,3636434.0328767137,39807.945205479453]

{"sheet":"20-21 FCC - Entry","index":13,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":0},0,0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":242874727.68493152},588961565.82191658,242874727.68493152]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,321507448.79452056,672062945.31779981,321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,19700743.83561644,189632180.91506934,19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,10895776.506849315,183811541.47397289,10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10306358.98630137,90252054.794519827,10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,64961377.89041096,515587287.6712209,64961377.89041096]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,90246575.342465028,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,688575841.89041102,2105759849.0191717,688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,45297728.465753421,456082191.78081739,45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,8650415.3698630128,284286042.690409,8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,22055396.301369864,185642805.38082239,22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,3158272.0821917807,11047397.257534264,3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,535152.41095890407,863234930.92055464,535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,155630305.47945207,1104730293.6986492,155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,0,0,0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,909837720.87397265,1620617182.1205881,909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,179317171.57260275,434320686.68218905,179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,65613435.589041099,363757742.29588616,65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,39807.945205479453,3636434.0328767137,39807.945205479453]

{"sheet":"21-22 FCC - Entry","index":14,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},179300000,{"$f":"F3","v":0},0,0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},1297800000,{"$f":"F4","v":242874727.68493152},588961565.82191658,242874727.68493152]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},485600000,321507448.79452056,672062945.31779981,321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},73500000,19700743.83561644,189632180.91506934,19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},340010000,10895776.506849315,183811541.47397289,10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},172600000,10306358.98630137,90252054.794519827,10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0,0,0,0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},542700000,64961377.89041096,515587287.6712209,64961377.89041096]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000,0,90246575.342465028,0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},49000000,0,0,0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1407150000,688575841.89041102,2105759849.0191717,688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},650000000,0,0,0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},99000000,0,0,0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000,45297728.465753421,456082191.78081739,45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},296600000,8650415.3698630128,284286042.690409,8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},300000,0,0,0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},233100000,22055396.301369864,185642805.38082239,22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},25000000,3158272.0821917807,11047397.257534264,3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},699680000,535152.41095890407,863234930.92055464,535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},950000000,155630305.47945207,1104730293.6986492,155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},215000000,0,0,0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},1670700000,909837720.87397265,1620617182.1205881,909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},445090000,179317171.57260275,434320686.68218905,179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},610700000,65613435.589041099,363757742.29588616,65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},3300000,39807.945205479453,3636434.0328767137,39807.945205479453]

{"sheet":"16-17 FCC - Exit","index":15,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":23947813.904109586},23947813.904109586,9164426.3013698608]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":17103649.194520548},62667554.783561431,17103649.194520548]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,68237312.358904123,68237312.358904123,20803402.739726026]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,72669637,72669637,17233865.753424663]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7861275,7861275,1823922.1917808224]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,50992393,50992393,26605843.83561644]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1556157.2602739723]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8989765,8989765,3158527.3972602738]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,2438644.6575342468]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,59601211,59601211,20205702.739726033]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,13357.726027397259,3947455.8821917605,13357.726027397259]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,5796565.2054794533]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2673627,2673627,884625.47945205437]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,1018.6301369863012,102941764.38356224,1018.6301369863012]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11454140.257534245,24365504.030136988,11454140.257534245]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,243075728.4000001,633277992.71780491,243075728.4000001]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1301089,1301089,461224.38356164383]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,15057981,15057981,5080518.3561643828]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,0,0,0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,12345.054794520545,1000000,12345.054794520545]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,7231466.3013698636,99178082.191781506,7231466.3013698636]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21109163.260273971,21109163.260273971,8303908.2191780815]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,14946298.575342463,33654178.210958906,14946298.575342463]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,57090000,57090000,23393264.383561637]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,416553.42465753423,0,416553.42465753423]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,9867513,9867513,5924105.479452054]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,15426123.479452055,27290410.958904106,15426123.479452055]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,135755882,135755882,47590495.89041096]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,56288103,56288103,8190815.8904109597]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,152750.33150684938,11775342.465753429,152750.33150684938]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,8065992.4082191773,20419178.082191866,8065992.4082191773]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,80189647,80189647,23502304.109589033]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,17449222.739726026]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,6267115.8904109588,0,6267115.8904109588]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2554794,2554794,969764.38356164412]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19844689.04109589]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,18061165,18061165,7811654.5205479478]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,20624435,20624435,9075728.7671232838]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,1057699.9287671233,72197260.273972616,1057699.9287671233]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,8977861,8977861,3397459.4520547972]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,76615.487671232884,21101384.97260274,76615.487671232884]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3576724,3576724,1712059.4520547951]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,5502061.3698630147,45000273.97260274,5502061.3698630147]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,19981.753424657538,104520.54794520549,19981.753424657538]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2093607.6712328773]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1641062.7397260275]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,878328.21917808277]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,723951.50684931513]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,12760497.260273974,0,12760497.260273974]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,41700000,41700000,16851200.547945201]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,2905176.4794520549,26881008.21917814,2905176.4794520549]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,29267580.142465767,90256849.315067768,29267580.142465767]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,30837906.84931507]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,51005055.172602735,51005055.172602735,35389619.178082183]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,82525354,82525354,17383023.013698634]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,12808069.8630137]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,2620200,1457215,2620200]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,3498547.9726027376,36060000,3498547.9726027376]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,3652003.2876712321]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16565698.000000002,16565698.000000002,5686178.9041095925]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,17569241.91780822]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2357950.9726027399,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,5288306.8986301366,20451780.821917728,5288306.8986301366]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,3208869.0410958901]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,142828886.45205516,142828886.45205516,65175373.698630139]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,117883000,117883000,9786621.9178082198]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,0,0,0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8064418.9041095888]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,20000000,20000000,9583998.9041095879]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,29789023.736986309,337535452.05479443,29789023.736986309]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,28707623.287671231]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,128262344.00000001,128262344.00000001,50641086.849315092]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1406812.1972602739,0,1406812.1972602739]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12321120,12321120,5507812.3287671218]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,1198989.882191781,43320000,1198989.882191781]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30508642.550684933,63282191.780821867,30508642.550684933]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,20622606,20622606,8422988.7671232857]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,2022860.9999999998,2022860.9999999998,3218003.8356164386]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36792153.97260274]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2585732.3287671232,30210000,2585732.3287671232]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1405902.6164383565,0,1405902.6164383565]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4412771.4136986304,65178082.191781029,4412771.4136986304]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,6439635.2630136991,131960467.72602648,6439635.2630136991]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,28976721.8630137,249894796.00548053,28976721.8630137]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,422677.15342465753,3008219.1780821821,422677.15342465753]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,19310179,19310179,7778879.1780821923]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,35989679.704109594,35989679.704109594,9776233.6986301262]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,4615922.805479452,64981318.356164426,4615922.805479452]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,68357.808219178085]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,544888.21917808207]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,8574467.6712328736]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,9369284.9041095898,9369284.9041095898,385250.95890410955]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1382804.6575342466]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1858472,1858472,1329279.1780821921]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,5452479.1780821932]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3068392,3068392,1073959.4520547944]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,196038.90410958903]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,9021710.7589041106,41034246.575342424,9021710.7589041106]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38188.493150684946]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,444728.76712328766]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3464650.9589041099]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,443673.69863013696]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,7177344,7177344,2452795.3424657537]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,4672810.958904108]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,19815980,19815980,11580617.260273973]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,95786050,95786050,29673002.739726033]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9540126.0273972563]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16184203.013698632]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,805524,805524,261966.02739726016]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,10423546.027397254]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,24362953.3369863,49317367.441095874,24362953.3369863]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,6965982,6965982,1242827.6712328764]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,79673961.736986294,79673961.736986294,24537628.767123301]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,12697891.567123292,38119999,12697891.567123292]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,1426415.6164383562]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29209411},29209411,11503170.684931509]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24029310.136986304,40940000,24029310.136986304]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,18949988,18949988,5232905.7534246584]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,120066092.32876702,298235464.52054721,120066092.32876702]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,2801512.3287671232]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,139836023,139836023,50589246.027397253]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,55607944,55607944,8318363.8356164377]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,36478,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,14445262.191780824]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,72785150.035616457,119214269.40547945,72785150.035616457]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,4488371.7808219157,14353424.657534204,4488371.7808219157]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,22655074,22655074,5010800.3972602738]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,129945500.00000001,129945500.00000001,46493754.794520564]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,170162482,170162482,44798183.013698623]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,258555.76438356159,4692853.8821917772,258555.76438356159]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8985676,8985676,2580735.6164383562]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,4986082.5178082194,13000000,4986082.5178082194]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3432229.3561643786,3432229.3561643786,392470.95890410955]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,5232692.6027397271]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1394433.6986301369]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,36749959.531506851,57830000,36749959.531506851]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1931869.5890410957]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10046347.268493151,10046347.268493151,17151793.97260274]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,16310715.575342467,16310715.575342467,9993710.9589041136]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,4375035.0684931511]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,63016793,63016793,30558887.397260278]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,5025399.7671232875,38660000,5025399.7671232875]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,0,14500000,0]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,3914012.4082191777,9055895,3914012.4082191777]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,6640000,6640000,3441882.7397260279]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,57090000,57090000,11459696.438356163]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,101500295,101500295,21155120.547945194]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,187575.45479452042,4550000,187575.45479452042]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,52882417,52882417,18331680.821917806]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,1542395.01369863,29458309.758904073,1542395.01369863]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,1019999.9999999998,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,6262078.208219179,12349999,6262078.208219179]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,0,11732444,0]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,23016.438356164384]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,80702.43013698631,3238858.4465753455,80702.43013698631]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,1900753.909589041,1900753.909589041,36257.260273972599]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,761616.43835616438]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10744803.219178082,10744803.219178082,2058972.8767123288]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,979235.27671232878,979235.27671232878,485983.83561643842]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,6623287.4602739727,108288000,6623287.4602739727]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,3266.9041095890407,2584138.9342465755,3266.9041095890407]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,16078816.956164384,36571522.191780962,16078816.956164384]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,12076753.186301371,60390410.958904073,12076753.186301371]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,5536769.8383561652,38705753.424657844,5536769.8383561652]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,52401011.336986296,84230136.986301556,52401011.336986296]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,207378.08219178079]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1219883.5616438356]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,14069556.884931507,390785030.60273683,14069556.884931507]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1085248.8246575342,1085248.8246575342,377395.89041095891]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,7981283.1890410949,37480397.260273978,7981283.1890410949]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},276460000,192774633,192774633,37304383.561643846]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,2980265.6410958897,9371853.8821917772,2980265.6410958897]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800,4334318.5452054795,6638400,4334318.5452054795]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95532642},95532642,42109320.273972601]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,46408598.463013686,67000000,46408598.463013686]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7732385.5452054776,47056164.383561812,7732385.5452054776]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1835889.3150684929]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,12027063.342465753,48650000,12027063.342465753]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,174554.79452054793]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,69517636,69517636,12701235.616438357]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},73259112,56364567,56364567,22514129.315068487]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,548057.1616438356,548057.1616438356,4763407.3972602747]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,106976022,106976022,54131882.739726022]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,33866069.8630137,148344282.05753469,33866069.8630137]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10797774.246575344,10797774.246575344,4885626.5753424652]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30640000,11728140.89041096,11728140.89041096,1295050.4109589041]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,669969.30684931483,4102993.9999999828,669969.30684931483]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,17663742.410958905,38921312.383561641,17663742.410958905]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,26880000,26880000,7116036.7123287655]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,112451382,112451382,39680895.342465758]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,6618781.1369863003,6618781.1369863003,164086.84931506851]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,10738859.726027396]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,8069278.9041095842]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,22596856.734246578,57069267.263013348,22596856.734246578]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,11294845.479452055]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,0,92000,0]

{"sheet":"17-18 FCC - Exit","index":16,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":21753046.630136985},21753046.630136985,8681891.9452054799]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":24750106.684931505},51795479.452054836,24750106.684931505]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,68885112.868493155,68885112.868493155,19186591.780821919]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,72669637,72669637,14251057.534246575]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7519525,7519525,1855666.8493150685]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,54517861.263013698,54517861.263013698,36227725.479452051]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1518337.5342465753]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8037573.9999999991,8037573.9999999991,3298529.3150684931]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,32261.64383561644]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,59601211,59601211,17373716.438356165]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,0,0,0]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,6249289.8630136987]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2472724,2472724,915982.05479452061]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,297523.78082191781,158128898.63013747,297523.78082191781]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11660088.783561643,24737624.271232888,11660088.783561643]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,241588739.71506849,791442508.14794779,241588739.71506849]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1126642,1126642,470479.94520547945]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,14957981,14957981,5140480.8219178086]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,5044.9315068493152,0,5044.9315068493152]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,0,1017452.0547945205,0]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,9623690.2465753425,91524953.405479357,9623690.2465753425]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21081766,21081766,7227144.6575342463]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,18854048.82191781,33644543,18854048.82191781]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,56394702,56394702,26238975.06849315]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1144964.3835616438,0,1144964.3835616438]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,10075153.542465754,10075153.542465754,6404196.98630137]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,16570018.164383562,27299315.06849315,16570018.164383562]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,123939267,123939267,48538880.273972601]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,56508567.652054794,56508567.652054794,10336260]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,304579.75342465751,10550684.93150685,304579.75342465751]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,13117551.232876712,22000000.000000093,13117551.232876712]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,77191727.89041096,77191727.89041096,39450128.767123289]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,15940642.465753425]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2295523,2295523,886721.45205479453]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19304397.260273974]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,15295179,15295179,8288553.0410958901]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,21487448.698630136,21487448.698630136,84283.205479452052]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,19536466.219178081,72000000.000000015,19536466.219178081]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,9033941.2712328769,9033941.2712328769,3177176.7123287669]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,53335.232876712325,21101110.999999974,53335.232876712325]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3591867.8356164382,3591867.8356164382,1601877.5616438356]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,27840552.767123289,44999999.999999963,27840552.767123289]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,21270.986301369863,85000,21270.986301369863]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2294873.6438356163]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1741179.4520547944]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,911664.93150684936]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,24001.397260273974]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,39610384,39610384,15932110.684931507]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,3083036.3013698631,26800000.000000052,3083036.3013698631]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,37603017.205479451,89999999.999999925,37603017.205479451]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,32842106.301369864]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,66750586.997260273,66750586.997260273,40005309.315068491]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,67302057.317808226,67302057.317808226,15748293.150684932]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,13915479.178082192]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,0,1457215,0]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,13283987.260273973,37169253.391780831,13283987.260273973]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,4550543.2876712326]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16370887,16370887,3895338.0821917807]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,20949113.342465755]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2297677,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,7723033.3972602738,20999999.999999944,7723033.3972602738]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,2211332.1095890412]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,141472722.06849316,141472722.06849316,63795437.260273971]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,64718509.684931502,64718509.684931502,9340506.8493150678]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,301.36986301369865,0,301.36986301369865]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8353903.2876712326]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,16864011,16864011,8924797.8630136978]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,41435157.726027399,370427884.42739707,41435157.726027399]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,35737208.657534249]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,129618508.38356164,129618508.38356164,55270123.83561644]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1437062.3013698631,1621643.8356164384,1437062.3013698631]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12391193.846575342,12391193.846575342,5236542.4657534249]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,0,43320000,0]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30858832.82191781,63989041.095890231,30858832.82191781]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,24004050,24004050,8985249.0410958901]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,1806988,1806988,726532.82191780827]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36918109.589041099]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2828419.4520547944,30253835.616438359,2828419.4520547944]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4472448.1095890412,65000000.000000082,4472448.1095890412]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,3883902.6027397262,131599919.99999966,3883902.6027397262]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,38083961.01369863,250474005.17808262,38083961.01369863]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,554885.50684931502,3410182.106849316,554885.50684931502]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,18387106,18387106,8506092.0547945201]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,42109188.726027392,42109188.726027392,10478961.94520548]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,20557060.98630137,60775582.83287672,20557060.98630137]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,41458.246575342462]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,563662.30136986298]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,10910448.849315068]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,11067915.041095888,11067915.041095888,631183.01369863015]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1539547.9452054794]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1424555,1424555,689364.87671232875]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,8790093.9726027399]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3071426.246575342,3071426.246575342,1057163.8904109588]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,224817.39726027398]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,19805107.616438355,60271439.772602774,19805107.616438355]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38498.794520547948]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,98005.780821917811]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3423966.0821917807]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,293868.76712328766]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,6757111,6757111,2596254.0547945206]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,7591356.1643835614]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,19815980,19815980,11509412.712328767]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,76699052.049315065,76699052.049315065,51440098.630136989]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9010721.1232876703]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16875305.534246575]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,685222,685222,231806.16438356164]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,11984180.547945205]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,29722499.369863015,49010714.235616453,29722499.369863015]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,7132611.5534246583,7132611.5534246583,1858749.8630136987]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,57949003.032876708,57949003.032876708,21751580.82191781]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,13289481.835616438,36376500.12328767,13289481.835616438]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,699652.73972602736]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29576167.246575341},29576167.246575341,12942603.01369863]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24627581.753424659,40940000,24627581.753424659]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,19027026.284931511,19027026.284931511,6272992.6027397262]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,101783883.01369864,198848507.43835613,101783883.01369864]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,78707.260273972599]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,127560152,127560152,53598939.643835619]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,55217893.413698636,55217893.413698636,7278745.2054794524]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,0,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,13626359.09589041]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,75132793.698630139,126200000.00000001,75132793.698630139]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,328946.71232876711,14734246.575342478,328946.71232876711]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,20423482,20423482,6028180.8219178086]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,111963144,111963144,46456441.643835619]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,164876045,164876045,61200832.602739729]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,180530.49315068492,4689999.9999999972,180530.49315068492]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8379084.0000000009,8379084.0000000009,2915916.1643835618]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,5454179.1232876712,8000000,5454179.1232876712]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3440448.5342465765,3440448.5342465765,584030.68493150687]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,6886117.5342465751]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1292399.3424657534]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,42303853.04109589,57830000,42303853.04109589]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1613602.3561643835]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10023883.356164385,10023883.356164385,6064997.6712328764]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,21854639,21854639,10683166.849315068]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,1080649.3424657534]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,63016793,63016793,32822924.10958904]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,6914581.9178082189,38660000,6914581.9178082189]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,30.136986301369863,14500000,30.136986301369863]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,4454952.0821917811,9055895,4454952.0821917811]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,6171601,6171601,10012257.260273973]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,39749273,39749273,2071863.5616438356]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,99858652,99858652,24550584.16438356]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,300857.53424657532,3433103,300857.53424657532]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,50999376,50999376,16855328.630136985]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,7693086.8767123288,28316938.000000034,7693086.8767123288]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,1500000.0000000016,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,5429590.3561643837,12349999,5429590.3561643837]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,10523405.260273973,11732444,10523405.260273973]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,18549.31506849315]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,165445.42465753425,5292399.7123287823,165445.42465753425]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,2793774.0246575344,2793774.0246575344,13019.17808219178]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,827238.27397260279]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10726995,10726995,2058121.0958904109]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,1058951.2465753425,1058951.2465753425,426658.65753424657]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,9197395.3424657527,73267750,9197395.3424657527]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,0,2583336,0]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,22918098.87671233,36471600.000000142,22918098.87671233]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,13104679.123287672,65697260.273972571,13104679.123287672]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,15744621.863013698,38600000.000000156,15744621.863013698]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,44559838.219178081,83999999.999999806,44559838.219178081]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,0]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1240482.9589041097]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,20472085.232876711,395763835.61643511,20472085.232876711]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1087465.4657534247,1087465.4657534247,411510.60273972602]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,14243437.698630137,38063671.232876711,14243437.698630137]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},221742083,192774633,192774633,42243637.534246579]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,5571337.5616438352,10749999.999999996,5571337.5616438352]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800,3355168.9479452055,13276800,3355168.9479452055]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95750570.372602731},95750570.372602731,43926492.87671233]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,45203238.16438356,67000000,45203238.16438356]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7458246.2191780824,44089315.06849321,7458246.2191780824]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1847855.9452054794]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,9566617.1232876703,48650000,9566617.1232876703]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,162892.5205479452]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,59928635,59928635,13503801.616438355]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},65670000,73259112,73259112,22730852.05479452]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,652640,652640,196499.17808219179]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,96594422.246575356,96594422.246575356,61162441.09589041]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,31106787.89041096,88939475.484931856,31106787.89041096]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10086940,10086940,4653108.493150685]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30599872,9604566.9890410956,9604566.9890410956,216049.04109589042]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,421705.34246575343,4102993.9999999953,421705.34246575343]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,18148113.424657535,38814969.999999881,18148113.424657535]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,15724001,15724001,4030751.6986301369]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,106768328.03835617,106768328.03835617,45271871.232876711]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,6761413.9917808194,6761413.9917808194,34214.520547945205]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,14574159.178082192]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,1814933.6986301369]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,21616439.643835615,42842841.999999821,21616439.643835615]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,14556396.739726027]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,2395.8904109589039,92000,2395.8904109589039]

{"sheet":"18-19 FCC - Exit","index":17,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":22903731.561643835},22903731.561643835,8681891.9452054799]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":24750106.684931505},53562602.739726052,24750106.684931505]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,70420657.789041102,70420657.789041102,19186591.780821919]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,74408500.917808205,74408500.917808205,14251057.534246575]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7519525,7519525,1855666.8493150685]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,58622167.257534251,58622167.257534251,36227725.479452051]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1518337.5342465753]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8037573.9999999991,8037573.9999999991,3298529.3150684931]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,32261.64383561644]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,60640352.295890406,60640352.295890406,17373716.438356165]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,0,0,0]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,6249289.8630136987]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2483918.8273972599,2483918.8273972599,915982.05479452061]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,297523.78082191781,157931638.35616475,297523.78082191781]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11660088.783561643,24928850.016438369,11660088.783561643]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,241588739.71506849,670064334.84657693,241588739.71506849]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1126642,1126642,470479.94520547945]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,14957981,14957981,5140480.8219178086]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,5044.9315068493152,0,5044.9315068493152]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,0,1974575.3424657546,0]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,9623690.2465753425,91250980.802739576,9623690.2465753425]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21081766,21081766,7227144.6575342463]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,18854048.82191781,33644543,18854048.82191781]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,52568615,52568615,26238975.06849315]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1144964.3835616438,0,1144964.3835616438]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,10177324.205479452,10177324.205479452,6404196.98630137]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,16570018.164383562,27290000,16570018.164383562]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,126857311.69315068,126857311.69315068,48538880.273972601]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,63187749.071232878,63187749.071232878,10336260]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,304579.75342465751,10526027.397260275,304579.75342465751]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,13117551.232876712,21939726.027397342,13117551.232876712]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,72221179.94520548,72221179.94520548,39450128.767123289]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,15940642.465753425]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2304790.5643835617,2304790.5643835617,886721.45205479453]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19304397.260273974]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,14453143,14453143,8288553.0410958901]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,20624435,20624435,84283.205479452052]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,19536466.219178081,71802739.726027414,19536466.219178081]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,9097523.8136986308,9097523.8136986308,3177176.7123287669]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,53335.232876712325,21041573.709589042,53335.232876712325]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3576724,3576724,1601877.5616438356]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,27840552.767123289,44876712.328767136,27840552.767123289]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,21270.986301369863,85000,21270.986301369863]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2294873.6438356163]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1741179.4520547944]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,911664.93150684936]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,24001.397260273974]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,35635800,35635800,15932110.684931507]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,3083036.3013698631,26726575.342465799,3083036.3013698631]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,37603017.205479451,89904657.534246609,37603017.205479451]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,32842106.301369864]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,62266492.249315068,62266492.249315068,40005309.315068491]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,66956781.000000007,66956781.000000007,15748293.150684932]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,13915479.178082192]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,0,1457215,0]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,13283987.260273973,50380847.912328787,13283987.260273973]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,4550543.2876712326]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16496286.802739725,16496286.802739725,3895338.0821917807]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,20949113.342465755]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2297677,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,7723033.3972602738,20967671.232876666,7723033.3972602738]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,2211332.1095890412]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,142075461.7945205,142075461.7945205,63795437.260273971]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,74376043.931506857,74376043.931506857,9340506.8493150678]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,301.36986301369865,0,301.36986301369865]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8353903.2876712326]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,16864011,16864011,8924797.8630136978]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,41435157.726027399,377085418.67397249,41435157.726027399]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,35737208.657534249]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,128262344.00000001,128262344.00000001,55270123.83561644]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1437062.3013698631,0,1437062.3013698631]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12360472.556164384,12360472.556164384,5236542.4657534249]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,0,43320000,0]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30858832.82191781,63813698.630136833,30858832.82191781]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,20689216.246575344,20689216.246575344,8985249.0410958901]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,1806988,1806988,726532.82191780827]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36918109.589041099]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2828419.4520547944,30210000,2828419.4520547944]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4472448.1095890412,64821917.808219194,4472448.1095890412]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,3883902.6027397262,131239372.27397244,3883902.6027397262]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,38083961.01369863,245293783.89589056,38083961.01369863]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,554885.50684931502,2923219.3205479463,554885.50684931502]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,18387106,18387106,8506092.0547945201]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,50333830.895890415,50333830.895890415,10478961.94520548]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,20557060.98630137,58239379.013698623,20557060.98630137]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,41458.246575342462]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,563662.30136986298]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,10910448.849315068]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,8958326,8958326,631183.01369863015]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1539547.9452054794]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1424555,1424555,689364.87671232875]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,8790093.9726027399]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3068392,3068392,1057163.8904109588]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,224817.39726027398]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,19805107.616438355,61641250.353424668,19805107.616438355]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38498.794520547948]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,98005.780821917811]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3423966.0821917807]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,293868.76712328766]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,6757111,6757111,2596254.0547945206]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,7591356.1643835614]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,15464650,15464650,11509412.712328767]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,78757457.857534245,78757457.857534245,51440098.630136989]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9010721.1232876703]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16875305.534246575]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,685222,685222,231806.16438356164]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,11984180.547945205]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,29722499.369863015,48594285.928767145,29722499.369863015]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,7174600.4082191782,7174600.4082191782,1858749.8630136987]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,68130761.846575335,68130761.846575335,21751580.82191781]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,13289481.835616438,39718965.87671233,13289481.835616438]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,699652.73972602736]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29361375.657534245},29361375.657534245,12942603.01369863]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24627581.753424659,95336184,24627581.753424659]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,18949988,18949988,6272992.6027397262]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,101783883.01369864,221513825.46301368,101783883.01369864]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,78707.260273972599]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,127560152,127560152,53598939.643835619]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,54702858,54702858,7278745.2054794524]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,0,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,13626359.09589041]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,75132793.698630139,126186301.36986303,75132793.698630139]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,328946.71232876711,14701369.863013728,328946.71232876711]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,20423482,20423482,6028180.8219178086]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,112982854.87397259,112982854.87397259,46456441.643835619]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,165327058.49589041,165327058.49589041,61200832.602739729]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,180530.49315068492,4687260.2739726007,180530.49315068492]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8379084.0000000009,8379084.0000000009,2915916.1643835618]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,5454179.1232876712,8000000,5454179.1232876712]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3432229.3561643874,3432229.3561643874,584030.68493150687]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,6886117.5342465751]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1292399.3424657534]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,42303853.04109589,57830000,42303853.04109589]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1613602.3561643835]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10064779.67671233,10064779.67671233,6064997.6712328764]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,16611750.030136986,16611750.030136986,10683166.849315068]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,1080649.3424657534]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,64098590.290410951,64098590.290410951,32822924.10958904]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,6914581.9178082189,38660000,6914581.9178082189]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,30.136986301369863,14500000,30.136986301369863]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,4454952.0821917811,9055895,4454952.0821917811]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,5673152,5673152,10012257.260273973]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,39749273,39749273,2071863.5616438356]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,99858652,99858652,24550584.16438356]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,300857.53424657532,3433103,300857.53424657532]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,50999376,50999376,16855328.630136985]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,7693086.8767123288,28289540.739726055,7693086.8767123288]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,5429590.3561643837,12349999,5429590.3561643837]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,10523405.260273973,11732444,10523405.260273973]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,18549.31506849315]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,165445.42465753425,5282300.298630151,165445.42465753425]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,1855552.9232876711,1855552.9232876711,13019.17808219178]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,827238.27397260279]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10726995,10726995,2058121.0958904109]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,1055917,1055917,426658.65753424657]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,9197395.3424657527,73267750,9197395.3424657527]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,0,2583336,0]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,22918098.87671233,36451349.04109598,22918098.87671233]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,13104679.123287672,69310206.569863021,13104679.123287672]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,15744621.863013698,38494246.575342573,15744621.863013698]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,44559838.219178081,83903452.054794386,44559838.219178081]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,0]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1240482.9589041097]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,20472085.232876711,381309315.06849086,20472085.232876711]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1079269,1079269,411510.60273972602]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,14243437.698630137,37470000,14243437.698630137]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},221742083,192774633,192774633,42243637.534246579]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,5571337.5616438352,10747260.273972601,5571337.5616438352]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13277455,3355168.9479452055,13276800,3355168.9479452055]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95532642},95532642,43926492.87671233]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,45203238.16438356,67000000,45203238.16438356]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7458246.2191780824,28177260.273972586,7458246.2191780824]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1847855.9452054794]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,9566617.1232876703,48650000,9566617.1232876703]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,162892.5205479452]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,59928635,59928635,13503801.616438355]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},65670000,56545004.884931505,56545004.884931505,22730852.05479452]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,529635,529635,196499.17808219179]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,96345394,96345394,61162441.09589041]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,31106787.89041096,88686627.945205778,31106787.89041096]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10114111.980821917,10114111.980821917,4653108.493150685]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30599872,9087005.5506849326,9087005.5506849326,216049.04109589042]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,421705.34246575343,4093358.7890410959,421705.34246575343]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,18148113.424657535,38708627.616438277,18148113.424657535]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,15724001,15724001,4030751.6986301369]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,104462230,104462230,45271871.232876711]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,5267448.7616438335,5267448.7616438335,34214.520547945205]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,14574159.178082192]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,1814933.6986301369]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,21616439.643835615,42725464.350684799,21616439.643835615]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,14556396.739726027]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,2395.8904109589039,92000,2395.8904109589039]

{"sheet":"19-20 FCC - Exit","index":18,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":22903731.561643835},22903731.561643835,8681891.9452054799]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":24750106.684931505},53562602.739726052,24750106.684931505]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,70420657.789041102,70420657.789041102,19186591.780821919]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,74408500.917808205,74408500.917808205,14251057.534246575]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7519525,7519525,1855666.8493150685]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,58622167.257534251,58622167.257534251,36227725.479452051]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1518337.5342465753]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8037573.9999999991,8037573.9999999991,3298529.3150684931]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,32261.64383561644]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,60640352.295890406,60640352.295890406,17373716.438356165]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,0,0,0]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,6249289.8630136987]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2483918.8273972599,2483918.8273972599,915982.05479452061]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,297523.78082191781,157931638.35616475,297523.78082191781]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11660088.783561643,24928850.016438369,11660088.783561643]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,241588739.71506849,670064334.84657693,241588739.71506849]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1126642,1126642,470479.94520547945]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,14957981,14957981,5140480.8219178086]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,5044.9315068493152,0,5044.9315068493152]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,0,1974575.3424657546,0]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,9623690.2465753425,91250980.802739576,9623690.2465753425]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21081766,21081766,7227144.6575342463]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,18854048.82191781,33644543,18854048.82191781]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,52568615,52568615,26238975.06849315]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1144964.3835616438,0,1144964.3835616438]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,10177324.205479452,10177324.205479452,6404196.98630137]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,16570018.164383562,27290000,16570018.164383562]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,126857311.69315068,126857311.69315068,48538880.273972601]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,63187749.071232878,63187749.071232878,10336260]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,304579.75342465751,10526027.397260275,304579.75342465751]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,13117551.232876712,21939726.027397342,13117551.232876712]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,72221179.94520548,72221179.94520548,39450128.767123289]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,15940642.465753425]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2304790.5643835617,2304790.5643835617,886721.45205479453]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19304397.260273974]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,14453143,14453143,8288553.0410958901]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,20624435,20624435,84283.205479452052]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,19536466.219178081,71802739.726027414,19536466.219178081]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,9097523.8136986308,9097523.8136986308,3177176.7123287669]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,53335.232876712325,21041573.709589042,53335.232876712325]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3576724,3576724,1601877.5616438356]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,27840552.767123289,44876712.328767136,27840552.767123289]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,21270.986301369863,85000,21270.986301369863]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2294873.6438356163]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1741179.4520547944]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,911664.93150684936]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,24001.397260273974]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,35635800,35635800,15932110.684931507]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,3083036.3013698631,26726575.342465799,3083036.3013698631]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,37603017.205479451,89904657.534246609,37603017.205479451]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,32842106.301369864]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,62266492.249315068,62266492.249315068,40005309.315068491]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,66956781.000000007,66956781.000000007,15748293.150684932]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,13915479.178082192]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,0,1457215,0]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,13283987.260273973,50380847.912328787,13283987.260273973]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,4550543.2876712326]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16496286.802739725,16496286.802739725,3895338.0821917807]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,20949113.342465755]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2297677,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,7723033.3972602738,20967671.232876666,7723033.3972602738]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,2211332.1095890412]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,142075461.7945205,142075461.7945205,63795437.260273971]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,74376043.931506857,74376043.931506857,9340506.8493150678]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,301.36986301369865,0,301.36986301369865]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8353903.2876712326]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,16864011,16864011,8924797.8630136978]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,41435157.726027399,377085418.67397249,41435157.726027399]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,35737208.657534249]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,128262344.00000001,128262344.00000001,55270123.83561644]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1437062.3013698631,0,1437062.3013698631]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12360472.556164384,12360472.556164384,5236542.4657534249]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,0,43320000,0]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30858832.82191781,63813698.630136833,30858832.82191781]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,20689216.246575344,20689216.246575344,8985249.0410958901]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,1806988,1806988,726532.82191780827]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36918109.589041099]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2828419.4520547944,30210000,2828419.4520547944]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4472448.1095890412,64821917.808219194,4472448.1095890412]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,3883902.6027397262,131239372.27397244,3883902.6027397262]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,38083961.01369863,245293783.89589056,38083961.01369863]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,554885.50684931502,2923219.3205479463,554885.50684931502]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,18387106,18387106,8506092.0547945201]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,50333830.895890415,50333830.895890415,10478961.94520548]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,20557060.98630137,58239379.013698623,20557060.98630137]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,41458.246575342462]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,563662.30136986298]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,10910448.849315068]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,8958326,8958326,631183.01369863015]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1539547.9452054794]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1424555,1424555,689364.87671232875]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,8790093.9726027399]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3068392,3068392,1057163.8904109588]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,224817.39726027398]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,19805107.616438355,61641250.353424668,19805107.616438355]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38498.794520547948]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,98005.780821917811]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3423966.0821917807]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,293868.76712328766]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,6757111,6757111,2596254.0547945206]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,7591356.1643835614]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,15464650,15464650,11509412.712328767]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,78757457.857534245,78757457.857534245,51440098.630136989]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9010721.1232876703]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16875305.534246575]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,685222,685222,231806.16438356164]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,11984180.547945205]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,29722499.369863015,48594285.928767145,29722499.369863015]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,7174600.4082191782,7174600.4082191782,1858749.8630136987]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,68130761.846575335,68130761.846575335,21751580.82191781]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,13289481.835616438,39718965.87671233,13289481.835616438]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,699652.73972602736]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29361375.657534245},29361375.657534245,12942603.01369863]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24627581.753424659,95336184,24627581.753424659]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,18949988,18949988,6272992.6027397262]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,101783883.01369864,221513825.46301368,101783883.01369864]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,78707.260273972599]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,127560152,127560152,53598939.643835619]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,54702858,54702858,7278745.2054794524]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,0,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,13626359.09589041]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,75132793.698630139,126186301.36986303,75132793.698630139]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,328946.71232876711,14701369.863013728,328946.71232876711]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,20423482,20423482,6028180.8219178086]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,112982854.87397259,112982854.87397259,46456441.643835619]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,165327058.49589041,165327058.49589041,61200832.602739729]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,180530.49315068492,4687260.2739726007,180530.49315068492]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8379084.0000000009,8379084.0000000009,2915916.1643835618]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,5454179.1232876712,8000000,5454179.1232876712]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3432229.3561643874,3432229.3561643874,584030.68493150687]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,6886117.5342465751]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1292399.3424657534]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,42303853.04109589,57830000,42303853.04109589]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1613602.3561643835]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10064779.67671233,10064779.67671233,6064997.6712328764]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,16611750.030136986,16611750.030136986,10683166.849315068]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,1080649.3424657534]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,64098590.290410951,64098590.290410951,32822924.10958904]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,6914581.9178082189,38660000,6914581.9178082189]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,30.136986301369863,14500000,30.136986301369863]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,4454952.0821917811,9055895,4454952.0821917811]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,5673152,5673152,10012257.260273973]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,39749273,39749273,2071863.5616438356]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,99858652,99858652,24550584.16438356]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,300857.53424657532,3433103,300857.53424657532]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,50999376,50999376,16855328.630136985]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,7693086.8767123288,28289540.739726055,7693086.8767123288]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,5429590.3561643837,12349999,5429590.3561643837]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,10523405.260273973,11732444,10523405.260273973]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,18549.31506849315]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,165445.42465753425,5282300.298630151,165445.42465753425]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,1855552.9232876711,1855552.9232876711,13019.17808219178]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,827238.27397260279]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10726995,10726995,2058121.0958904109]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,1055917,1055917,426658.65753424657]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,9197395.3424657527,73267750,9197395.3424657527]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,0,2583336,0]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,22918098.87671233,36451349.04109598,22918098.87671233]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,13104679.123287672,69310206.569863021,13104679.123287672]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,15744621.863013698,38494246.575342573,15744621.863013698]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,44559838.219178081,83903452.054794386,44559838.219178081]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,0]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1240482.9589041097]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,20472085.232876711,381309315.06849086,20472085.232876711]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1079269,1079269,411510.60273972602]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,14243437.698630137,37470000,14243437.698630137]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},221742083,192774633,192774633,42243637.534246579]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,5571337.5616438352,10747260.273972601,5571337.5616438352]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13277455,3355168.9479452055,13276800,3355168.9479452055]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95532642},95532642,43926492.87671233]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,45203238.16438356,67000000,45203238.16438356]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7458246.2191780824,28177260.273972586,7458246.2191780824]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1847855.9452054794]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,9566617.1232876703,48650000,9566617.1232876703]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,162892.5205479452]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,59928635,59928635,13503801.616438355]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},65670000,56545004.884931505,56545004.884931505,22730852.05479452]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,529635,529635,196499.17808219179]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,96345394,96345394,61162441.09589041]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,31106787.89041096,88686627.945205778,31106787.89041096]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10114111.980821917,10114111.980821917,4653108.493150685]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30599872,9087005.5506849326,9087005.5506849326,216049.04109589042]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,421705.34246575343,4093358.7890410959,421705.34246575343]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,18148113.424657535,38708627.616438277,18148113.424657535]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,15724001,15724001,4030751.6986301369]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,104462230,104462230,45271871.232876711]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,5267448.7616438335,5267448.7616438335,34214.520547945205]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,14574159.178082192]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,1814933.6986301369]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,21616439.643835615,42725464.350684799,21616439.643835615]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,14556396.739726027]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,2395.8904109589039,92000,2395.8904109589039]

{"sheet":"20-21 FCC - Exit","index":19,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":22903731.561643835},22903731.561643835,8681891.9452054799]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":24750106.684931505},53562602.739726052,24750106.684931505]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,70420657.789041102,70420657.789041102,19186591.780821919]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,74408500.917808205,74408500.917808205,14251057.534246575]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7519525,7519525,1855666.8493150685]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,58622167.257534251,58622167.257534251,36227725.479452051]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1518337.5342465753]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8037573.9999999991,8037573.9999999991,3298529.3150684931]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,32261.64383561644]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,60640352.295890406,60640352.295890406,17373716.438356165]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,0,0,0]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,6249289.8630136987]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2483918.8273972599,2483918.8273972599,915982.05479452061]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,297523.78082191781,157931638.35616475,297523.78082191781]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11660088.783561643,24928850.016438369,11660088.783561643]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,241588739.71506849,670064334.84657693,241588739.71506849]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1126642,1126642,470479.94520547945]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,14957981,14957981,5140480.8219178086]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,5044.9315068493152,0,5044.9315068493152]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,0,1974575.3424657546,0]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,9623690.2465753425,91250980.802739576,9623690.2465753425]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21081766,21081766,7227144.6575342463]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,18854048.82191781,33644543,18854048.82191781]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,52568615,52568615,26238975.06849315]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1144964.3835616438,0,1144964.3835616438]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,10177324.205479452,10177324.205479452,6404196.98630137]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,16570018.164383562,27290000,16570018.164383562]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,126857311.69315068,126857311.69315068,48538880.273972601]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,63187749.071232878,63187749.071232878,10336260]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,304579.75342465751,10526027.397260275,304579.75342465751]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,13117551.232876712,21939726.027397342,13117551.232876712]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,72221179.94520548,72221179.94520548,39450128.767123289]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,15940642.465753425]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2304790.5643835617,2304790.5643835617,886721.45205479453]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19304397.260273974]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,14453143,14453143,8288553.0410958901]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,20624435,20624435,84283.205479452052]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,19536466.219178081,71802739.726027414,19536466.219178081]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,9097523.8136986308,9097523.8136986308,3177176.7123287669]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,53335.232876712325,21041573.709589042,53335.232876712325]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3576724,3576724,1601877.5616438356]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,27840552.767123289,44876712.328767136,27840552.767123289]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,21270.986301369863,85000,21270.986301369863]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2294873.6438356163]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1741179.4520547944]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,911664.93150684936]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,24001.397260273974]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,35635800,35635800,15932110.684931507]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,3083036.3013698631,26726575.342465799,3083036.3013698631]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,37603017.205479451,89904657.534246609,37603017.205479451]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,32842106.301369864]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,62266492.249315068,62266492.249315068,40005309.315068491]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,66956781.000000007,66956781.000000007,15748293.150684932]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,13915479.178082192]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,0,1457215,0]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,13283987.260273973,50380847.912328787,13283987.260273973]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,4550543.2876712326]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16496286.802739725,16496286.802739725,3895338.0821917807]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,20949113.342465755]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2297677,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,7723033.3972602738,20967671.232876666,7723033.3972602738]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,2211332.1095890412]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,142075461.7945205,142075461.7945205,63795437.260273971]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,74376043.931506857,74376043.931506857,9340506.8493150678]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,301.36986301369865,0,301.36986301369865]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8353903.2876712326]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,16864011,16864011,8924797.8630136978]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,41435157.726027399,377085418.67397249,41435157.726027399]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,35737208.657534249]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,128262344.00000001,128262344.00000001,55270123.83561644]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1437062.3013698631,0,1437062.3013698631]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12360472.556164384,12360472.556164384,5236542.4657534249]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,0,43320000,0]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30858832.82191781,63813698.630136833,30858832.82191781]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,20689216.246575344,20689216.246575344,8985249.0410958901]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,1806988,1806988,726532.82191780827]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36918109.589041099]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2828419.4520547944,30210000,2828419.4520547944]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4472448.1095890412,64821917.808219194,4472448.1095890412]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,3883902.6027397262,131239372.27397244,3883902.6027397262]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,38083961.01369863,245293783.89589056,38083961.01369863]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,554885.50684931502,2923219.3205479463,554885.50684931502]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,18387106,18387106,8506092.0547945201]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,50333830.895890415,50333830.895890415,10478961.94520548]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,20557060.98630137,58239379.013698623,20557060.98630137]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,41458.246575342462]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,563662.30136986298]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,10910448.849315068]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,8958326,8958326,631183.01369863015]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1539547.9452054794]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1424555,1424555,689364.87671232875]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,8790093.9726027399]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3068392,3068392,1057163.8904109588]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,224817.39726027398]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,19805107.616438355,61641250.353424668,19805107.616438355]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38498.794520547948]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,98005.780821917811]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3423966.0821917807]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,293868.76712328766]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,6757111,6757111,2596254.0547945206]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,7591356.1643835614]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,15464650,15464650,11509412.712328767]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,78757457.857534245,78757457.857534245,51440098.630136989]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9010721.1232876703]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16875305.534246575]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,685222,685222,231806.16438356164]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,11984180.547945205]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,29722499.369863015,48594285.928767145,29722499.369863015]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,7174600.4082191782,7174600.4082191782,1858749.8630136987]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,68130761.846575335,68130761.846575335,21751580.82191781]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,13289481.835616438,39718965.87671233,13289481.835616438]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,699652.73972602736]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29361375.657534245},29361375.657534245,12942603.01369863]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24627581.753424659,95336184,24627581.753424659]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,18949988,18949988,6272992.6027397262]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,101783883.01369864,221513825.46301368,101783883.01369864]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,78707.260273972599]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,127560152,127560152,53598939.643835619]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,54702858,54702858,7278745.2054794524]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,0,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,13626359.09589041]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,75132793.698630139,126186301.36986303,75132793.698630139]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,328946.71232876711,14701369.863013728,328946.71232876711]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,20423482,20423482,6028180.8219178086]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,112982854.87397259,112982854.87397259,46456441.643835619]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,165327058.49589041,165327058.49589041,61200832.602739729]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,180530.49315068492,4687260.2739726007,180530.49315068492]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8379084.0000000009,8379084.0000000009,2915916.1643835618]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,5454179.1232876712,8000000,5454179.1232876712]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3432229.3561643874,3432229.3561643874,584030.68493150687]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,6886117.5342465751]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1292399.3424657534]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,42303853.04109589,57830000,42303853.04109589]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1613602.3561643835]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10064779.67671233,10064779.67671233,6064997.6712328764]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,16611750.030136986,16611750.030136986,10683166.849315068]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,1080649.3424657534]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,64098590.290410951,64098590.290410951,32822924.10958904]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,6914581.9178082189,38660000,6914581.9178082189]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,30.136986301369863,14500000,30.136986301369863]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,4454952.0821917811,9055895,4454952.0821917811]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,5673152,5673152,10012257.260273973]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,39749273,39749273,2071863.5616438356]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,99858652,99858652,24550584.16438356]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,300857.53424657532,3433103,300857.53424657532]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,50999376,50999376,16855328.630136985]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,7693086.8767123288,28289540.739726055,7693086.8767123288]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,5429590.3561643837,12349999,5429590.3561643837]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,10523405.260273973,11732444,10523405.260273973]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,18549.31506849315]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,165445.42465753425,5282300.298630151,165445.42465753425]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,1855552.9232876711,1855552.9232876711,13019.17808219178]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,827238.27397260279]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10726995,10726995,2058121.0958904109]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,1055917,1055917,426658.65753424657]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,9197395.3424657527,73267750,9197395.3424657527]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,0,2583336,0]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,22918098.87671233,36451349.04109598,22918098.87671233]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,13104679.123287672,69310206.569863021,13104679.123287672]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,15744621.863013698,38494246.575342573,15744621.863013698]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,44559838.219178081,83903452.054794386,44559838.219178081]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,0]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1240482.9589041097]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,20472085.232876711,381309315.06849086,20472085.232876711]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1079269,1079269,411510.60273972602]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,14243437.698630137,37470000,14243437.698630137]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},221742083,192774633,192774633,42243637.534246579]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,5571337.5616438352,10747260.273972601,5571337.5616438352]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13277455,3355168.9479452055,13276800,3355168.9479452055]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95532642},95532642,43926492.87671233]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,45203238.16438356,67000000,45203238.16438356]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7458246.2191780824,28177260.273972586,7458246.2191780824]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1847855.9452054794]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,9566617.1232876703,48650000,9566617.1232876703]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,162892.5205479452]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,59928635,59928635,13503801.616438355]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},65670000,56545004.884931505,56545004.884931505,22730852.05479452]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,529635,529635,196499.17808219179]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,96345394,96345394,61162441.09589041]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,31106787.89041096,88686627.945205778,31106787.89041096]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10114111.980821917,10114111.980821917,4653108.493150685]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30599872,9087005.5506849326,9087005.5506849326,216049.04109589042]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,421705.34246575343,4093358.7890410959,421705.34246575343]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,18148113.424657535,38708627.616438277,18148113.424657535]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,15724001,15724001,4030751.6986301369]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,104462230,104462230,45271871.232876711]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,5267448.7616438335,5267448.7616438335,34214.520547945205]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,14574159.178082192]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,1814933.6986301369]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,21616439.643835615,42725464.350684799,21616439.643835615]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,14556396.739726027]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,2395.8904109589039,92000,2395.8904109589039]

{"sheet":"21-22 FCC - Exit","index":20,"n_rows":222,"n_cols":6,"rows_kept":222,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},23536855,{"$f":"IF(LEFT($B3, 3)=\"GDN\", $E3, $F3)","v":22903731.561643835},22903731.561643835,8681891.9452054799]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36590000,{"$f":"IF(LEFT($B4, 3)=\"GDN\", $E4, $F4)","v":24750106.684931505},53562602.739726052,24750106.684931505]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},139912893,70420657.789041102,70420657.789041102,19186591.780821919]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},128480000,74408500.917808205,74408500.917808205,14251057.534246575]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},16011750,7519525,7519525,1855666.8493150685]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},84650000,58622167.257534251,58622167.257534251,36227725.479452051]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},4586470,4586470,4586470,1518337.5342465753]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},12140000,8037573.9999999991,8037573.9999999991,3298529.3150684931]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21830000,15330890,15330890,32261.64383561644]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},87835508,60640352.295890406,60640352.295890406,17373716.438356165]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2300000,0,0,0]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22680000,19128874,19128874,6249289.8630136987]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3660000,2483918.8273972599,2483918.8273972599,915982.05479452061]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0,297523.78082191781,157931638.35616475,297523.78082191781]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20040000,11660088.783561643,24928850.016438369,11660088.783561643]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},651676940,241588739.71506849,670064334.84657693,241588739.71506849]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1340000,1126642,1126642,470479.94520547945]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15723362,14957981,14957981,5140480.8219178086]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58590000,5044.9315068493152,0,5044.9315068493152]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1000000,0,1974575.3424657546,0]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},100940000,9623690.2465753425,91250980.802739576,9623690.2465753425]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},24176039,21081766,21081766,7227144.6575342463]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43540000,18854048.82191781,33644543,18854048.82191781]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},62130000,52568615,52568615,26238975.06849315]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,1144964.3835616438,0,1144964.3835616438]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},13400271,10177324.205479452,10177324.205479452,6404196.98630137]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000,16570018.164383562,27290000,16570018.164383562]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},166545212,126857311.69315068,126857311.69315068,48538880.273972601]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},79330000,63187749.071232878,63187749.071232878,10336260]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16890000,304579.75342465751,10526027.397260275,304579.75342465751]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19300000,13117551.232876712,21939726.027397342,13117551.232876712]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},107280000,72221179.94520548,72221179.94520548,39450128.767123289]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},58866000,57139307,57139307,15940642.465753425]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},3110000,2304790.5643835617,2304790.5643835617,886721.45205479453]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},60444108,56250554,56250554,19304397.260273974]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},20310000,14453143,14453143,8288553.0410958901]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22380000,20624435,20624435,84283.205479452052]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73210000,19536466.219178081,71802739.726027414,19536466.219178081]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},11080000,9097523.8136986308,9097523.8136986308,3177176.7123287669]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21120000,53335.232876712325,21041573.709589042,53335.232876712325]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0,0,0,0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3851761,3576724,3576724,1601877.5616438356]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45000000,27840552.767123289,44876712.328767136,27840552.767123289]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},75000000,0,0,0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000,21270.986301369863,85000,21270.986301369863]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},8970000,7743399,7743399,2294873.6438356163]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000,4830571,4830571,1741179.4520547944]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927,2848927,2848927,911664.93150684936]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},166692,166692,166692,24001.397260273974]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52120008,35635800,35635800,15932110.684931507]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0,0,0,0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28480000,3083036.3013698631,26726575.342465799,3083036.3013698631]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},137760000,37603017.205479451,89904657.534246609,37603017.205479451]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},105977456,94743289,94743289,32842106.301369864]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},74272791,62266492.249315068,62266492.249315068,40005309.315068491]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},82525354,66956781.000000007,66956781.000000007,15748293.150684932]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974,{"$f":"IF(LEFT($B68, 3)=\"GDN\", $E68, $F68)","v":40231974},40231974,13915479.178082192]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2610000,0,23931,0]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2380000,0,1457215,0]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000,13283987.260273973,50380847.912328787,13283987.260273973]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},29600000,27391725,27391725,4550543.2876712326]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21140000,16496286.802739725,16496286.802739725,3895338.0821917807]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},60212185,60212185,60212185,20949113.342465755]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121510000,0,2297677,0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19600000,7723033.3972602738,20967671.232876666,7723033.3972602738]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000,5584329,5584329,2211332.1095890412]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},135120000,142075461.7945205,142075461.7945205,63795437.260273971]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},117883000,74376043.931506857,74376043.931506857,9340506.8493150678]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1080000,301.36986301369865,0,301.36986301369865]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25952278,22229864,22229864,8353903.2876712326]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},23150000,16864011,16864011,8924797.8630136978]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510001,41435157.726027399,377085418.67397249,41435157.726027399]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},82680000,78188679,78188679,35737208.657534249]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},145790000,128262344.00000001,128262344.00000001,55270123.83561644]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},1620000,0,488720,0]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1620000,1437062.3013698631,0,1437062.3013698631]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},15230000,12360472.556164384,12360472.556164384,5236542.4657534249]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000,0,43320000,0]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,30858832.82191781,63813698.630136833,30858832.82191781]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},35590000,20689216.246575344,20689216.246575344,8985249.0410958901]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2190000,1806988,1806988,726532.82191780827]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},123699000,95134383,95134383,36918109.589041099]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11590000,0,0,0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000,2828419.4520547944,30210000,2828419.4520547944]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,4472448.1095890412,64821917.808219194,4472448.1095890412]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},119580000,3883902.6027397262,131239372.27397244,3883902.6027397262]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,38083961.01369863,245293783.89589056,38083961.01369863]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3250000,554885.50684931502,2923219.3205479463,554885.50684931502]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},22199592,18387106,18387106,8506092.0547945201]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},46410000,50333830.895890415,50333830.895890415,10478961.94520548]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},44789585,20557060.98630137,58239379.013698623,20557060.98630137]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},250000,250000,250000,41458.246575342462]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385,1684385,1684385,563662.30136986298]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},34960000,30242930,30242930,10910448.849315068]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},12390000,8958326,8958326,631183.01369863015]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},15678000,11667297,11667297,1539547.9452054794]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1890000,1424555,1424555,689364.87671232875]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},15430000,14000883,14000883,8790093.9726027399]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392,3068392,3068392,1057163.8904109588]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1210000,858703,858703,224817.39726027398]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41616008,19805107.616438355,61641250.353424668,19805107.616438355]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},249796,155319,155319,38498.794520547948]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1790000,0,0,0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4260000,2586215,2586215,98005.780821917811]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521,20919521,20919521,3423966.0821917807]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2470000,2299463,2299463,293868.76712328766]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7439745,6757111,6757111,2596254.0547945206]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000,26684207,26684207,7591356.1643835614]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980,15464650,15464650,11509412.712328767]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},165300000,78757457.857534245,78757457.857534245,51440098.630136989]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50300000,40420636,40420636,9010721.1232876703]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},57560000,49258990,49258990,16875305.534246575]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},990000,685222,685222,231806.16438356164]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},47680000,36407083,36407083,11984180.547945205]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000,29722499.369863015,48594285.928767145,29722499.369863015]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9480000,7174600.4082191782,7174600.4082191782,1858749.8630136987]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},92341877,68130761.846575335,68130761.846575335,21751580.82191781]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38120000,13289481.835616438,39718965.87671233,13289481.835616438]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914,2432914,2432914,699652.73972602736]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411,{"$f":"IF(LEFT($B132, 3)=\"GDN\", $E132, $F132)","v":29361375.657534245},29361375.657534245,12942603.01369863]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40940000,24627581.753424659,95336184,24627581.753424659]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},21635242,18949988,18949988,6272992.6027397262]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},530089918,101783883.01369864,221513825.46301368,101783883.01369864]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112,322112,322112,78707.260273972599]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},148410000,127560152,127560152,53598939.643835619]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},87630000,54702858,54702858,7278745.2054794524]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},2410000,0,0,0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561,46858561,46858561,13626359.09589041]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200056,75132793.698630139,126186301.36986303,75132793.698630139]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23280000,328946.71232876711,14701369.863013728,328946.71232876711]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25450000,20423482,20423482,6028180.8219178086]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},151860000,112982854.87397259,112982854.87397259,46456441.643835619]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},197176511,165327058.49589041,165327058.49589041,61200832.602739729]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000,180530.49315068492,4687260.2739726007,180530.49315068492]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},9380000,8379084.0000000009,8379084.0000000009,2915916.1643835618]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},15380000,5454179.1232876712,8000000,5454179.1232876712]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791,3432229.3561643874,3432229.3561643874,584030.68493150687]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25794765,22688355,22688355,6886117.5342465751]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},5046154,5046154,5046154,1292399.3424657534]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14730000,0,0,0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000,42303853.04109589,57830000,42303853.04109589]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4530000,4023357,4023357,1613602.3561643835]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},16520000,10064779.67671233,10064779.67671233,6064997.6712328764]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},25472176,16611750.030136986,16611750.030136986,10683166.849315068]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2700000,2367780,2367780,1080649.3424657534]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},80080000,64098590.290410951,64098590.290410951,32822924.10958904]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000,6914581.9178082189,38660000,6914581.9178082189]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},17980000,30.136986301369863,14500000,30.136986301369863]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9100000,4454952.0821917811,9055895,4454952.0821917811]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,0,0,0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},9220000,5673152,5673152,10012257.260273973]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},69070000,39749273,39749273,2071863.5616438356]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110990000,99858652,99858652,24550584.16438356]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4550000,300857.53424657532,3433103,300857.53424657532]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},60740000,50999376,50999376,16855328.630136985]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},19100000,7693086.8767123288,28289540.739726055,7693086.8767123288]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12350000,5429590.3561643837,12349999,5429590.3561643837]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16240000,10523405.260273973,11732444,10523405.260273973]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},67060000,48279307,48279307,18549.31506849315]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},5520000,165445.42465753425,5282300.298630151,165445.42465753425]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},44760000,1855552.9232876711,1855552.9232876711,13019.17808219178]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},3530000,2203090,2203090,827238.27397260279]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995,10726995,10726995,2058121.0958904109]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1058074,1055917,1055917,426658.65753424657]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},108300000,9197395.3424657527,73267750,9197395.3424657527]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336,0,2583336,0]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35200000,22918098.87671233,36451349.04109598,22918098.87671233]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},68012169,13104679.123287672,69310206.569863021,13104679.123287672]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38600000,15744621.863013698,38494246.575342573,15744621.863013698]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000,44559838.219178081,83903452.054794386,44559838.219178081]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},930433,742435,742435,0]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},4680000,3735040,3735040,1240482.9589041097]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0,20472085.232876711,381309315.06849086,20472085.232876711]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1710546,1079269,1079269,411510.60273972602]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37470000,14243437.698630137,37470000,14243437.698630137]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},221742083,192774633,192774633,42243637.534246579]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000,5571337.5616438352,10747260.273972601,5571337.5616438352]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13277455,3355168.9479452055,13276800,3355168.9479452055]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13100000,0,0,0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411,{"$f":"IF(LEFT($B195, 3)=\"GDN\", $E195, $F195)","v":95532642},95532642,43926492.87671233]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000,45203238.16438356,67000000,45203238.16438356]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},91000001,7458246.2191780824,28177260.273972586,7458246.2191780824]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484,6921484,6921484,1847855.9452054794]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48650000,9566617.1232876703,48650000,9566617.1232876703]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053,572053,572053,162892.5205479452]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},80730000,59928635,59928635,13503801.616438355]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},65670000,56545004.884931505,56545004.884931505,22730852.05479452]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000,0,8300000.0000000009,0]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},970000,529635,529635,196499.17808219179]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},110652366,96345394,96345394,61162441.09589041]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},66000000,31106787.89041096,88686627.945205778,31106787.89041096]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},12261932,10114111.980821917,10114111.980821917,4653108.493150685]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},30599872,9087005.5506849326,9087005.5506849326,216049.04109589042]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11700000,421705.34246575343,4093358.7890410959,421705.34246575343]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40840000,18148113.424657535,38708627.616438277,18148113.424657535]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},29110000,15724001,15724001,4030751.6986301369]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},161870000,104462230,104462230,45271871.232876711]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},15910000,5267448.7616438335,5267448.7616438335,34214.520547945205]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},106260000,90444640,90444640,14574159.178082192]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},71863120,69318957,69318957,1814933.6986301369]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42020000,21616439.643835615,42725464.350684799,21616439.643835615]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0,0,0,0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},64610000,72938900,72938900,14556396.739726027]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},110000,2395.8904109589039,92000,2395.8904109589039]

{"sheet":"Entry Capacity Split","index":21,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,1,7]]}
[]
[null,"Per Category"]
[null,"Entry Point Type","IP Yearly (%)\nNon-IP QSEC (%)","IP Quarterly (%)\nNon-IP N/A","IP Monthly (%)\nNon-IP MSEC (%)","IP Daily (%)\nNon-IP DADSEC (%)","IP Within Day (%)\nNon-IP WDDSEC (%)","IP Daily Interruptible (%)\nNon-IP DISEC (%)"]
[null,"STORAGE SITE",61.56,0,0,0,33.44,4.99]
[null,"INTERCONNECTION POINT",28.6,0,1.25,2.79,31.63,35.729999999999997]
[null,"BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
[null,"ONSHORE FIELD",23.76,0,0,0,38.200000000000003,38.04]
[null,"LNG IMPORTATION TERMINAL",78.260000000000005,0,0,0,3.53,18.21]
[]
["Entry Point","Entry Point Type","IP Yearly (%)\nNon-IP QSEC (%)","IP Quarterly (%)\nNon-IP N/A","IP Monthly (%)\nNon-IP MSEC (%)","IP Daily (%)\nNon-IP DADSEC (%)","IP Within Day (%)\nNon-IP WDDSEC (%)","IP Daily Interruptible (%)\nNon-IP DISEC (%)"]
["Avonmouth","STORAGE SITE",{"$f":"VLOOKUP($B11, $B$4:$H$8, 2, 0)","v":61.56},{"$f":"VLOOKUP($B11, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B11, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B11, $B$4:$H$8, 5, 0)","v":0},{"$f":"VLOOKUP($B11, $B$4:$H$8, 6, 0)","v":33.44},{"$f":"VLOOKUP($B11, $B$4:$H$8, 7, 0)","v":4.99}]
["Bacton IP","INTERCONNECTION POINT",{"$f":"VLOOKUP($B12, $B$4:$H$8, 2, 0)","v":28.6},{"$f":"VLOOKUP($B12, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$8, 4, 0)","v":1.25},{"$f":"VLOOKUP($B12, $B$4:$H$8, 5, 0)","v":2.79},{"$f":"VLOOKUP($B12, $B$4:$H$8, 6, 0)","v":31.63},{"$f":"VLOOKUP($B12, $B$4:$H$8, 7, 0)","v":35.729999999999997}]
["Bacton UKCS","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Burton Point","ONSHORE FIELD",23.76,0,0,0,38.200000000000003,38.04]
["Barrow","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Barton Stacey","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Canonbie","ONSHORE FIELD",23.76,0,0,0,38.200000000000003,38.04]
["Cheshire","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Caythorpe","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Dynevor Arms","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Easington","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Fleetwood","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Glenmavis","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Garton","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Hole House Farm","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Hatfield Moor (onshore)","ONSHORE FIELD",23.76,0,0,0,38.200000000000003,38.04]
["Hornsea","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Hatfield Moor (storage)","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Isle of Grain","LNG IMPORTATION TERMINAL",78.260000000000005,0,0,0,3.53,18.21]
["Milford Haven","LNG IMPORTATION TERMINAL",78.260000000000005,0,0,0,3.53,18.21]
["Partington","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["Moffat (Irish Interconnector)","STORAGE SITE",61.56,0,0,0,33.44,4.99]
["St Fergus","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Teesside","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Theddlethorpe","BEACH TERMINAL",25.85,0,0.05,0.1,38.51,35.49]
["Wytch Farm","ONSHORE FIELD",23.76,0,0,0,38.200000000000003,38.04]

{"sheet":"Exit Capacity Split","index":22,"n_rows":231,"n_cols":8,"rows_kept":231,"cut":false,"hidden":false,"merged":[[1,1,1,7]]}
[]
[null,"Per Category"]
[null,"Exit Point Type","IP Yearly (%)\nNon-IP Enduring Firm (%)","IP Quarterly (%)\nNon-IP N/A","IP Monthly (%)\nNon-IP N/A","IP Daily (%)\nNon-IP Daily Firm (%)","IP Within Day (%)\nNon-IP N/A","IP Daily Interruptible (%)\nNon-IP Offpeak (%)"]
[null,"DNO",97.03,0,0,0,0,2.97]
[null,"Industrial",80.59,0,0,0,0,19.399999999999999]
[null,"Interconnector",44.2,0,0,3.33,0,52.46]
[null,"Power Station",52.01,0,0,3.46,0,44.53]
[null,"Storage Site",45.43,0,0,0.48,0,54.08]
[]
[]
["Exit Point","Exit Point Type","IP Yearly (%)\nNon-IP Enduring Firm (%)","IP Quarterly (%)\nNon-IP N/A","IP Monthly (%)\nNon-IP N/A","IP Daily (%)\nNon-IP Daily Firm (%)","IP Within Day (%)\nNon-IP N/A","IP Daily Interruptible (%)\nNon-IP Offpeak (%)"]
["Aberdeen","DNO",{"$f":"VLOOKUP($B12, $B$4:$H$8, 2, 0)","v":97.03},{"$f":"VLOOKUP($B12, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$8, 5, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$8, 7, 0)","v":2.97}]
["Abson (Seabank Power Station phase I)","POWER STATION",{"$f":"VLOOKUP($B13, $B$4:$H$8, 2, 0)","v":52.01},{"$f":"VLOOKUP($B13, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B13, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B13, $B$4:$H$8, 5, 0)","v":3.46},{"$f":"VLOOKUP($B13, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B13, $B$4:$H$8, 7, 0)","v":44.53}]
["Alrewas (EM)","DNO",97.03,0,0,0,0,2.97]
["Alrewas (WM)","DNO",97.03,0,0,0,0,2.97]
["Apache (Sage Black Start)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Armadale","DNO",97.03,0,0,0,0,2.97]
["Aspley","DNO",97.03,0,0,0,0,2.97]
["Asselby","DNO",97.03,0,0,0,0,2.97]
["Audley (NW)","DNO",97.03,0,0,0,0,2.97]
["Audley (WM)","DNO",97.03,0,0,0,0,2.97]
["Austrey","DNO",97.03,0,0,0,0,2.97]
["Avonmouth Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Aylesbeare","DNO",97.03,0,0,0,0,2.97]
["Bacton","DNO",97.03,0,0,0,0,2.97]
["Bacton (Baird)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Bacton (BBL)","INTERCONNECTOR",44.2,0,0,3.33,0,52.46]
["Bacton (Great Yarmouth)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Bacton (IUK)","INTERCONNECTOR",44.2,0,0,3.33,0,52.46]
["Baldersby","DNO",97.03,0,0,0,0,2.97]
["Balgray","DNO",97.03,0,0,0,0,2.97]
["Barking (Horndon)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Barrow (Bains)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Barrow (Black Start)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Barrow (Gateway)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Barton Stacey Max Refill (Humbly Grove)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Bathgate","DNO",97.03,0,0,0,0,2.97]
["Billingham ICI (Terra Billingham)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Bishop Auckland","DNO",97.03,0,0,0,0,2.97]
["Bishop Auckland (test facility)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Blaby","DNO",97.03,0,0,0,0,2.97]
["Blackness (BP Grangemouth)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Blackrod","DNO",97.03,0,0,0,0,2.97]
["Blyborough","DNO",97.03,0,0,0,0,2.97]
["Blyborough (Brigg)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Blyborough (Cottam)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Braishfield A","DNO",97.03,0,0,0,0,2.97]
["Braishfield B","DNO",97.03,0,0,0,0,2.97]
["Brine Field (Teesside) Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Brisley","DNO",97.03,0,0,0,0,2.97]
["Broxburn","DNO",97.03,0,0,0,0,2.97]
["Burley Bank","DNO",97.03,0,0,0,0,2.97]
["Burnhervie","DNO",97.03,0,0,0,0,2.97]
["Burton Point (Connahs Quay)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Caldecott","DNO",97.03,0,0,0,0,2.97]
["Caldecott (Corby Power Station)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Cambridge","DNO",97.03,0,0,0,0,2.97]
["Careston","DNO",97.03,0,0,0,0,2.97]
["Carrington (Partington) Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Caythorpe","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Centrax Industrial","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Cirencester","DNO",97.03,0,0,0,0,2.97]
["Cockenzie Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Coffinswell","DNO",97.03,0,0,0,0,2.97]
["Coldstream","DNO",97.03,0,0,0,0,2.97]
["Corbridge","DNO",97.03,0,0,0,0,2.97]
["Coryton 2 (Thames Haven) Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Cowpen Bewley","DNO",97.03,0,0,0,0,2.97]
["Crawley Down","DNO",97.03,0,0,0,0,2.97]
["Deborah Storage (Bacton)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Deeside","POWER STATION",52.01,0,0,3.46,0,44.53]
["Didcot","POWER STATION",52.01,0,0,3.46,0,44.53]
["Dowlais","DNO",97.03,0,0,0,0,2.97]
["Drakelow Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Drointon","DNO",97.03,0,0,0,0,2.97]
["Drum","DNO",97.03,0,0,0,0,2.97]
["Dyffryn Clydach","DNO",{"$f":"VLOOKUP($B77, $B$4:$H$8, 2, 0)","v":97.03},{"$f":"VLOOKUP($B77, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B77, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B77, $B$4:$H$8, 5, 0)","v":0},{"$f":"VLOOKUP($B77, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B77, $B$4:$H$8, 7, 0)","v":2.97}]
["Dynevor Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Eastoft (Keadby Blackstart)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Eastoft (Keadby)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Easton Grey","DNO",97.03,0,0,0,0,2.97]
["Ecclestone","DNO",97.03,0,0,0,0,2.97]
["Elton","DNO",97.03,0,0,0,0,2.97]
["Enron Billingham","POWER STATION",52.01,0,0,3.46,0,44.53]
["Epping Green (Enfield Energy, aka Brimsdown)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Evesham","DNO",97.03,0,0,0,0,2.97]
["Farningham","DNO",97.03,0,0,0,0,2.97]
["Farningham B","DNO",97.03,0,0,0,0,2.97]
["Ferny Knoll (AM Paper)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Fiddington","DNO",97.03,0,0,0,0,2.97]
["Ganstead","DNO",97.03,0,0,0,0,2.97]
["Garton Max Refill (Aldbrough)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Gilwern","DNO",97.03,0,0,0,0,2.97]
["Glenmavis","DNO",97.03,0,0,0,0,2.97]
["Glenmavis Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Goole (Guardian Glass)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Gosberton","DNO",97.03,0,0,0,0,2.97]
["Gowkhall (Longannet)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Grain Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Great Wilbraham","DNO",97.03,0,0,0,0,2.97]
["Guyzance","DNO",97.03,0,0,0,0,2.97]
["Hardwick","DNO",97.03,0,0,0,0,2.97]
["Harwarden (Shotton, aka Shotton Paper)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Hatfield Moor Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Hatfield Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Hill Top Farm (Hole House Farm)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Hole House Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Holford","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Hollingsgreen (Hays Chemicals)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Holmes Chapel","DNO",97.03,0,0,0,0,2.97]
["Horndon","DNO",97.03,0,0,0,0,2.97]
["Hornsea Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Humbleton","DNO",97.03,0,0,0,0,2.97]
["Hume","DNO",97.03,0,0,0,0,2.97]
["Ilchester","DNO",97.03,0,0,0,0,2.97]
["Ipsden","DNO",97.03,0,0,0,0,2.97]
["Ipsden 2","DNO",97.03,0,0,0,0,2.97]
["Keld","DNO",97.03,0,0,0,0,2.97]
["Kenn","DNO",97.03,0,0,0,0,2.97]
["Kinknockie","DNO",97.03,0,0,0,0,2.97]
["Kirkstead","DNO",97.03,0,0,0,0,2.97]
["Langage Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Langholm","DNO",97.03,0,0,0,0,2.97]
["Lauderhill","DNO",97.03,0,0,0,0,2.97]
["Leamington","DNO",97.03,0,0,0,0,2.97]
["Little Burdon","DNO",97.03,0,0,0,0,2.97]
["Littleton Drew","DNO",97.03,0,0,0,0,2.97]
["Lockerbie","DNO",97.03,0,0,0,0,2.97]
["Lower Quinton","DNO",97.03,0,0,0,0,2.97]
["Lupton","DNO",97.03,0,0,0,0,2.97]
["Luxborough Lane","DNO",97.03,0,0,0,0,2.97]
["Lyneham (Choakford)","DNO",97.03,0,0,0,0,2.97]
["Maelor","DNO",97.03,0,0,0,0,2.97]
["Malpas","DNO",97.03,0,0,0,0,2.97]
["Mappowder","DNO",97.03,0,0,0,0,2.97]
["Marchwood Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Market Harborough","DNO",97.03,0,0,0,0,2.97]
["Matching Green","DNO",97.03,0,0,0,0,2.97]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Melkinthorpe","DNO",97.03,0,0,0,0,2.97]
["Mickle Trafford","DNO",{"$f":"VLOOKUP($B141, $B$4:$H$8, 2, 0)","v":97.03},{"$f":"VLOOKUP($B141, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B141, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B141, $B$4:$H$8, 5, 0)","v":0},{"$f":"VLOOKUP($B141, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B141, $B$4:$H$8, 7, 0)","v":2.97}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Milwich","DNO",97.03,0,0,0,0,2.97]
["Moffat (Irish Interconnector)","INTERCONNECTOR",44.2,0,0,3.33,0,52.46]
["Netherhowcleugh","DNO",97.03,0,0,0,0,2.97]
["Pannal","DNO",97.03,0,0,0,0,2.97]
["Partington","DNO",97.03,0,0,0,0,2.97]
["Partington Max Refill","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Paull","DNO",97.03,0,0,0,0,2.97]
["Pembroke Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Peterborough (Peterborough Power Station)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Peterborough Eye (Tee)","DNO",97.03,0,0,0,0,2.97]
["Peters Green","DNO",97.03,0,0,0,0,2.97]
["Peters Green South Mimms","DNO",97.03,0,0,0,0,2.97]
["Phillips Petroleum, Teesside","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Pickering","DNO",97.03,0,0,0,0,2.97]
["Pickmere (Winnington Power, aka Brunner Mond)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Pitcairngreen","DNO",97.03,0,0,0,0,2.97]
["Pucklechurch","DNO",97.03,0,0,0,0,2.97]
["Rawcliffe","DNO",97.03,0,0,0,0,2.97]
["Rollswood Kintore","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Roosecote Power Station (Barrow)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Rosehill (Saltend Power Station)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Ross (SW)","DNO",97.03,0,0,0,0,2.97]
["Ross (WM)","DNO",97.03,0,0,0,0,2.97]
["Roudham Heath","DNO",97.03,0,0,0,0,2.97]
["Royston","DNO",97.03,0,0,0,0,2.97]
["Rugby","DNO",97.03,0,0,0,0,2.97]
["Ryehouse","POWER STATION",52.01,0,0,3.46,0,44.53]
["Saddle Bow (Kings Lynn)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Saltend BPHP (BP Saltend HP)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Saltfleetby Storage (Theddlethorpe)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Saltwick Pressure Controlled","DNO",97.03,0,0,0,0,2.97]
["Saltwick Volumetric Controlled","DNO",97.03,0,0,0,0,2.97]
["Samlesbury","DNO",97.03,0,0,0,0,2.97]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Seabank (DN)","DNO",97.03,0,0,0,0,2.97]
["Seabank (Seabank Power Station phase II)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Seal Sands TGPP","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Sellafield Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Shellstar (aka Kemira, not Kemira CHP)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Shorne","DNO",97.03,0,0,0,0,2.97]
["Shotwick (Bridgewater Paper)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Shustoke","DNO",97.03,0,0,0,0,2.97]
["Silk Willoughby","DNO",97.03,0,0,0,0,2.97]
["Soutra","DNO",97.03,0,0,0,0,2.97]
["Spalding 2 (South Holland) Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["St Fergus","DNO",97.03,0,0,0,0,2.97]
["St. Fergus (Peterhead)","POWER STATION",52.01,0,0,3.46,0,44.53]
["St. Fergus (Shell Blackstart)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["St. Neots (Little Barford)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Stallingborough","POWER STATION",52.01,0,0,3.46,0,44.53]
["Stanford Le Hope (Coryton)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Staythorpe","POWER STATION",52.01,0,0,3.46,0,44.53]
["Stranraer","DNO",97.03,0,0,0,0,2.97]
["Stratford-upon-Avon","DNO",97.03,0,0,0,0,2.97]
["Stublach (Cheshire)","STORAGE SITE",45.43,0,0,0.48,0,54.08]
["Sutton Bridge","DNO",97.03,0,0,0,0,2.97]
["Sutton Bridge Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Tatsfield","DNO",97.03,0,0,0,0,2.97]
["Teesside (BASF, aka BASF Teesside)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Teesside Hydrogen","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Terra Nitrogen (aka ICI, Terra Severnside)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Thornton Curtis (DN)","DNO",{"$f":"VLOOKUP($B204, $B$4:$H$8, 2, 0)","v":97.03},{"$f":"VLOOKUP($B204, $B$4:$H$8, 3, 0)","v":0},{"$f":"VLOOKUP($B204, $B$4:$H$8, 4, 0)","v":0},{"$f":"VLOOKUP($B204, $B$4:$H$8, 5, 0)","v":0},{"$f":"VLOOKUP($B204, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B204, $B$4:$H$8, 7, 0)","v":2.97}]
["Thornton Curtis (Humber Refinery, aka Immingham)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Thornton Curtis (Killingholme)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Thrintoft","DNO",97.03,0,0,0,0,2.97]
["Tilbury Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Tonna (Baglan Bay)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Towlaw","DNO",97.03,0,0,0,0,2.97]
["Towton","DNO",97.03,0,0,0,0,2.97]
["Trafford Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Tur Langton","DNO",97.03,0,0,0,0,2.97]
["Upper Neeston (Milford Haven Refinery)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Walesby","DNO",97.03,0,0,0,0,2.97]
["Warburton","DNO",97.03,0,0,0,0,2.97]
["West Burton Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["West Winch","DNO",97.03,0,0,0,0,2.97]
["Weston Point","DNO",97.03,0,0,0,0,2.97]
["Weston Point (Castner Kelner, aka ICI Runcorn)","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]
["Weston Point (Rocksavage)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Wetheral","DNO",97.03,0,0,0,0,2.97]
["Whitwell","DNO",97.03,0,0,0,0,2.97]
["Willington Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Winkfield (NT)","DNO",97.03,0,0,0,0,2.97]
["Winkfield (SE)","DNO",97.03,0,0,0,0,2.97]
["Winkfield (SO)","DNO",97.03,0,0,0,0,2.97]
["Wragg Marsh (Spalding)","POWER STATION",52.01,0,0,3.46,0,44.53]
["Wyre Power Station","POWER STATION",52.01,0,0,3.46,0,44.53]
["Yelverton","DNO",97.03,0,0,0,0,2.97]
["Zeneca (ICI Avecia, aka 'Zenica')","INDUSTRIAL",80.59,0,0,0,0,19.399999999999999]

{"sheet":"Entry Prices","index":23,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Entry Point","Entry Point Type","Forecast Contracted Capacity\n(CAP_En)","Remaining Forecast Contracted Capacity (with Existing Contracts Removed if appropriate)\n(CAP_En)","Unit Reference Price Adjustment\n(p/kWh/a)","Scaling Factor Adjustment","Reference price at an entry point (T_En)\np/kWh/a",null,"ENTRY RESERVE PRICES","Unit Reserve Price Adjustment (p/kWh/d)","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Reserve Price for Within-day Standard Capacity\n(p/kWh/d)","Reserve Price for Daily Interruptible Capacity\n(p/kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C3-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C3-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C3)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F3)+E3","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G3/'User Inputs'!$D$7,(IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G3/'User Inputs'!$D$7,(IF(B3=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G3/'User Inputs'!$D$7,G3/'User Inputs'!$D$7))))))+J3","v":7.3768609000270484E-3},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G3/'User Inputs'!$D$7,IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G3/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G3/'User Inputs'!$D$7)))+J3)","v":7.3768609000270484E-3},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G3/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G3/'User Inputs'!$D$7))))+J3","v":7.3768609000270484E-3},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G3/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G3/'User Inputs'!$D$7))))+J3","v":7.3768609000270484E-3},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G3/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G3/'User Inputs'!$D$7))))+J3","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A3,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N3/100","v":6.639174810024343E-3}]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":242874727.68493152},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C4-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C4-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C4)","v":242874727.68493152},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F4)+E4","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G4/'User Inputs'!$D$7,(IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G4/'User Inputs'!$D$7,(IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G4/'User Inputs'!$D$7,G4/'User Inputs'!$D$7))))))+J4","v":5.2691863571621769E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G4/'User Inputs'!$D$7,IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G4/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G4/'User Inputs'!$D$7)))+J4)","v":5.2691863571621769E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G4/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G4/'User Inputs'!$D$7))))+J4","v":5.2691863571621769E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G4/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G4/'User Inputs'!$D$7))))+J4","v":5.2691863571621769E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G4/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G4/'User Inputs'!$D$7))))+J4","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A4,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N4/100","v":4.7422677214459592E-2}]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":321507448.79452056},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C5-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C5-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C5)","v":169134389.60000002},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F5)+E5","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G5/'User Inputs'!$D$7,(IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G5/'User Inputs'!$D$7,(IF(B5=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G5/'User Inputs'!$D$7,G5/'User Inputs'!$D$7))))))+J5","v":5.2691863571621769E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G5/'User Inputs'!$D$7,IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G5/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G5/'User Inputs'!$D$7)))+J5)","v":5.2691863571621769E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G5/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G5/'User Inputs'!$D$7))))+J5","v":5.2691863571621769E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G5/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G5/'User Inputs'!$D$7))))+J5","v":5.2691863571621769E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G5/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G5/'User Inputs'!$D$7))))+J5","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A5,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N5/100","v":4.7422677214459592E-2}]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":19700743.83561644},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C6-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C6-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C6)","v":19700743.83561644},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F6)+E6","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G6/'User Inputs'!$D$7,(IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G6/'User Inputs'!$D$7,(IF(B6=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G6/'User Inputs'!$D$7,G6/'User Inputs'!$D$7))))))+J6","v":5.2691863571621769E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G6/'User Inputs'!$D$7,IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G6/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G6/'User Inputs'!$D$7)))+J6)","v":5.2691863571621769E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G6/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G6/'User Inputs'!$D$7))))+J6","v":5.2691863571621769E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G6/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G6/'User Inputs'!$D$7))))+J6","v":5.2691863571621769E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G6/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G6/'User Inputs'!$D$7))))+J6","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A6,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N6/100","v":4.7422677214459592E-2}]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":10895776.506849315},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C7-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C7-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C7)","v":10895776.506849315},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F7)+E7","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G7/'User Inputs'!$D$7,(IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G7/'User Inputs'!$D$7,(IF(B7=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G7/'User Inputs'!$D$7,G7/'User Inputs'!$D$7))))))+J7","v":5.2691863571621769E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G7/'User Inputs'!$D$7,IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G7/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G7/'User Inputs'!$D$7)))+J7)","v":5.2691863571621769E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G7/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G7/'User Inputs'!$D$7))))+J7","v":5.2691863571621769E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G7/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G7/'User Inputs'!$D$7))))+J7","v":5.2691863571621769E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G7/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G7/'User Inputs'!$D$7))))+J7","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A7,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N7/100","v":4.7422677214459592E-2}]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":10306358.98630137},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C8-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C8-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C8)","v":10306358.98630137},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F8)+E8","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G8/'User Inputs'!$D$7,(IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G8/'User Inputs'!$D$7,(IF(B8=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G8/'User Inputs'!$D$7,G8/'User Inputs'!$D$7))))))+J8","v":7.3768609000270484E-3},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G8/'User Inputs'!$D$7,IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G8/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G8/'User Inputs'!$D$7)))+J8)","v":7.3768609000270484E-3},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G8/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G8/'User Inputs'!$D$7))))+J8","v":7.3768609000270484E-3},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G8/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G8/'User Inputs'!$D$7))))+J8","v":7.3768609000270484E-3},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G8/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G8/'User Inputs'!$D$7))))+J8","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A8,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N8/100","v":6.639174810024343E-3}]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C9-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C9-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C9)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F9)+E9","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G9/'User Inputs'!$D$7,(IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G9/'User Inputs'!$D$7,(IF(B9=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G9/'User Inputs'!$D$7,G9/'User Inputs'!$D$7))))))+J9","v":5.2691863571621769E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G9/'User Inputs'!$D$7,IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G9/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G9/'User Inputs'!$D$7)))+J9)","v":5.2691863571621769E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G9/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G9/'User Inputs'!$D$7))))+J9","v":5.2691863571621769E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G9/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G9/'User Inputs'!$D$7))))+J9","v":5.2691863571621769E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G9/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G9/'User Inputs'!$D$7))))+J9","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A9,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N9/100","v":4.7422677214459592E-2}]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":64961377.89041096},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C10-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C10-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C10)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F10)+E10","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G10/'User Inputs'!$D$7,(IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G10/'User Inputs'!$D$7,(IF(B10=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G10/'User Inputs'!$D$7,G10/'User Inputs'!$D$7))))))+J10","v":7.3768609000270484E-3},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G10/'User Inputs'!$D$7,IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G10/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G10/'User Inputs'!$D$7)))+J10)","v":7.3768609000270484E-3},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G10/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G10/'User Inputs'!$D$7))))+J10","v":7.3768609000270484E-3},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G10/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G10/'User Inputs'!$D$7))))+J10","v":7.3768609000270484E-3},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G10/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G10/'User Inputs'!$D$7))))+J10","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A10,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N10/100","v":6.639174810024343E-3}]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C11-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C11-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C11)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F11)+E11","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G11/'User Inputs'!$D$7,(IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G11/'User Inputs'!$D$7,(IF(B11=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G11/'User Inputs'!$D$7,G11/'User Inputs'!$D$7))))))+J11","v":7.3768609000270484E-3},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G11/'User Inputs'!$D$7,IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G11/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G11/'User Inputs'!$D$7)))+J11)","v":7.3768609000270484E-3},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G11/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G11/'User Inputs'!$D$7))))+J11","v":7.3768609000270484E-3},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G11/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G11/'User Inputs'!$D$7))))+J11","v":7.3768609000270484E-3},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G11/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G11/'User Inputs'!$D$7))))+J11","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A11,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N11/100","v":6.639174810024343E-3}]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C12-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C12-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C12)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F12)+E12","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G12/'User Inputs'!$D$7,(IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G12/'User Inputs'!$D$7,(IF(B12=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G12/'User Inputs'!$D$7,G12/'User Inputs'!$D$7))))))+J12","v":7.3768609000270484E-3},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G12/'User Inputs'!$D$7,IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G12/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G12/'User Inputs'!$D$7)))+J12)","v":7.3768609000270484E-3},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G12/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G12/'User Inputs'!$D$7))))+J12","v":7.3768609000270484E-3},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G12/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G12/'User Inputs'!$D$7))))+J12","v":7.3768609000270484E-3},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G12/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G12/'User Inputs'!$D$7))))+J12","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A12,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N12/100","v":6.639174810024343E-3}]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":688575841.89041102},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C13-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C13-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C13)","v":295226716.03561658},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F13)+E13","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G13/'User Inputs'!$D$7,(IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G13/'User Inputs'!$D$7,(IF(B13=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G13/'User Inputs'!$D$7,G13/'User Inputs'!$D$7))))))+J13","v":5.2691863571621769E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G13/'User Inputs'!$D$7,IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G13/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G13/'User Inputs'!$D$7)))+J13)","v":5.2691863571621769E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G13/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G13/'User Inputs'!$D$7))))+J13","v":5.2691863571621769E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G13/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G13/'User Inputs'!$D$7))))+J13","v":5.2691863571621769E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G13/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G13/'User Inputs'!$D$7))))+J13","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A13,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N13/100","v":4.7422677214459592E-2}]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C14-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C14-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C14)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F14)+E14","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G14/'User Inputs'!$D$7,(IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G14/'User Inputs'!$D$7,(IF(B14=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G14/'User Inputs'!$D$7,G14/'User Inputs'!$D$7))))))+J14","v":7.3768609000270484E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G14/'User Inputs'!$D$7,IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G14/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G14/'User Inputs'!$D$7)))+J14)","v":7.3768609000270484E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G14/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G14/'User Inputs'!$D$7))))+J14","v":7.3768609000270484E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G14/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G14/'User Inputs'!$D$7))))+J14","v":7.3768609000270484E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G14/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G14/'User Inputs'!$D$7))))+J14","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A14,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N14/100","v":6.639174810024343E-3}]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C15-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C15-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C15)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F15)+E15","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G15/'User Inputs'!$D$7,(IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G15/'User Inputs'!$D$7,(IF(B15=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G15/'User Inputs'!$D$7,G15/'User Inputs'!$D$7))))))+J15","v":7.3768609000270484E-3},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G15/'User Inputs'!$D$7,IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G15/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G15/'User Inputs'!$D$7)))+J15)","v":7.3768609000270484E-3},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G15/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G15/'User Inputs'!$D$7))))+J15","v":7.3768609000270484E-3},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G15/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G15/'User Inputs'!$D$7))))+J15","v":7.3768609000270484E-3},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G15/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G15/'User Inputs'!$D$7))))+J15","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A15,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N15/100","v":6.639174810024343E-3}]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":45297728.465753421},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C16-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C16-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C16)","v":45297728.465753421},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F16)+E16","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G16/'User Inputs'!$D$7,(IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G16/'User Inputs'!$D$7,(IF(B16=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G16/'User Inputs'!$D$7,G16/'User Inputs'!$D$7))))))+J16","v":7.3768609000270484E-3},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G16/'User Inputs'!$D$7,IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G16/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G16/'User Inputs'!$D$7)))+J16)","v":7.3768609000270484E-3},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G16/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G16/'User Inputs'!$D$7))))+J16","v":7.3768609000270484E-3},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G16/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G16/'User Inputs'!$D$7))))+J16","v":7.3768609000270484E-3},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G16/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G16/'User Inputs'!$D$7))))+J16","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A16,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N16/100","v":6.639174810024343E-3}]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":8650415.3698630128},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C17-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C17-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C17)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F17)+E17","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G17/'User Inputs'!$D$7,(IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G17/'User Inputs'!$D$7,(IF(B17=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G17/'User Inputs'!$D$7,G17/'User Inputs'!$D$7))))))+J17","v":7.3768609000270484E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G17/'User Inputs'!$D$7,IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G17/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G17/'User Inputs'!$D$7)))+J17)","v":7.3768609000270484E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G17/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G17/'User Inputs'!$D$7))))+J17","v":7.3768609000270484E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G17/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G17/'User Inputs'!$D$7))))+J17","v":7.3768609000270484E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G17/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G17/'User Inputs'!$D$7))))+J17","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A17,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N17/100","v":6.639174810024343E-3}]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C18-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C18-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C18)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F18)+E18","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G18/'User Inputs'!$D$7,(IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G18/'User Inputs'!$D$7,(IF(B18=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G18/'User Inputs'!$D$7,G18/'User Inputs'!$D$7))))))+J18","v":5.2691863571621769E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G18/'User Inputs'!$D$7,IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G18/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G18/'User Inputs'!$D$7)))+J18)","v":5.2691863571621769E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G18/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G18/'User Inputs'!$D$7))))+J18","v":5.2691863571621769E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G18/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G18/'User Inputs'!$D$7))))+J18","v":5.2691863571621769E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G18/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G18/'User Inputs'!$D$7))))+J18","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A18,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N18/100","v":4.7422677214459592E-2}]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":22055396.301369861},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C19-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C19-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C19)","v":22055396.301369861},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F19)+E19","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G19/'User Inputs'!$D$7,(IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G19/'User Inputs'!$D$7,(IF(B19=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G19/'User Inputs'!$D$7,G19/'User Inputs'!$D$7))))))+J19","v":7.3768609000270484E-3},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G19/'User Inputs'!$D$7,IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G19/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G19/'User Inputs'!$D$7)))+J19)","v":7.3768609000270484E-3},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G19/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G19/'User Inputs'!$D$7))))+J19","v":7.3768609000270484E-3},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G19/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G19/'User Inputs'!$D$7))))+J19","v":7.3768609000270484E-3},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G19/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G19/'User Inputs'!$D$7))))+J19","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A19,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N19/100","v":6.639174810024343E-3}]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":3158272.0821917807},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C20-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C20-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C20)","v":3158272.0821917807},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F20)+E20","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G20/'User Inputs'!$D$7,(IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G20/'User Inputs'!$D$7,(IF(B20=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G20/'User Inputs'!$D$7,G20/'User Inputs'!$D$7))))))+J20","v":7.3768609000270484E-3},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G20/'User Inputs'!$D$7,IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G20/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G20/'User Inputs'!$D$7)))+J20)","v":7.3768609000270484E-3},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G20/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G20/'User Inputs'!$D$7))))+J20","v":7.3768609000270484E-3},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G20/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G20/'User Inputs'!$D$7))))+J20","v":7.3768609000270484E-3},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G20/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G20/'User Inputs'!$D$7))))+J20","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A20,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N20/100","v":6.639174810024343E-3}]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":535152.41095890407},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C21-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C21-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C21)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F21)+E21","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G21/'User Inputs'!$D$7,(IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G21/'User Inputs'!$D$7,(IF(B21=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G21/'User Inputs'!$D$7,G21/'User Inputs'!$D$7))))))+J21","v":5.2691863571621769E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G21/'User Inputs'!$D$7,IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G21/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G21/'User Inputs'!$D$7)))+J21)","v":5.2691863571621769E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G21/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G21/'User Inputs'!$D$7))))+J21","v":5.2691863571621769E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G21/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G21/'User Inputs'!$D$7))))+J21","v":5.2691863571621769E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G21/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G21/'User Inputs'!$D$7))))+J21","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A21,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N21/100","v":4.7422677214459592E-2}]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":155630305.47945207},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C22-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C22-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C22)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F22)+E22","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G22/'User Inputs'!$D$7,(IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G22/'User Inputs'!$D$7,(IF(B22=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G22/'User Inputs'!$D$7,G22/'User Inputs'!$D$7))))))+J22","v":5.2691863571621769E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G22/'User Inputs'!$D$7,IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G22/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G22/'User Inputs'!$D$7)))+J22)","v":5.2691863571621769E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G22/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G22/'User Inputs'!$D$7))))+J22","v":5.2691863571621769E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G22/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G22/'User Inputs'!$D$7))))+J22","v":5.2691863571621769E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G22/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G22/'User Inputs'!$D$7))))+J22","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A22,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N22/100","v":4.7422677214459592E-2}]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C23-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C23-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C23)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F23)+E23","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G23/'User Inputs'!$D$7,(IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G23/'User Inputs'!$D$7,(IF(B23=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G23/'User Inputs'!$D$7,G23/'User Inputs'!$D$7))))))+J23","v":7.3768609000270484E-3},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G23/'User Inputs'!$D$7,IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G23/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G23/'User Inputs'!$D$7)))+J23)","v":7.3768609000270484E-3},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G23/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G23/'User Inputs'!$D$7))))+J23","v":7.3768609000270484E-3},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G23/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G23/'User Inputs'!$D$7))))+J23","v":7.3768609000270484E-3},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G23/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G23/'User Inputs'!$D$7))))+J23","v":7.3768609000270484E-3},{"$f":"(100-(VLOOKUP(A23,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N23/100","v":6.639174810024343E-3}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C24-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C24-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C24)","v":0},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F24)+E24","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G24/'User Inputs'!$D$7,(IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G24/'User Inputs'!$D$7,(IF(B24=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G24/'User Inputs'!$D$7,G24/'User Inputs'!$D$7))))))+J24","v":5.2691863571621769E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G24/'User Inputs'!$D$7,IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G24/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G24/'User Inputs'!$D$7)))+J24)","v":5.2691863571621769E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G24/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G24/'User Inputs'!$D$7))))+J24","v":5.2691863571621769E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G24/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G24/'User Inputs'!$D$7))))+J24","v":5.2691863571621769E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G24/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G24/'User Inputs'!$D$7))))+J24","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A24,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N24/100","v":4.7422677214459592E-2}]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":909837720.87397265},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C25-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C25-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C25)","v":906831861.32876718},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F25)+E25","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G25/'User Inputs'!$D$7,(IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G25/'User Inputs'!$D$7,(IF(B25=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G25/'User Inputs'!$D$7,G25/'User Inputs'!$D$7))))))+J25","v":5.2691863571621769E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G25/'User Inputs'!$D$7,IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G25/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G25/'User Inputs'!$D$7)))+J25)","v":5.2691863571621769E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G25/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G25/'User Inputs'!$D$7))))+J25","v":5.2691863571621769E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G25/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G25/'User Inputs'!$D$7))))+J25","v":5.2691863571621769E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G25/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G25/'User Inputs'!$D$7))))+J25","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A25,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N25/100","v":4.7422677214459592E-2}]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":179317171.57260278},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C26-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C26-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C26)","v":179135351.84657538},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F26)+E26","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G26/'User Inputs'!$D$7,(IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G26/'User Inputs'!$D$7,(IF(B26=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G26/'User Inputs'!$D$7,G26/'User Inputs'!$D$7))))))+J26","v":5.2691863571621769E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G26/'User Inputs'!$D$7,IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G26/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G26/'User Inputs'!$D$7)))+J26)","v":5.2691863571621769E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G26/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G26/'User Inputs'!$D$7))))+J26","v":5.2691863571621769E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G26/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G26/'User Inputs'!$D$7))))+J26","v":5.2691863571621769E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G26/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G26/'User Inputs'!$D$7))))+J26","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A26,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N26/100","v":4.7422677214459592E-2}]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":65613435.589041099},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C27-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C27-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C27)","v":65613435.589041099},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F27)+E27","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G27/'User Inputs'!$D$7,(IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G27/'User Inputs'!$D$7,(IF(B27=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G27/'User Inputs'!$D$7,G27/'User Inputs'!$D$7))))))+J27","v":5.2691863571621769E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G27/'User Inputs'!$D$7,IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G27/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G27/'User Inputs'!$D$7)))+J27)","v":5.2691863571621769E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G27/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G27/'User Inputs'!$D$7))))+J27","v":5.2691863571621769E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G27/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G27/'User Inputs'!$D$7))))+J27","v":5.2691863571621769E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G27/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G27/'User Inputs'!$D$7))))+J27","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A27,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N27/100","v":4.7422677214459592E-2}]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":39807.945205479453},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C28-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,'Entry Prices'!C28-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),'Entry Prices'!C28)","v":39807.945205479453},{"$f":"'Entry Adjustment Calcs'!$C$14*'User Inputs'!$D$7","v":0},{"$f":"'Entry Adjustment Calcs'!$C$16","v":1},{"$f":"(('Revenue Input'!$B$5/SUM($D$3:$D$28))*F28)+E28","v":19.232530203641947},null,null,{"$f":"'Entry Adjustment Calcs'!$C$15","v":0},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*G28/'User Inputs'!$D$7,(IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*G28/'User Inputs'!$D$7,(IF(B28=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*G28/'User Inputs'!$D$7,G28/'User Inputs'!$D$7))))))+J28","v":5.2691863571621769E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!G28/'User Inputs'!$D$7,IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$26*'Entry Prices'!G28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$32*'Entry Prices'!G28/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!G28/'User Inputs'!$D$7)))+J28)","v":5.2691863571621769E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$27*'Entry Prices'!G28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$27*'Entry Prices'!G28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$33*'Entry Prices'!G28/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!G28/'User Inputs'!$D$7))))+J28","v":5.2691863571621769E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$28*'Entry Prices'!G28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$28*'Entry Prices'!G28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$40)/100)* 'User Inputs'!$C$34*'Entry Prices'!G28/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!G28/'User Inputs'!$D$7))))+J28","v":5.2691863571621769E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$38)/100)* 'User Inputs'!$C$29*'Entry Prices'!G28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$29*'Entry Prices'!G28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$40)/100)*'User Inputs'!$C$35*'Entry Prices'!G28/'User Inputs'!$D$7, 'User Inputs'!$C$29*'Entry Prices'!G28/'User Inputs'!$D$7))))+J28","v":5.2691863571621769E-2},{"$f":"(100-(VLOOKUP(A28,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*N28/100","v":4.7422677214459592E-2}]

{"sheet":"Exit Prices","index":24,"n_rows":222,"n_cols":15,"rows_kept":222,"cut":false,"hidden":false,"merged":[]}
[]
["Exit Points","Exit Point Type","Forecast Contracted Capacity (CAP_Ex)","Unit Reference Price Adjustment\n(p/kWh/a)","Scaling Factor Adjustment","Reference price at an exit point (T_Ex)\np/kWh/a",null,"EXIT RESERVE PRICES","Unit Reserve Price Adjustment\n(p/kWh/d)","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Reserve Price for Within-day Standard Capacity\n(p/kWh/d)","Reserve Price for Daily Interruptible Capacity\n(p/kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":22903731.561643835},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E3)+D3","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F3/'User Inputs'!$D$7,(IF(B3=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F3/'User Inputs'!$D$7,F3/'User Inputs'!$D$7))))+I3","v":2.1223183255156899E-2},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F3/'User Inputs'!D$7, IF(B3=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F3/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F3/'User Inputs'!$D$7)))+I3","v":2.1223183255156899E-2},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F3/'User Inputs'!$D$7, IF(B3=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F3/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F3/'User Inputs'!$D$7)))+I3","v":2.1223183255156899E-2},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F3/'User Inputs'!$D$7, IF(B3=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F3/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F3/'User Inputs'!$D$7)))+I3","v":2.1223183255156899E-2},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F3/'User Inputs'!$D$7, IF(B3=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F3/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F3/'User Inputs'!$D$7)))+I3","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A3,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M3/100","v":1.9100864929641206E-2}]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":24750106.684931505},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E4)+D4","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F4/'User Inputs'!$D$7,(IF(B4=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F4/'User Inputs'!$D$7,F4/'User Inputs'!$D$7))))+I4","v":2.1223183255156899E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F4/'User Inputs'!D$7, IF(B4=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F4/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F4/'User Inputs'!$D$7)))+I4","v":2.1223183255156899E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F4/'User Inputs'!$D$7, IF(B4=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F4/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F4/'User Inputs'!$D$7)))+I4","v":2.1223183255156899E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F4/'User Inputs'!$D$7, IF(B4=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F4/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F4/'User Inputs'!$D$7)))+I4","v":2.1223183255156899E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F4/'User Inputs'!$D$7, IF(B4=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F4/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F4/'User Inputs'!$D$7)))+I4","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A4,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M4/100","v":1.9100864929641206E-2}]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":70420657.789041102},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E5)+D5","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F5/'User Inputs'!$D$7,(IF(B5=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F5/'User Inputs'!$D$7,F5/'User Inputs'!$D$7))))+I5","v":2.1223183255156899E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F5/'User Inputs'!D$7, IF(B5=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F5/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F5/'User Inputs'!$D$7)))+I5","v":2.1223183255156899E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F5/'User Inputs'!$D$7, IF(B5=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F5/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F5/'User Inputs'!$D$7)))+I5","v":2.1223183255156899E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F5/'User Inputs'!$D$7, IF(B5=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F5/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F5/'User Inputs'!$D$7)))+I5","v":2.1223183255156899E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F5/'User Inputs'!$D$7, IF(B5=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F5/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F5/'User Inputs'!$D$7)))+I5","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A5,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M5/100","v":1.9100864929641206E-2}]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":74408500.917808205},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E6)+D6","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F6/'User Inputs'!$D$7,(IF(B6=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F6/'User Inputs'!$D$7,F6/'User Inputs'!$D$7))))+I6","v":2.1223183255156899E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F6/'User Inputs'!D$7, IF(B6=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F6/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F6/'User Inputs'!$D$7)))+I6","v":2.1223183255156899E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F6/'User Inputs'!$D$7, IF(B6=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F6/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F6/'User Inputs'!$D$7)))+I6","v":2.1223183255156899E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F6/'User Inputs'!$D$7, IF(B6=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F6/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F6/'User Inputs'!$D$7)))+I6","v":2.1223183255156899E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F6/'User Inputs'!$D$7, IF(B6=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F6/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F6/'User Inputs'!$D$7)))+I6","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A6,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M6/100","v":1.9100864929641206E-2}]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E7)+D7","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F7/'User Inputs'!$D$7,(IF(B7=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F7/'User Inputs'!$D$7,F7/'User Inputs'!$D$7))))+I7","v":2.1223183255156899E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F7/'User Inputs'!D$7, IF(B7=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F7/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F7/'User Inputs'!$D$7)))+I7","v":2.1223183255156899E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F7/'User Inputs'!$D$7, IF(B7=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F7/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F7/'User Inputs'!$D$7)))+I7","v":2.1223183255156899E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F7/'User Inputs'!$D$7, IF(B7=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F7/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F7/'User Inputs'!$D$7)))+I7","v":2.1223183255156899E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F7/'User Inputs'!$D$7, IF(B7=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F7/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F7/'User Inputs'!$D$7)))+I7","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A7,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M7/100","v":1.9100864929641206E-2}]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7519525},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E8)+D8","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F8/'User Inputs'!$D$7,(IF(B8=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F8/'User Inputs'!$D$7,F8/'User Inputs'!$D$7))))+I8","v":2.1223183255156899E-2},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F8/'User Inputs'!D$7, IF(B8=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F8/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F8/'User Inputs'!$D$7)))+I8","v":2.1223183255156899E-2},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F8/'User Inputs'!$D$7, IF(B8=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F8/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F8/'User Inputs'!$D$7)))+I8","v":2.1223183255156899E-2},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F8/'User Inputs'!$D$7, IF(B8=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F8/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F8/'User Inputs'!$D$7)))+I8","v":2.1223183255156899E-2},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F8/'User Inputs'!$D$7, IF(B8=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F8/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F8/'User Inputs'!$D$7)))+I8","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A8,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M8/100","v":1.9100864929641206E-2}]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":58622167.257534243},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E9)+D9","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F9/'User Inputs'!$D$7,(IF(B9=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F9/'User Inputs'!$D$7,F9/'User Inputs'!$D$7))))+I9","v":2.1223183255156899E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F9/'User Inputs'!D$7, IF(B9=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F9/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F9/'User Inputs'!$D$7)))+I9","v":2.1223183255156899E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F9/'User Inputs'!$D$7, IF(B9=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F9/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F9/'User Inputs'!$D$7)))+I9","v":2.1223183255156899E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F9/'User Inputs'!$D$7, IF(B9=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F9/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F9/'User Inputs'!$D$7)))+I9","v":2.1223183255156899E-2},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F9/'User Inputs'!$D$7, IF(B9=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F9/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F9/'User Inputs'!$D$7)))+I9","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A9,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M9/100","v":1.9100864929641206E-2}]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4586470},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E10)+D10","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F10/'User Inputs'!$D$7,(IF(B10=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F10/'User Inputs'!$D$7,F10/'User Inputs'!$D$7))))+I10","v":2.1223183255156899E-2},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F10/'User Inputs'!D$7, IF(B10=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F10/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F10/'User Inputs'!$D$7)))+I10","v":2.1223183255156899E-2},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F10/'User Inputs'!$D$7, IF(B10=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F10/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F10/'User Inputs'!$D$7)))+I10","v":2.1223183255156899E-2},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F10/'User Inputs'!$D$7, IF(B10=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F10/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F10/'User Inputs'!$D$7)))+I10","v":2.1223183255156899E-2},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F10/'User Inputs'!$D$7, IF(B10=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F10/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F10/'User Inputs'!$D$7)))+I10","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A10,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M10/100","v":1.9100864929641206E-2}]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8037573.9999999991},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E11)+D11","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F11/'User Inputs'!$D$7,(IF(B11=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F11/'User Inputs'!$D$7,F11/'User Inputs'!$D$7))))+I11","v":2.1223183255156899E-2},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F11/'User Inputs'!D$7, IF(B11=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F11/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F11/'User Inputs'!$D$7)))+I11","v":2.1223183255156899E-2},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F11/'User Inputs'!$D$7, IF(B11=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F11/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F11/'User Inputs'!$D$7)))+I11","v":2.1223183255156899E-2},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F11/'User Inputs'!$D$7, IF(B11=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F11/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F11/'User Inputs'!$D$7)))+I11","v":2.1223183255156899E-2},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F11/'User Inputs'!$D$7, IF(B11=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F11/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F11/'User Inputs'!$D$7)))+I11","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A11,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M11/100","v":1.9100864929641206E-2}]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15330890},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E12)+D12","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F12/'User Inputs'!$D$7,(IF(B12=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F12/'User Inputs'!$D$7,F12/'User Inputs'!$D$7))))+I12","v":2.1223183255156899E-2},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F12/'User Inputs'!D$7, IF(B12=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F12/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F12/'User Inputs'!$D$7)))+I12","v":2.1223183255156899E-2},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F12/'User Inputs'!$D$7, IF(B12=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F12/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F12/'User Inputs'!$D$7)))+I12","v":2.1223183255156899E-2},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F12/'User Inputs'!$D$7, IF(B12=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F12/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F12/'User Inputs'!$D$7)))+I12","v":2.1223183255156899E-2},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F12/'User Inputs'!$D$7, IF(B12=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F12/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F12/'User Inputs'!$D$7)))+I12","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A12,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M12/100","v":1.9100864929641206E-2}]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":60640352.295890406},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E13)+D13","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F13/'User Inputs'!$D$7,(IF(B13=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F13/'User Inputs'!$D$7,F13/'User Inputs'!$D$7))))+I13","v":2.1223183255156899E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F13/'User Inputs'!D$7, IF(B13=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F13/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F13/'User Inputs'!$D$7)))+I13","v":2.1223183255156899E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F13/'User Inputs'!$D$7, IF(B13=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F13/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F13/'User Inputs'!$D$7)))+I13","v":2.1223183255156899E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F13/'User Inputs'!$D$7, IF(B13=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F13/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F13/'User Inputs'!$D$7)))+I13","v":2.1223183255156899E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F13/'User Inputs'!$D$7, IF(B13=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F13/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F13/'User Inputs'!$D$7)))+I13","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A13,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M13/100","v":1.9100864929641206E-2}]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E14)+D14","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F14/'User Inputs'!$D$7,(IF(B14=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F14/'User Inputs'!$D$7,F14/'User Inputs'!$D$7))))+I14","v":2.9712456557219663E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F14/'User Inputs'!D$7, IF(B14=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F14/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F14/'User Inputs'!$D$7)))+I14","v":2.9712456557219663E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F14/'User Inputs'!$D$7, IF(B14=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F14/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F14/'User Inputs'!$D$7)))+I14","v":2.9712456557219663E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F14/'User Inputs'!$D$7, IF(B14=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F14/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F14/'User Inputs'!$D$7)))+I14","v":2.9712456557219663E-3},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F14/'User Inputs'!$D$7, IF(B14=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F14/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F14/'User Inputs'!$D$7)))+I14","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A14,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M14/100","v":2.6741210901497698E-3}]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19128874},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E15)+D15","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F15/'User Inputs'!$D$7,(IF(B15=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F15/'User Inputs'!$D$7,F15/'User Inputs'!$D$7))))+I15","v":2.1223183255156899E-2},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F15/'User Inputs'!D$7, IF(B15=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F15/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F15/'User Inputs'!$D$7)))+I15","v":2.1223183255156899E-2},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F15/'User Inputs'!$D$7, IF(B15=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F15/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F15/'User Inputs'!$D$7)))+I15","v":2.1223183255156899E-2},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F15/'User Inputs'!$D$7, IF(B15=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F15/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F15/'User Inputs'!$D$7)))+I15","v":2.1223183255156899E-2},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F15/'User Inputs'!$D$7, IF(B15=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F15/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F15/'User Inputs'!$D$7)))+I15","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A15,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M15/100","v":1.9100864929641206E-2}]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2483918.8273972599},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E16)+D16","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F16/'User Inputs'!$D$7,(IF(B16=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F16/'User Inputs'!$D$7,F16/'User Inputs'!$D$7))))+I16","v":2.1223183255156899E-2},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F16/'User Inputs'!D$7, IF(B16=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F16/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F16/'User Inputs'!$D$7)))+I16","v":2.1223183255156899E-2},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F16/'User Inputs'!$D$7, IF(B16=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F16/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F16/'User Inputs'!$D$7)))+I16","v":2.1223183255156899E-2},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F16/'User Inputs'!$D$7, IF(B16=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F16/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F16/'User Inputs'!$D$7)))+I16","v":2.1223183255156899E-2},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F16/'User Inputs'!$D$7, IF(B16=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F16/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F16/'User Inputs'!$D$7)))+I16","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A16,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M16/100","v":1.9100864929641206E-2}]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E17)+D17","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F17/'User Inputs'!$D$7,(IF(B17=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F17/'User Inputs'!$D$7,F17/'User Inputs'!$D$7))))+I17","v":2.9712456557219663E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F17/'User Inputs'!D$7, IF(B17=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F17/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F17/'User Inputs'!$D$7)))+I17","v":2.9712456557219663E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F17/'User Inputs'!$D$7, IF(B17=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F17/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F17/'User Inputs'!$D$7)))+I17","v":2.9712456557219663E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F17/'User Inputs'!$D$7, IF(B17=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F17/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F17/'User Inputs'!$D$7)))+I17","v":2.9712456557219663E-3},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F17/'User Inputs'!$D$7, IF(B17=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F17/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F17/'User Inputs'!$D$7)))+I17","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A17,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M17/100","v":2.6741210901497698E-3}]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":297523.78082191781},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E18)+D18","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F18/'User Inputs'!$D$7,(IF(B18=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F18/'User Inputs'!$D$7,F18/'User Inputs'!$D$7))))+I18","v":2.1223183255156899E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F18/'User Inputs'!D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F18/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F18/'User Inputs'!$D$7)))+I18","v":2.1223183255156899E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F18/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F18/'User Inputs'!$D$7)))+I18","v":2.1223183255156899E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F18/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F18/'User Inputs'!$D$7)))+I18","v":2.1223183255156899E-2},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F18/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F18/'User Inputs'!$D$7)))+I18","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A18,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M18/100","v":1.9100864929641206E-2}]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":11660088.783561641},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E19)+D19","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F19/'User Inputs'!$D$7,(IF(B19=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F19/'User Inputs'!$D$7,F19/'User Inputs'!$D$7))))+I19","v":2.1223183255156899E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F19/'User Inputs'!D$7, IF(B19=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F19/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F19/'User Inputs'!$D$7)))+I19","v":2.1223183255156899E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F19/'User Inputs'!$D$7, IF(B19=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F19/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F19/'User Inputs'!$D$7)))+I19","v":2.1223183255156899E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F19/'User Inputs'!$D$7, IF(B19=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F19/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F19/'User Inputs'!$D$7)))+I19","v":2.1223183255156899E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F19/'User Inputs'!$D$7, IF(B19=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F19/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F19/'User Inputs'!$D$7)))+I19","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A19,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M19/100","v":1.9100864929641206E-2}]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":241588739.71506846},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E20)+D20","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F20/'User Inputs'!$D$7,(IF(B20=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F20/'User Inputs'!$D$7,F20/'User Inputs'!$D$7))))+I20","v":2.1223183255156899E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F20/'User Inputs'!D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F20/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F20/'User Inputs'!$D$7)))+I20","v":2.1223183255156899E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F20/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F20/'User Inputs'!$D$7)))+I20","v":2.1223183255156899E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F20/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F20/'User Inputs'!$D$7)))+I20","v":2.1223183255156899E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F20/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F20/'User Inputs'!$D$7)))+I20","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A20,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M20/100","v":1.9100864929641206E-2}]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1126642},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E21)+D21","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F21/'User Inputs'!$D$7,(IF(B21=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F21/'User Inputs'!$D$7,F21/'User Inputs'!$D$7))))+I21","v":2.1223183255156899E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F21/'User Inputs'!D$7, IF(B21=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F21/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F21/'User Inputs'!$D$7)))+I21","v":2.1223183255156899E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F21/'User Inputs'!$D$7, IF(B21=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F21/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F21/'User Inputs'!$D$7)))+I21","v":2.1223183255156899E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F21/'User Inputs'!$D$7, IF(B21=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F21/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F21/'User Inputs'!$D$7)))+I21","v":2.1223183255156899E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F21/'User Inputs'!$D$7, IF(B21=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F21/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F21/'User Inputs'!$D$7)))+I21","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A21,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M21/100","v":1.9100864929641206E-2}]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14957981},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E22)+D22","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F22/'User Inputs'!$D$7,(IF(B22=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F22/'User Inputs'!$D$7,F22/'User Inputs'!$D$7))))+I22","v":2.1223183255156899E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F22/'User Inputs'!D$7, IF(B22=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F22/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F22/'User Inputs'!$D$7)))+I22","v":2.1223183255156899E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F22/'User Inputs'!$D$7, IF(B22=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F22/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F22/'User Inputs'!$D$7)))+I22","v":2.1223183255156899E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F22/'User Inputs'!$D$7, IF(B22=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F22/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F22/'User Inputs'!$D$7)))+I22","v":2.1223183255156899E-2},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F22/'User Inputs'!$D$7, IF(B22=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F22/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F22/'User Inputs'!$D$7)))+I22","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A22,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M22/100","v":1.9100864929641206E-2}]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5044.9315068493152},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E23)+D23","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F23/'User Inputs'!$D$7,(IF(B23=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F23/'User Inputs'!$D$7,F23/'User Inputs'!$D$7))))+I23","v":2.1223183255156899E-2},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F23/'User Inputs'!D$7, IF(B23=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F23/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F23/'User Inputs'!$D$7)))+I23","v":2.1223183255156899E-2},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F23/'User Inputs'!$D$7, IF(B23=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F23/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F23/'User Inputs'!$D$7)))+I23","v":2.1223183255156899E-2},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F23/'User Inputs'!$D$7, IF(B23=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F23/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F23/'User Inputs'!$D$7)))+I23","v":2.1223183255156899E-2},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F23/'User Inputs'!$D$7, IF(B23=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F23/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F23/'User Inputs'!$D$7)))+I23","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A23,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M23/100","v":1.9100864929641206E-2}]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E24)+D24","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F24/'User Inputs'!$D$7,(IF(B24=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F24/'User Inputs'!$D$7,F24/'User Inputs'!$D$7))))+I24","v":2.9712456557219663E-3},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F24/'User Inputs'!D$7, IF(B24=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F24/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F24/'User Inputs'!$D$7)))+I24","v":2.9712456557219663E-3},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F24/'User Inputs'!$D$7, IF(B24=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F24/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F24/'User Inputs'!$D$7)))+I24","v":2.9712456557219663E-3},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F24/'User Inputs'!$D$7, IF(B24=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F24/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F24/'User Inputs'!$D$7)))+I24","v":2.9712456557219663E-3},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F24/'User Inputs'!$D$7, IF(B24=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F24/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F24/'User Inputs'!$D$7)))+I24","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A24,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M24/100","v":2.6741210901497698E-3}]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E25)+D25","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F25/'User Inputs'!$D$7,(IF(B25=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F25/'User Inputs'!$D$7,F25/'User Inputs'!$D$7))))+I25","v":2.1223183255156899E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F25/'User Inputs'!D$7, IF(B25=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F25/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F25/'User Inputs'!$D$7)))+I25","v":2.1223183255156899E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F25/'User Inputs'!$D$7, IF(B25=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F25/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F25/'User Inputs'!$D$7)))+I25","v":2.1223183255156899E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F25/'User Inputs'!$D$7, IF(B25=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F25/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F25/'User Inputs'!$D$7)))+I25","v":2.1223183255156899E-2},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F25/'User Inputs'!$D$7, IF(B25=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F25/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F25/'User Inputs'!$D$7)))+I25","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A25,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M25/100","v":1.9100864929641206E-2}]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E26)+D26","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F26/'User Inputs'!$D$7,(IF(B26=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F26/'User Inputs'!$D$7,F26/'User Inputs'!$D$7))))+I26","v":2.9712456557219663E-3},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F26/'User Inputs'!D$7, IF(B26=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F26/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F26/'User Inputs'!$D$7)))+I26","v":2.9712456557219663E-3},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F26/'User Inputs'!$D$7, IF(B26=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F26/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F26/'User Inputs'!$D$7)))+I26","v":2.9712456557219663E-3},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F26/'User Inputs'!$D$7, IF(B26=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F26/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F26/'User Inputs'!$D$7)))+I26","v":2.9712456557219663E-3},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F26/'User Inputs'!$D$7, IF(B26=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F26/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F26/'User Inputs'!$D$7)))+I26","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A26,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M26/100","v":2.6741210901497698E-3}]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9623690.2465753425},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E27)+D27","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F27/'User Inputs'!$D$7,(IF(B27=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F27/'User Inputs'!$D$7,F27/'User Inputs'!$D$7))))+I27","v":2.9712456557219663E-3},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F27/'User Inputs'!D$7, IF(B27=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F27/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F27/'User Inputs'!$D$7)))+I27","v":2.9712456557219663E-3},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F27/'User Inputs'!$D$7, IF(B27=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F27/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F27/'User Inputs'!$D$7)))+I27","v":2.9712456557219663E-3},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F27/'User Inputs'!$D$7, IF(B27=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F27/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F27/'User Inputs'!$D$7)))+I27","v":2.9712456557219663E-3},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F27/'User Inputs'!$D$7, IF(B27=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F27/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F27/'User Inputs'!$D$7)))+I27","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A27,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M27/100","v":2.6741210901497698E-3}]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21081766},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E28)+D28","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F28/'User Inputs'!$D$7,(IF(B28=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F28/'User Inputs'!$D$7,F28/'User Inputs'!$D$7))))+I28","v":2.1223183255156899E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F28/'User Inputs'!D$7, IF(B28=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F28/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F28/'User Inputs'!$D$7)))+I28","v":2.1223183255156899E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F28/'User Inputs'!$D$7, IF(B28=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F28/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F28/'User Inputs'!$D$7)))+I28","v":2.1223183255156899E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F28/'User Inputs'!$D$7, IF(B28=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F28/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F28/'User Inputs'!$D$7)))+I28","v":2.1223183255156899E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F28/'User Inputs'!$D$7, IF(B28=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F28/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F28/'User Inputs'!$D$7)))+I28","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A28,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M28/100","v":1.9100864929641206E-2}]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18854048.82191781},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E29)+D29","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F29/'User Inputs'!$D$7,(IF(B29=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F29/'User Inputs'!$D$7,F29/'User Inputs'!$D$7))))+I29","v":2.1223183255156899E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F29/'User Inputs'!D$7, IF(B29=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F29/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F29/'User Inputs'!$D$7)))+I29","v":2.1223183255156899E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F29/'User Inputs'!$D$7, IF(B29=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F29/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F29/'User Inputs'!$D$7)))+I29","v":2.1223183255156899E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F29/'User Inputs'!$D$7, IF(B29=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F29/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F29/'User Inputs'!$D$7)))+I29","v":2.1223183255156899E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F29/'User Inputs'!$D$7, IF(B29=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F29/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F29/'User Inputs'!$D$7)))+I29","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A29,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M29/100","v":1.9100864929641206E-2}]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":52568615},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E30)+D30","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F30/'User Inputs'!$D$7,(IF(B30=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F30/'User Inputs'!$D$7,F30/'User Inputs'!$D$7))))+I30","v":2.1223183255156899E-2},{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F30/'User Inputs'!D$7, IF(B30=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F30/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F30/'User Inputs'!$D$7)))+I30","v":2.1223183255156899E-2},{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F30/'User Inputs'!$D$7, IF(B30=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F30/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F30/'User Inputs'!$D$7)))+I30","v":2.1223183255156899E-2},{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F30/'User Inputs'!$D$7, IF(B30=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F30/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F30/'User Inputs'!$D$7)))+I30","v":2.1223183255156899E-2},{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F30/'User Inputs'!$D$7, IF(B30=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F30/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F30/'User Inputs'!$D$7)))+I30","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A30,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M30/100","v":1.9100864929641206E-2}]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1144964.3835616438},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E31)+D31","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F31/'User Inputs'!$D$7,(IF(B31=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F31/'User Inputs'!$D$7,F31/'User Inputs'!$D$7))))+I31","v":2.1223183255156899E-2},{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F31/'User Inputs'!D$7, IF(B31=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F31/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F31/'User Inputs'!$D$7)))+I31","v":2.1223183255156899E-2},{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F31/'User Inputs'!$D$7, IF(B31=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F31/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F31/'User Inputs'!$D$7)))+I31","v":2.1223183255156899E-2},{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F31/'User Inputs'!$D$7, IF(B31=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F31/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F31/'User Inputs'!$D$7)))+I31","v":2.1223183255156899E-2},{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F31/'User Inputs'!$D$7, IF(B31=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F31/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F31/'User Inputs'!$D$7)))+I31","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A31,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M31/100","v":1.9100864929641206E-2}]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10177324.205479452},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E32)+D32","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F32/'User Inputs'!$D$7,(IF(B32=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F32/'User Inputs'!$D$7,F32/'User Inputs'!$D$7))))+I32","v":2.1223183255156899E-2},{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F32/'User Inputs'!D$7, IF(B32=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F32/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F32/'User Inputs'!$D$7)))+I32","v":2.1223183255156899E-2},{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F32/'User Inputs'!$D$7, IF(B32=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F32/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F32/'User Inputs'!$D$7)))+I32","v":2.1223183255156899E-2},{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F32/'User Inputs'!$D$7, IF(B32=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F32/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F32/'User Inputs'!$D$7)))+I32","v":2.1223183255156899E-2},{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F32/'User Inputs'!$D$7, IF(B32=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F32/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F32/'User Inputs'!$D$7)))+I32","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A32,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M32/100","v":1.9100864929641206E-2}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16570018.164383562},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E33)+D33","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F33/'User Inputs'!$D$7,(IF(B33=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F33/'User Inputs'!$D$7,F33/'User Inputs'!$D$7))))+I33","v":2.1223183255156899E-2},{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F33/'User Inputs'!D$7, IF(B33=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F33/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F33/'User Inputs'!$D$7)))+I33","v":2.1223183255156899E-2},{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F33/'User Inputs'!$D$7, IF(B33=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F33/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F33/'User Inputs'!$D$7)))+I33","v":2.1223183255156899E-2},{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F33/'User Inputs'!$D$7, IF(B33=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F33/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F33/'User Inputs'!$D$7)))+I33","v":2.1223183255156899E-2},{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F33/'User Inputs'!$D$7, IF(B33=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F33/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F33/'User Inputs'!$D$7)))+I33","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A33,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M33/100","v":1.9100864929641206E-2}]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":126857311.6931507},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E34)+D34","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F34/'User Inputs'!$D$7,(IF(B34=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F34/'User Inputs'!$D$7,F34/'User Inputs'!$D$7))))+I34","v":2.1223183255156899E-2},{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F34/'User Inputs'!D$7, IF(B34=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F34/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F34/'User Inputs'!$D$7)))+I34","v":2.1223183255156899E-2},{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F34/'User Inputs'!$D$7, IF(B34=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F34/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F34/'User Inputs'!$D$7)))+I34","v":2.1223183255156899E-2},{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F34/'User Inputs'!$D$7, IF(B34=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F34/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F34/'User Inputs'!$D$7)))+I34","v":2.1223183255156899E-2},{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F34/'User Inputs'!$D$7, IF(B34=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F34/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F34/'User Inputs'!$D$7)))+I34","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A34,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M34/100","v":1.9100864929641206E-2}]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":63187749.071232885},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E35)+D35","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F35/'User Inputs'!$D$7,(IF(B35=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F35/'User Inputs'!$D$7,F35/'User Inputs'!$D$7))))+I35","v":2.1223183255156899E-2},{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F35/'User Inputs'!D$7, IF(B35=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F35/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F35/'User Inputs'!$D$7)))+I35","v":2.1223183255156899E-2},{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F35/'User Inputs'!$D$7, IF(B35=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F35/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F35/'User Inputs'!$D$7)))+I35","v":2.1223183255156899E-2},{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F35/'User Inputs'!$D$7, IF(B35=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F35/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F35/'User Inputs'!$D$7)))+I35","v":2.1223183255156899E-2},{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F35/'User Inputs'!$D$7, IF(B35=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F35/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F35/'User Inputs'!$D$7)))+I35","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A35,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M35/100","v":1.9100864929641206E-2}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":304579.75342465751},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E36)+D36","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F36/'User Inputs'!$D$7,(IF(B36=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F36/'User Inputs'!$D$7,F36/'User Inputs'!$D$7))))+I36","v":2.1223183255156899E-2},{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F36/'User Inputs'!D$7, IF(B36=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F36/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F36/'User Inputs'!$D$7)))+I36","v":2.1223183255156899E-2},{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F36/'User Inputs'!$D$7, IF(B36=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F36/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F36/'User Inputs'!$D$7)))+I36","v":2.1223183255156899E-2},{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F36/'User Inputs'!$D$7, IF(B36=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F36/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F36/'User Inputs'!$D$7)))+I36","v":2.1223183255156899E-2},{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F36/'User Inputs'!$D$7, IF(B36=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F36/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F36/'User Inputs'!$D$7)))+I36","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A36,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M36/100","v":1.9100864929641206E-2}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13117551.232876712},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E37)+D37","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F37/'User Inputs'!$D$7,(IF(B37=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F37/'User Inputs'!$D$7,F37/'User Inputs'!$D$7))))+I37","v":2.1223183255156899E-2},{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F37/'User Inputs'!D$7, IF(B37=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F37/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F37/'User Inputs'!$D$7)))+I37","v":2.1223183255156899E-2},{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F37/'User Inputs'!$D$7, IF(B37=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F37/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F37/'User Inputs'!$D$7)))+I37","v":2.1223183255156899E-2},{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F37/'User Inputs'!$D$7, IF(B37=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F37/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F37/'User Inputs'!$D$7)))+I37","v":2.1223183255156899E-2},{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F37/'User Inputs'!$D$7, IF(B37=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F37/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F37/'User Inputs'!$D$7)))+I37","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A37,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M37/100","v":1.9100864929641206E-2}]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":72221179.94520548},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E38)+D38","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F38/'User Inputs'!$D$7,(IF(B38=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F38/'User Inputs'!$D$7,F38/'User Inputs'!$D$7))))+I38","v":2.1223183255156899E-2},{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F38/'User Inputs'!D$7, IF(B38=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F38/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F38/'User Inputs'!$D$7)))+I38","v":2.1223183255156899E-2},{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F38/'User Inputs'!$D$7, IF(B38=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F38/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F38/'User Inputs'!$D$7)))+I38","v":2.1223183255156899E-2},{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F38/'User Inputs'!$D$7, IF(B38=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F38/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F38/'User Inputs'!$D$7)))+I38","v":2.1223183255156899E-2},{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F38/'User Inputs'!$D$7, IF(B38=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F38/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F38/'User Inputs'!$D$7)))+I38","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A38,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M38/100","v":1.9100864929641206E-2}]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":57139307},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E39)+D39","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F39/'User Inputs'!$D$7,(IF(B39=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F39/'User Inputs'!$D$7,F39/'User Inputs'!$D$7))))+I39","v":2.1223183255156899E-2},{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F39/'User Inputs'!D$7, IF(B39=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F39/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F39/'User Inputs'!$D$7)))+I39","v":2.1223183255156899E-2},{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F39/'User Inputs'!$D$7, IF(B39=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F39/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F39/'User Inputs'!$D$7)))+I39","v":2.1223183255156899E-2},{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F39/'User Inputs'!$D$7, IF(B39=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F39/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F39/'User Inputs'!$D$7)))+I39","v":2.1223183255156899E-2},{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F39/'User Inputs'!$D$7, IF(B39=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F39/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F39/'User Inputs'!$D$7)))+I39","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A39,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M39/100","v":1.9100864929641206E-2}]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E40)+D40","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F40/'User Inputs'!$D$7,(IF(B40=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F40/'User Inputs'!$D$7,F40/'User Inputs'!$D$7))))+I40","v":2.1223183255156899E-2},{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F40/'User Inputs'!D$7, IF(B40=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F40/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F40/'User Inputs'!$D$7)))+I40","v":2.1223183255156899E-2},{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F40/'User Inputs'!$D$7, IF(B40=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F40/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F40/'User Inputs'!$D$7)))+I40","v":2.1223183255156899E-2},{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F40/'User Inputs'!$D$7, IF(B40=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F40/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F40/'User Inputs'!$D$7)))+I40","v":2.1223183255156899E-2},{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F40/'User Inputs'!$D$7, IF(B40=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F40/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F40/'User Inputs'!$D$7)))+I40","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A40,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M40/100","v":1.9100864929641206E-2}]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2304790.5643835617},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E41)+D41","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F41/'User Inputs'!$D$7,(IF(B41=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F41/'User Inputs'!$D$7,F41/'User Inputs'!$D$7))))+I41","v":2.1223183255156899E-2},{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F41/'User Inputs'!D$7, IF(B41=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F41/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F41/'User Inputs'!$D$7)))+I41","v":2.1223183255156899E-2},{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F41/'User Inputs'!$D$7, IF(B41=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F41/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F41/'User Inputs'!$D$7)))+I41","v":2.1223183255156899E-2},{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F41/'User Inputs'!$D$7, IF(B41=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F41/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F41/'User Inputs'!$D$7)))+I41","v":2.1223183255156899E-2},{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F41/'User Inputs'!$D$7, IF(B41=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F41/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F41/'User Inputs'!$D$7)))+I41","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A41,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M41/100","v":1.9100864929641206E-2}]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":56250554},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E42)+D42","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F42/'User Inputs'!$D$7,(IF(B42=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F42/'User Inputs'!$D$7,F42/'User Inputs'!$D$7))))+I42","v":2.1223183255156899E-2},{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F42/'User Inputs'!D$7, IF(B42=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F42/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F42/'User Inputs'!$D$7)))+I42","v":2.1223183255156899E-2},{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F42/'User Inputs'!$D$7, IF(B42=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F42/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F42/'User Inputs'!$D$7)))+I42","v":2.1223183255156899E-2},{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F42/'User Inputs'!$D$7, IF(B42=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F42/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F42/'User Inputs'!$D$7)))+I42","v":2.1223183255156899E-2},{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F42/'User Inputs'!$D$7, IF(B42=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F42/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F42/'User Inputs'!$D$7)))+I42","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A42,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M42/100","v":1.9100864929641206E-2}]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14453143},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E43)+D43","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F43/'User Inputs'!$D$7,(IF(B43=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F43/'User Inputs'!$D$7,F43/'User Inputs'!$D$7))))+I43","v":2.1223183255156899E-2},{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F43/'User Inputs'!D$7, IF(B43=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F43/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F43/'User Inputs'!$D$7)))+I43","v":2.1223183255156899E-2},{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F43/'User Inputs'!$D$7, IF(B43=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F43/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F43/'User Inputs'!$D$7)))+I43","v":2.1223183255156899E-2},{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F43/'User Inputs'!$D$7, IF(B43=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F43/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F43/'User Inputs'!$D$7)))+I43","v":2.1223183255156899E-2},{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F43/'User Inputs'!$D$7, IF(B43=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F43/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F43/'User Inputs'!$D$7)))+I43","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A43,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M43/100","v":1.9100864929641206E-2}]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20624435},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E44)+D44","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F44/'User Inputs'!$D$7,(IF(B44=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F44/'User Inputs'!$D$7,F44/'User Inputs'!$D$7))))+I44","v":2.1223183255156899E-2},{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F44/'User Inputs'!D$7, IF(B44=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F44/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F44/'User Inputs'!$D$7)))+I44","v":2.1223183255156899E-2},{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F44/'User Inputs'!$D$7, IF(B44=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F44/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F44/'User Inputs'!$D$7)))+I44","v":2.1223183255156899E-2},{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F44/'User Inputs'!$D$7, IF(B44=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F44/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F44/'User Inputs'!$D$7)))+I44","v":2.1223183255156899E-2},{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F44/'User Inputs'!$D$7, IF(B44=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F44/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F44/'User Inputs'!$D$7)))+I44","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A44,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M44/100","v":1.9100864929641206E-2}]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19536466.219178081},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E45)+D45","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F45/'User Inputs'!$D$7,(IF(B45=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F45/'User Inputs'!$D$7,F45/'User Inputs'!$D$7))))+I45","v":2.1223183255156899E-2},{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F45/'User Inputs'!D$7, IF(B45=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F45/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F45/'User Inputs'!$D$7)))+I45","v":2.1223183255156899E-2},{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F45/'User Inputs'!$D$7, IF(B45=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F45/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F45/'User Inputs'!$D$7)))+I45","v":2.1223183255156899E-2},{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F45/'User Inputs'!$D$7, IF(B45=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F45/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F45/'User Inputs'!$D$7)))+I45","v":2.1223183255156899E-2},{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F45/'User Inputs'!$D$7, IF(B45=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F45/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F45/'User Inputs'!$D$7)))+I45","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A45,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M45/100","v":1.9100864929641206E-2}]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9097523.8136986308},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E46)+D46","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F46/'User Inputs'!$D$7,(IF(B46=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F46/'User Inputs'!$D$7,F46/'User Inputs'!$D$7))))+I46","v":2.1223183255156899E-2},{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F46/'User Inputs'!D$7, IF(B46=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F46/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F46/'User Inputs'!$D$7)))+I46","v":2.1223183255156899E-2},{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F46/'User Inputs'!$D$7, IF(B46=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F46/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F46/'User Inputs'!$D$7)))+I46","v":2.1223183255156899E-2},{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F46/'User Inputs'!$D$7, IF(B46=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F46/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F46/'User Inputs'!$D$7)))+I46","v":2.1223183255156899E-2},{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F46/'User Inputs'!$D$7, IF(B46=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F46/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F46/'User Inputs'!$D$7)))+I46","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A46,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M46/100","v":1.9100864929641206E-2}]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":53335.232876712325},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E47)+D47","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F47/'User Inputs'!$D$7,(IF(B47=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F47/'User Inputs'!$D$7,F47/'User Inputs'!$D$7))))+I47","v":2.1223183255156899E-2},{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F47/'User Inputs'!D$7, IF(B47=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F47/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F47/'User Inputs'!$D$7)))+I47","v":2.1223183255156899E-2},{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F47/'User Inputs'!$D$7, IF(B47=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F47/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F47/'User Inputs'!$D$7)))+I47","v":2.1223183255156899E-2},{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F47/'User Inputs'!$D$7, IF(B47=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F47/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F47/'User Inputs'!$D$7)))+I47","v":2.1223183255156899E-2},{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F47/'User Inputs'!$D$7, IF(B47=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F47/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F47/'User Inputs'!$D$7)))+I47","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A47,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M47/100","v":1.9100864929641206E-2}]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E48)+D48","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F48/'User Inputs'!$D$7,(IF(B48=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F48/'User Inputs'!$D$7,F48/'User Inputs'!$D$7))))+I48","v":2.1223183255156899E-2},{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F48/'User Inputs'!D$7, IF(B48=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F48/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F48/'User Inputs'!$D$7)))+I48","v":2.1223183255156899E-2},{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F48/'User Inputs'!$D$7, IF(B48=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F48/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F48/'User Inputs'!$D$7)))+I48","v":2.1223183255156899E-2},{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F48/'User Inputs'!$D$7, IF(B48=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F48/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F48/'User Inputs'!$D$7)))+I48","v":2.1223183255156899E-2},{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F48/'User Inputs'!$D$7, IF(B48=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F48/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F48/'User Inputs'!$D$7)))+I48","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A48,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M48/100","v":1.9100864929641206E-2}]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3576724},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E49)+D49","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F49/'User Inputs'!$D$7,(IF(B49=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F49/'User Inputs'!$D$7,F49/'User Inputs'!$D$7))))+I49","v":2.1223183255156899E-2},{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F49/'User Inputs'!D$7, IF(B49=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F49/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F49/'User Inputs'!$D$7)))+I49","v":2.1223183255156899E-2},{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F49/'User Inputs'!$D$7, IF(B49=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F49/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F49/'User Inputs'!$D$7)))+I49","v":2.1223183255156899E-2},{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F49/'User Inputs'!$D$7, IF(B49=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F49/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F49/'User Inputs'!$D$7)))+I49","v":2.1223183255156899E-2},{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F49/'User Inputs'!$D$7, IF(B49=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F49/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F49/'User Inputs'!$D$7)))+I49","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A49,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M49/100","v":1.9100864929641206E-2}]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":27840552.767123289},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E50)+D50","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F50/'User Inputs'!$D$7,(IF(B50=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F50/'User Inputs'!$D$7,F50/'User Inputs'!$D$7))))+I50","v":2.1223183255156899E-2},{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F50/'User Inputs'!D$7, IF(B50=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F50/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F50/'User Inputs'!$D$7)))+I50","v":2.1223183255156899E-2},{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F50/'User Inputs'!$D$7, IF(B50=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F50/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F50/'User Inputs'!$D$7)))+I50","v":2.1223183255156899E-2},{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F50/'User Inputs'!$D$7, IF(B50=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F50/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F50/'User Inputs'!$D$7)))+I50","v":2.1223183255156899E-2},{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F50/'User Inputs'!$D$7, IF(B50=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F50/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F50/'User Inputs'!$D$7)))+I50","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A50,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M50/100","v":1.9100864929641206E-2}]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E51)+D51","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F51/'User Inputs'!$D$7,(IF(B51=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F51/'User Inputs'!$D$7,F51/'User Inputs'!$D$7))))+I51","v":2.9712456557219663E-3},{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F51/'User Inputs'!D$7, IF(B51=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F51/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F51/'User Inputs'!$D$7)))+I51","v":2.9712456557219663E-3},{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F51/'User Inputs'!$D$7, IF(B51=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F51/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F51/'User Inputs'!$D$7)))+I51","v":2.9712456557219663E-3},{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F51/'User Inputs'!$D$7, IF(B51=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F51/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F51/'User Inputs'!$D$7)))+I51","v":2.9712456557219663E-3},{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F51/'User Inputs'!$D$7, IF(B51=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F51/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F51/'User Inputs'!$D$7)))+I51","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A51,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M51/100","v":2.6741210901497698E-3}]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21270.986301369863},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E52)+D52","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F52/'User Inputs'!$D$7,(IF(B52=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F52/'User Inputs'!$D$7,F52/'User Inputs'!$D$7))))+I52","v":2.1223183255156899E-2},{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F52/'User Inputs'!D$7, IF(B52=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F52/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F52/'User Inputs'!$D$7)))+I52","v":2.1223183255156899E-2},{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F52/'User Inputs'!$D$7, IF(B52=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F52/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F52/'User Inputs'!$D$7)))+I52","v":2.1223183255156899E-2},{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F52/'User Inputs'!$D$7, IF(B52=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F52/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F52/'User Inputs'!$D$7)))+I52","v":2.1223183255156899E-2},{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F52/'User Inputs'!$D$7, IF(B52=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F52/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F52/'User Inputs'!$D$7)))+I52","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A52,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M52/100","v":1.9100864929641206E-2}]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7743399},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E53)+D53","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F53/'User Inputs'!$D$7,(IF(B53=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F53/'User Inputs'!$D$7,F53/'User Inputs'!$D$7))))+I53","v":2.1223183255156899E-2},{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F53/'User Inputs'!D$7, IF(B53=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F53/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F53/'User Inputs'!$D$7)))+I53","v":2.1223183255156899E-2},{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F53/'User Inputs'!$D$7, IF(B53=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F53/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F53/'User Inputs'!$D$7)))+I53","v":2.1223183255156899E-2},{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F53/'User Inputs'!$D$7, IF(B53=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F53/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F53/'User Inputs'!$D$7)))+I53","v":2.1223183255156899E-2},{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F53/'User Inputs'!$D$7, IF(B53=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F53/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F53/'User Inputs'!$D$7)))+I53","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A53,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M53/100","v":1.9100864929641206E-2}]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E54)+D54","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F54/'User Inputs'!$D$7,(IF(B54=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F54/'User Inputs'!$D$7,F54/'User Inputs'!$D$7))))+I54","v":2.1223183255156899E-2},{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F54/'User Inputs'!D$7, IF(B54=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F54/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F54/'User Inputs'!$D$7)))+I54","v":2.1223183255156899E-2},{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F54/'User Inputs'!$D$7, IF(B54=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F54/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F54/'User Inputs'!$D$7)))+I54","v":2.1223183255156899E-2},{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F54/'User Inputs'!$D$7, IF(B54=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F54/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F54/'User Inputs'!$D$7)))+I54","v":2.1223183255156899E-2},{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F54/'User Inputs'!$D$7, IF(B54=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F54/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F54/'User Inputs'!$D$7)))+I54","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A54,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M54/100","v":1.9100864929641206E-2}]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4830571},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E55)+D55","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F55/'User Inputs'!$D$7,(IF(B55=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F55/'User Inputs'!$D$7,F55/'User Inputs'!$D$7))))+I55","v":2.1223183255156899E-2},{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F55/'User Inputs'!D$7, IF(B55=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F55/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F55/'User Inputs'!$D$7)))+I55","v":2.1223183255156899E-2},{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F55/'User Inputs'!$D$7, IF(B55=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F55/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F55/'User Inputs'!$D$7)))+I55","v":2.1223183255156899E-2},{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F55/'User Inputs'!$D$7, IF(B55=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F55/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F55/'User Inputs'!$D$7)))+I55","v":2.1223183255156899E-2},{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F55/'User Inputs'!$D$7, IF(B55=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F55/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F55/'User Inputs'!$D$7)))+I55","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A55,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M55/100","v":1.9100864929641206E-2}]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2848927},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E56)+D56","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F56/'User Inputs'!$D$7,(IF(B56=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F56/'User Inputs'!$D$7,F56/'User Inputs'!$D$7))))+I56","v":2.1223183255156899E-2},{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F56/'User Inputs'!D$7, IF(B56=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F56/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F56/'User Inputs'!$D$7)))+I56","v":2.1223183255156899E-2},{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F56/'User Inputs'!$D$7, IF(B56=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F56/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F56/'User Inputs'!$D$7)))+I56","v":2.1223183255156899E-2},{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F56/'User Inputs'!$D$7, IF(B56=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F56/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F56/'User Inputs'!$D$7)))+I56","v":2.1223183255156899E-2},{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F56/'User Inputs'!$D$7, IF(B56=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F56/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F56/'User Inputs'!$D$7)))+I56","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A56,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M56/100","v":1.9100864929641206E-2}]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":166692},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E57)+D57","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F57/'User Inputs'!$D$7,(IF(B57=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F57/'User Inputs'!$D$7,F57/'User Inputs'!$D$7))))+I57","v":2.1223183255156899E-2},{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F57/'User Inputs'!D$7, IF(B57=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F57/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F57/'User Inputs'!$D$7)))+I57","v":2.1223183255156899E-2},{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F57/'User Inputs'!$D$7, IF(B57=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F57/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F57/'User Inputs'!$D$7)))+I57","v":2.1223183255156899E-2},{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F57/'User Inputs'!$D$7, IF(B57=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F57/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F57/'User Inputs'!$D$7)))+I57","v":2.1223183255156899E-2},{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F57/'User Inputs'!$D$7, IF(B57=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F57/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F57/'User Inputs'!$D$7)))+I57","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A57,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M57/100","v":1.9100864929641206E-2}]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E58)+D58","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F58/'User Inputs'!$D$7,(IF(B58=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F58/'User Inputs'!$D$7,F58/'User Inputs'!$D$7))))+I58","v":2.1223183255156899E-2},{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F58/'User Inputs'!D$7, IF(B58=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F58/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F58/'User Inputs'!$D$7)))+I58","v":2.1223183255156899E-2},{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F58/'User Inputs'!$D$7, IF(B58=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F58/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F58/'User Inputs'!$D$7)))+I58","v":2.1223183255156899E-2},{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F58/'User Inputs'!$D$7, IF(B58=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F58/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F58/'User Inputs'!$D$7)))+I58","v":2.1223183255156899E-2},{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F58/'User Inputs'!$D$7, IF(B58=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F58/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F58/'User Inputs'!$D$7)))+I58","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A58,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M58/100","v":1.9100864929641206E-2}]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":35635800},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E59)+D59","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F59/'User Inputs'!$D$7,(IF(B59=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F59/'User Inputs'!$D$7,F59/'User Inputs'!$D$7))))+I59","v":2.1223183255156899E-2},{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F59/'User Inputs'!D$7, IF(B59=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F59/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F59/'User Inputs'!$D$7)))+I59","v":2.1223183255156899E-2},{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F59/'User Inputs'!$D$7, IF(B59=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F59/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F59/'User Inputs'!$D$7)))+I59","v":2.1223183255156899E-2},{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F59/'User Inputs'!$D$7, IF(B59=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F59/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F59/'User Inputs'!$D$7)))+I59","v":2.1223183255156899E-2},{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F59/'User Inputs'!$D$7, IF(B59=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F59/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F59/'User Inputs'!$D$7)))+I59","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A59,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M59/100","v":1.9100864929641206E-2}]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E60)+D60","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F60/'User Inputs'!$D$7,(IF(B60=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F60/'User Inputs'!$D$7,F60/'User Inputs'!$D$7))))+I60","v":2.1223183255156899E-2},{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F60/'User Inputs'!D$7, IF(B60=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F60/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F60/'User Inputs'!$D$7)))+I60","v":2.1223183255156899E-2},{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F60/'User Inputs'!$D$7, IF(B60=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F60/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F60/'User Inputs'!$D$7)))+I60","v":2.1223183255156899E-2},{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F60/'User Inputs'!$D$7, IF(B60=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F60/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F60/'User Inputs'!$D$7)))+I60","v":2.1223183255156899E-2},{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F60/'User Inputs'!$D$7, IF(B60=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F60/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F60/'User Inputs'!$D$7)))+I60","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A60,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M60/100","v":1.9100864929641206E-2}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E61)+D61","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F61/'User Inputs'!$D$7,(IF(B61=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F61/'User Inputs'!$D$7,F61/'User Inputs'!$D$7))))+I61","v":2.9712456557219663E-3},{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F61/'User Inputs'!D$7, IF(B61=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F61/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F61/'User Inputs'!$D$7)))+I61","v":2.9712456557219663E-3},{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F61/'User Inputs'!$D$7, IF(B61=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F61/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F61/'User Inputs'!$D$7)))+I61","v":2.9712456557219663E-3},{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F61/'User Inputs'!$D$7, IF(B61=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F61/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F61/'User Inputs'!$D$7)))+I61","v":2.9712456557219663E-3},{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F61/'User Inputs'!$D$7, IF(B61=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F61/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F61/'User Inputs'!$D$7)))+I61","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A61,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M61/100","v":2.6741210901497698E-3}]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3083036.3013698631},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E62)+D62","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F62/'User Inputs'!$D$7,(IF(B62=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F62/'User Inputs'!$D$7,F62/'User Inputs'!$D$7))))+I62","v":2.1223183255156899E-2},{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F62/'User Inputs'!D$7, IF(B62=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F62/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F62/'User Inputs'!$D$7)))+I62","v":2.1223183255156899E-2},{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F62/'User Inputs'!$D$7, IF(B62=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F62/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F62/'User Inputs'!$D$7)))+I62","v":2.1223183255156899E-2},{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F62/'User Inputs'!$D$7, IF(B62=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F62/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F62/'User Inputs'!$D$7)))+I62","v":2.1223183255156899E-2},{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F62/'User Inputs'!$D$7, IF(B62=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F62/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F62/'User Inputs'!$D$7)))+I62","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A62,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M62/100","v":1.9100864929641206E-2}]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":37603017.205479451},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E63)+D63","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F63/'User Inputs'!$D$7,(IF(B63=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F63/'User Inputs'!$D$7,F63/'User Inputs'!$D$7))))+I63","v":2.1223183255156899E-2},{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F63/'User Inputs'!D$7, IF(B63=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F63/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F63/'User Inputs'!$D$7)))+I63","v":2.1223183255156899E-2},{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F63/'User Inputs'!$D$7, IF(B63=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F63/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F63/'User Inputs'!$D$7)))+I63","v":2.1223183255156899E-2},{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F63/'User Inputs'!$D$7, IF(B63=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F63/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F63/'User Inputs'!$D$7)))+I63","v":2.1223183255156899E-2},{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F63/'User Inputs'!$D$7, IF(B63=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F63/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F63/'User Inputs'!$D$7)))+I63","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A63,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M63/100","v":1.9100864929641206E-2}]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":94743289},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E64)+D64","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F64/'User Inputs'!$D$7,(IF(B64=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F64/'User Inputs'!$D$7,F64/'User Inputs'!$D$7))))+I64","v":2.1223183255156899E-2},{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F64/'User Inputs'!D$7, IF(B64=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F64/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F64/'User Inputs'!$D$7)))+I64","v":2.1223183255156899E-2},{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F64/'User Inputs'!$D$7, IF(B64=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F64/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F64/'User Inputs'!$D$7)))+I64","v":2.1223183255156899E-2},{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F64/'User Inputs'!$D$7, IF(B64=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F64/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F64/'User Inputs'!$D$7)))+I64","v":2.1223183255156899E-2},{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F64/'User Inputs'!$D$7, IF(B64=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F64/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F64/'User Inputs'!$D$7)))+I64","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A64,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M64/100","v":1.9100864929641206E-2}]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E65)+D65","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F65/'User Inputs'!$D$7,(IF(B65=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F65/'User Inputs'!$D$7,F65/'User Inputs'!$D$7))))+I65","v":2.1223183255156899E-2},{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F65/'User Inputs'!D$7, IF(B65=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F65/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F65/'User Inputs'!$D$7)))+I65","v":2.1223183255156899E-2},{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F65/'User Inputs'!$D$7, IF(B65=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F65/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F65/'User Inputs'!$D$7)))+I65","v":2.1223183255156899E-2},{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F65/'User Inputs'!$D$7, IF(B65=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F65/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F65/'User Inputs'!$D$7)))+I65","v":2.1223183255156899E-2},{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F65/'User Inputs'!$D$7, IF(B65=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F65/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F65/'User Inputs'!$D$7)))+I65","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A65,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M65/100","v":1.9100864929641206E-2}]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":62266492.249315068},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E66)+D66","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F66/'User Inputs'!$D$7,(IF(B66=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F66/'User Inputs'!$D$7,F66/'User Inputs'!$D$7))))+I66","v":2.1223183255156899E-2},{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F66/'User Inputs'!D$7, IF(B66=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F66/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F66/'User Inputs'!$D$7)))+I66","v":2.1223183255156899E-2},{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F66/'User Inputs'!$D$7, IF(B66=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F66/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F66/'User Inputs'!$D$7)))+I66","v":2.1223183255156899E-2},{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F66/'User Inputs'!$D$7, IF(B66=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F66/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F66/'User Inputs'!$D$7)))+I66","v":2.1223183255156899E-2},{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F66/'User Inputs'!$D$7, IF(B66=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F66/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F66/'User Inputs'!$D$7)))+I66","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A66,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M66/100","v":1.9100864929641206E-2}]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":66956781.000000007},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E67)+D67","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F67/'User Inputs'!$D$7,(IF(B67=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F67/'User Inputs'!$D$7,F67/'User Inputs'!$D$7))))+I67","v":2.1223183255156899E-2},{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F67/'User Inputs'!D$7, IF(B67=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F67/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F67/'User Inputs'!$D$7)))+I67","v":2.1223183255156899E-2},{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F67/'User Inputs'!$D$7, IF(B67=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F67/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F67/'User Inputs'!$D$7)))+I67","v":2.1223183255156899E-2},{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F67/'User Inputs'!$D$7, IF(B67=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F67/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F67/'User Inputs'!$D$7)))+I67","v":2.1223183255156899E-2},{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F67/'User Inputs'!$D$7, IF(B67=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F67/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F67/'User Inputs'!$D$7)))+I67","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A67,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M67/100","v":1.9100864929641206E-2}]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40231974},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E68)+D68","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F68/'User Inputs'!$D$7,(IF(B68=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F68/'User Inputs'!$D$7,F68/'User Inputs'!$D$7))))+I68","v":2.1223183255156899E-2},{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F68/'User Inputs'!D$7, IF(B68=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F68/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F68/'User Inputs'!$D$7)))+I68","v":2.1223183255156899E-2},{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F68/'User Inputs'!$D$7, IF(B68=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F68/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F68/'User Inputs'!$D$7)))+I68","v":2.1223183255156899E-2},{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F68/'User Inputs'!$D$7, IF(B68=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F68/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F68/'User Inputs'!$D$7)))+I68","v":2.1223183255156899E-2},{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F68/'User Inputs'!$D$7, IF(B68=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F68/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F68/'User Inputs'!$D$7)))+I68","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A68,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M68/100","v":1.9100864929641206E-2}]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E69)+D69","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F69/'User Inputs'!$D$7,(IF(B69=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F69/'User Inputs'!$D$7,F69/'User Inputs'!$D$7))))+I69","v":2.9712456557219663E-3},{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F69/'User Inputs'!D$7, IF(B69=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F69/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F69/'User Inputs'!$D$7)))+I69","v":2.9712456557219663E-3},{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F69/'User Inputs'!$D$7, IF(B69=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F69/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F69/'User Inputs'!$D$7)))+I69","v":2.9712456557219663E-3},{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F69/'User Inputs'!$D$7, IF(B69=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F69/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F69/'User Inputs'!$D$7)))+I69","v":2.9712456557219663E-3},{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F69/'User Inputs'!$D$7, IF(B69=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F69/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F69/'User Inputs'!$D$7)))+I69","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A69,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M69/100","v":2.6741210901497698E-3}]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E70)+D70","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F70/'User Inputs'!$D$7,(IF(B70=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F70/'User Inputs'!$D$7,F70/'User Inputs'!$D$7))))+I70","v":2.1223183255156899E-2},{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F70/'User Inputs'!D$7, IF(B70=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F70/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F70/'User Inputs'!$D$7)))+I70","v":2.1223183255156899E-2},{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F70/'User Inputs'!$D$7, IF(B70=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F70/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F70/'User Inputs'!$D$7)))+I70","v":2.1223183255156899E-2},{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F70/'User Inputs'!$D$7, IF(B70=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F70/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F70/'User Inputs'!$D$7)))+I70","v":2.1223183255156899E-2},{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F70/'User Inputs'!$D$7, IF(B70=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F70/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F70/'User Inputs'!$D$7)))+I70","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A70,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M70/100","v":1.9100864929641206E-2}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13283987.260273971},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E71)+D71","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F71/'User Inputs'!$D$7,(IF(B71=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F71/'User Inputs'!$D$7,F71/'User Inputs'!$D$7))))+I71","v":2.1223183255156899E-2},{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F71/'User Inputs'!D$7, IF(B71=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F71/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F71/'User Inputs'!$D$7)))+I71","v":2.1223183255156899E-2},{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F71/'User Inputs'!$D$7, IF(B71=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F71/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F71/'User Inputs'!$D$7)))+I71","v":2.1223183255156899E-2},{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F71/'User Inputs'!$D$7, IF(B71=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F71/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F71/'User Inputs'!$D$7)))+I71","v":2.1223183255156899E-2},{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F71/'User Inputs'!$D$7, IF(B71=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F71/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F71/'User Inputs'!$D$7)))+I71","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A71,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M71/100","v":1.9100864929641206E-2}]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":27391725},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E72)+D72","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F72/'User Inputs'!$D$7,(IF(B72=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F72/'User Inputs'!$D$7,F72/'User Inputs'!$D$7))))+I72","v":2.1223183255156899E-2},{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F72/'User Inputs'!D$7, IF(B72=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F72/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F72/'User Inputs'!$D$7)))+I72","v":2.1223183255156899E-2},{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F72/'User Inputs'!$D$7, IF(B72=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F72/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F72/'User Inputs'!$D$7)))+I72","v":2.1223183255156899E-2},{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F72/'User Inputs'!$D$7, IF(B72=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F72/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F72/'User Inputs'!$D$7)))+I72","v":2.1223183255156899E-2},{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F72/'User Inputs'!$D$7, IF(B72=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F72/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F72/'User Inputs'!$D$7)))+I72","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A72,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M72/100","v":1.9100864929641206E-2}]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16496286.802739725},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E73)+D73","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F73/'User Inputs'!$D$7,(IF(B73=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F73/'User Inputs'!$D$7,F73/'User Inputs'!$D$7))))+I73","v":2.1223183255156899E-2},{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F73/'User Inputs'!D$7, IF(B73=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F73/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F73/'User Inputs'!$D$7)))+I73","v":2.1223183255156899E-2},{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F73/'User Inputs'!$D$7, IF(B73=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F73/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F73/'User Inputs'!$D$7)))+I73","v":2.1223183255156899E-2},{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F73/'User Inputs'!$D$7, IF(B73=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F73/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F73/'User Inputs'!$D$7)))+I73","v":2.1223183255156899E-2},{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F73/'User Inputs'!$D$7, IF(B73=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F73/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F73/'User Inputs'!$D$7)))+I73","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A73,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M73/100","v":1.9100864929641206E-2}]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":60212185},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E74)+D74","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F74/'User Inputs'!$D$7,(IF(B74=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F74/'User Inputs'!$D$7,F74/'User Inputs'!$D$7))))+I74","v":2.1223183255156899E-2},{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F74/'User Inputs'!D$7, IF(B74=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F74/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F74/'User Inputs'!$D$7)))+I74","v":2.1223183255156899E-2},{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F74/'User Inputs'!$D$7, IF(B74=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F74/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F74/'User Inputs'!$D$7)))+I74","v":2.1223183255156899E-2},{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F74/'User Inputs'!$D$7, IF(B74=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F74/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F74/'User Inputs'!$D$7)))+I74","v":2.1223183255156899E-2},{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F74/'User Inputs'!$D$7, IF(B74=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F74/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F74/'User Inputs'!$D$7)))+I74","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A74,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M74/100","v":1.9100864929641206E-2}]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E75)+D75","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F75/'User Inputs'!$D$7,(IF(B75=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F75/'User Inputs'!$D$7,F75/'User Inputs'!$D$7))))+I75","v":2.1223183255156899E-2},{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F75/'User Inputs'!D$7, IF(B75=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F75/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F75/'User Inputs'!$D$7)))+I75","v":2.1223183255156899E-2},{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F75/'User Inputs'!$D$7, IF(B75=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F75/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F75/'User Inputs'!$D$7)))+I75","v":2.1223183255156899E-2},{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F75/'User Inputs'!$D$7, IF(B75=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F75/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F75/'User Inputs'!$D$7)))+I75","v":2.1223183255156899E-2},{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F75/'User Inputs'!$D$7, IF(B75=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F75/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F75/'User Inputs'!$D$7)))+I75","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A75,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M75/100","v":1.9100864929641206E-2}]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7723033.3972602738},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E76)+D76","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F76/'User Inputs'!$D$7,(IF(B76=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F76/'User Inputs'!$D$7,F76/'User Inputs'!$D$7))))+I76","v":2.1223183255156899E-2},{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F76/'User Inputs'!D$7, IF(B76=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F76/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F76/'User Inputs'!$D$7)))+I76","v":2.1223183255156899E-2},{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F76/'User Inputs'!$D$7, IF(B76=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F76/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F76/'User Inputs'!$D$7)))+I76","v":2.1223183255156899E-2},{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F76/'User Inputs'!$D$7, IF(B76=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F76/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F76/'User Inputs'!$D$7)))+I76","v":2.1223183255156899E-2},{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F76/'User Inputs'!$D$7, IF(B76=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F76/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F76/'User Inputs'!$D$7)))+I76","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A76,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M76/100","v":1.9100864929641206E-2}]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5584329},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E77)+D77","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F77/'User Inputs'!$D$7,(IF(B77=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F77/'User Inputs'!$D$7,F77/'User Inputs'!$D$7))))+I77","v":2.1223183255156899E-2},{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F77/'User Inputs'!D$7, IF(B77=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F77/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F77/'User Inputs'!$D$7)))+I77","v":2.1223183255156899E-2},{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F77/'User Inputs'!$D$7, IF(B77=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F77/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F77/'User Inputs'!$D$7)))+I77","v":2.1223183255156899E-2},{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F77/'User Inputs'!$D$7, IF(B77=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F77/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F77/'User Inputs'!$D$7)))+I77","v":2.1223183255156899E-2},{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F77/'User Inputs'!$D$7, IF(B77=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F77/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F77/'User Inputs'!$D$7)))+I77","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A77,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M77/100","v":1.9100864929641206E-2}]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":142075461.7945205},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E78)+D78","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F78/'User Inputs'!$D$7,(IF(B78=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F78/'User Inputs'!$D$7,F78/'User Inputs'!$D$7))))+I78","v":2.1223183255156899E-2},{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F78/'User Inputs'!D$7, IF(B78=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F78/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F78/'User Inputs'!$D$7)))+I78","v":2.1223183255156899E-2},{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F78/'User Inputs'!$D$7, IF(B78=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F78/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F78/'User Inputs'!$D$7)))+I78","v":2.1223183255156899E-2},{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F78/'User Inputs'!$D$7, IF(B78=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F78/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F78/'User Inputs'!$D$7)))+I78","v":2.1223183255156899E-2},{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F78/'User Inputs'!$D$7, IF(B78=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F78/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F78/'User Inputs'!$D$7)))+I78","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A78,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M78/100","v":1.9100864929641206E-2}]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":74376043.931506857},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E79)+D79","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F79/'User Inputs'!$D$7,(IF(B79=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F79/'User Inputs'!$D$7,F79/'User Inputs'!$D$7))))+I79","v":2.1223183255156899E-2},{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F79/'User Inputs'!D$7, IF(B79=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F79/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F79/'User Inputs'!$D$7)))+I79","v":2.1223183255156899E-2},{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F79/'User Inputs'!$D$7, IF(B79=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F79/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F79/'User Inputs'!$D$7)))+I79","v":2.1223183255156899E-2},{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F79/'User Inputs'!$D$7, IF(B79=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F79/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F79/'User Inputs'!$D$7)))+I79","v":2.1223183255156899E-2},{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F79/'User Inputs'!$D$7, IF(B79=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F79/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F79/'User Inputs'!$D$7)))+I79","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A79,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M79/100","v":1.9100864929641206E-2}]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":301.36986301369865},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E80)+D80","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F80/'User Inputs'!$D$7,(IF(B80=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F80/'User Inputs'!$D$7,F80/'User Inputs'!$D$7))))+I80","v":2.1223183255156899E-2},{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F80/'User Inputs'!D$7, IF(B80=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F80/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F80/'User Inputs'!$D$7)))+I80","v":2.1223183255156899E-2},{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F80/'User Inputs'!$D$7, IF(B80=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F80/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F80/'User Inputs'!$D$7)))+I80","v":2.1223183255156899E-2},{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F80/'User Inputs'!$D$7, IF(B80=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F80/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F80/'User Inputs'!$D$7)))+I80","v":2.1223183255156899E-2},{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F80/'User Inputs'!$D$7, IF(B80=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F80/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F80/'User Inputs'!$D$7)))+I80","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A80,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M80/100","v":1.9100864929641206E-2}]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":22229864},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E81)+D81","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F81/'User Inputs'!$D$7,(IF(B81=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F81/'User Inputs'!$D$7,F81/'User Inputs'!$D$7))))+I81","v":2.1223183255156899E-2},{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F81/'User Inputs'!D$7, IF(B81=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F81/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F81/'User Inputs'!$D$7)))+I81","v":2.1223183255156899E-2},{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F81/'User Inputs'!$D$7, IF(B81=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F81/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F81/'User Inputs'!$D$7)))+I81","v":2.1223183255156899E-2},{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F81/'User Inputs'!$D$7, IF(B81=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F81/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F81/'User Inputs'!$D$7)))+I81","v":2.1223183255156899E-2},{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F81/'User Inputs'!$D$7, IF(B81=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F81/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F81/'User Inputs'!$D$7)))+I81","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A81,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M81/100","v":1.9100864929641206E-2}]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16864011},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E82)+D82","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F82/'User Inputs'!$D$7,(IF(B82=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F82/'User Inputs'!$D$7,F82/'User Inputs'!$D$7))))+I82","v":2.1223183255156899E-2},{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F82/'User Inputs'!D$7, IF(B82=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F82/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F82/'User Inputs'!$D$7)))+I82","v":2.1223183255156899E-2},{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F82/'User Inputs'!$D$7, IF(B82=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F82/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F82/'User Inputs'!$D$7)))+I82","v":2.1223183255156899E-2},{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F82/'User Inputs'!$D$7, IF(B82=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F82/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F82/'User Inputs'!$D$7)))+I82","v":2.1223183255156899E-2},{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F82/'User Inputs'!$D$7, IF(B82=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F82/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F82/'User Inputs'!$D$7)))+I82","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A82,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M82/100","v":1.9100864929641206E-2}]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":41435157.726027399},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E83)+D83","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F83/'User Inputs'!$D$7,(IF(B83=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F83/'User Inputs'!$D$7,F83/'User Inputs'!$D$7))))+I83","v":2.9712456557219663E-3},{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F83/'User Inputs'!D$7, IF(B83=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F83/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F83/'User Inputs'!$D$7)))+I83","v":2.9712456557219663E-3},{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F83/'User Inputs'!$D$7, IF(B83=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F83/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F83/'User Inputs'!$D$7)))+I83","v":2.9712456557219663E-3},{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F83/'User Inputs'!$D$7, IF(B83=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F83/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F83/'User Inputs'!$D$7)))+I83","v":2.9712456557219663E-3},{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F83/'User Inputs'!$D$7, IF(B83=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F83/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F83/'User Inputs'!$D$7)))+I83","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A83,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M83/100","v":2.6741210901497698E-3}]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":78188679},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E84)+D84","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F84/'User Inputs'!$D$7,(IF(B84=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F84/'User Inputs'!$D$7,F84/'User Inputs'!$D$7))))+I84","v":2.1223183255156899E-2},{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F84/'User Inputs'!D$7, IF(B84=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F84/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F84/'User Inputs'!$D$7)))+I84","v":2.1223183255156899E-2},{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F84/'User Inputs'!$D$7, IF(B84=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F84/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F84/'User Inputs'!$D$7)))+I84","v":2.1223183255156899E-2},{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F84/'User Inputs'!$D$7, IF(B84=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F84/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F84/'User Inputs'!$D$7)))+I84","v":2.1223183255156899E-2},{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F84/'User Inputs'!$D$7, IF(B84=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F84/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F84/'User Inputs'!$D$7)))+I84","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A84,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M84/100","v":1.9100864929641206E-2}]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":128262344.00000001},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E85)+D85","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F85/'User Inputs'!$D$7,(IF(B85=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F85/'User Inputs'!$D$7,F85/'User Inputs'!$D$7))))+I85","v":2.1223183255156899E-2},{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F85/'User Inputs'!D$7, IF(B85=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F85/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F85/'User Inputs'!$D$7)))+I85","v":2.1223183255156899E-2},{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F85/'User Inputs'!$D$7, IF(B85=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F85/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F85/'User Inputs'!$D$7)))+I85","v":2.1223183255156899E-2},{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F85/'User Inputs'!$D$7, IF(B85=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F85/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F85/'User Inputs'!$D$7)))+I85","v":2.1223183255156899E-2},{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F85/'User Inputs'!$D$7, IF(B85=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F85/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F85/'User Inputs'!$D$7)))+I85","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A85,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M85/100","v":1.9100864929641206E-2}]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E86)+D86","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F86/'User Inputs'!$D$7,(IF(B86=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F86/'User Inputs'!$D$7,F86/'User Inputs'!$D$7))))+I86","v":2.9712456557219663E-3},{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F86/'User Inputs'!D$7, IF(B86=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F86/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F86/'User Inputs'!$D$7)))+I86","v":2.9712456557219663E-3},{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F86/'User Inputs'!$D$7, IF(B86=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F86/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F86/'User Inputs'!$D$7)))+I86","v":2.9712456557219663E-3},{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F86/'User Inputs'!$D$7, IF(B86=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F86/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F86/'User Inputs'!$D$7)))+I86","v":2.9712456557219663E-3},{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F86/'User Inputs'!$D$7, IF(B86=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F86/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F86/'User Inputs'!$D$7)))+I86","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A86,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M86/100","v":2.6741210901497698E-3}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1437062.3013698631},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E87)+D87","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F87/'User Inputs'!$D$7,(IF(B87=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F87/'User Inputs'!$D$7,F87/'User Inputs'!$D$7))))+I87","v":2.1223183255156899E-2},{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F87/'User Inputs'!D$7, IF(B87=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F87/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F87/'User Inputs'!$D$7)))+I87","v":2.1223183255156899E-2},{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F87/'User Inputs'!$D$7, IF(B87=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F87/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F87/'User Inputs'!$D$7)))+I87","v":2.1223183255156899E-2},{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F87/'User Inputs'!$D$7, IF(B87=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F87/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F87/'User Inputs'!$D$7)))+I87","v":2.1223183255156899E-2},{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F87/'User Inputs'!$D$7, IF(B87=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F87/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F87/'User Inputs'!$D$7)))+I87","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A87,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M87/100","v":1.9100864929641206E-2}]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":12360472.556164384},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E88)+D88","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F88/'User Inputs'!$D$7,(IF(B88=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F88/'User Inputs'!$D$7,F88/'User Inputs'!$D$7))))+I88","v":2.1223183255156899E-2},{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F88/'User Inputs'!D$7, IF(B88=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F88/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F88/'User Inputs'!$D$7)))+I88","v":2.1223183255156899E-2},{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F88/'User Inputs'!$D$7, IF(B88=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F88/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F88/'User Inputs'!$D$7)))+I88","v":2.1223183255156899E-2},{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F88/'User Inputs'!$D$7, IF(B88=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F88/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F88/'User Inputs'!$D$7)))+I88","v":2.1223183255156899E-2},{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F88/'User Inputs'!$D$7, IF(B88=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F88/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F88/'User Inputs'!$D$7)))+I88","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A88,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M88/100","v":1.9100864929641206E-2}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E89)+D89","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F89/'User Inputs'!$D$7,(IF(B89=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F89/'User Inputs'!$D$7,F89/'User Inputs'!$D$7))))+I89","v":2.1223183255156899E-2},{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F89/'User Inputs'!D$7, IF(B89=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F89/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F89/'User Inputs'!$D$7)))+I89","v":2.1223183255156899E-2},{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F89/'User Inputs'!$D$7, IF(B89=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F89/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F89/'User Inputs'!$D$7)))+I89","v":2.1223183255156899E-2},{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F89/'User Inputs'!$D$7, IF(B89=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F89/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F89/'User Inputs'!$D$7)))+I89","v":2.1223183255156899E-2},{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F89/'User Inputs'!$D$7, IF(B89=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F89/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F89/'User Inputs'!$D$7)))+I89","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A89,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M89/100","v":1.9100864929641206E-2}]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":30858832.82191781},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E90)+D90","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F90/'User Inputs'!$D$7,(IF(B90=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F90/'User Inputs'!$D$7,F90/'User Inputs'!$D$7))))+I90","v":2.1223183255156899E-2},{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F90/'User Inputs'!D$7, IF(B90=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F90/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F90/'User Inputs'!$D$7)))+I90","v":2.1223183255156899E-2},{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F90/'User Inputs'!$D$7, IF(B90=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F90/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F90/'User Inputs'!$D$7)))+I90","v":2.1223183255156899E-2},{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F90/'User Inputs'!$D$7, IF(B90=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F90/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F90/'User Inputs'!$D$7)))+I90","v":2.1223183255156899E-2},{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F90/'User Inputs'!$D$7, IF(B90=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F90/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F90/'User Inputs'!$D$7)))+I90","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A90,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M90/100","v":1.9100864929641206E-2}]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20689216.246575344},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E91)+D91","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F91/'User Inputs'!$D$7,(IF(B91=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F91/'User Inputs'!$D$7,F91/'User Inputs'!$D$7))))+I91","v":2.1223183255156899E-2},{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F91/'User Inputs'!D$7, IF(B91=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F91/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F91/'User Inputs'!$D$7)))+I91","v":2.1223183255156899E-2},{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F91/'User Inputs'!$D$7, IF(B91=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F91/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F91/'User Inputs'!$D$7)))+I91","v":2.1223183255156899E-2},{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F91/'User Inputs'!$D$7, IF(B91=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F91/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F91/'User Inputs'!$D$7)))+I91","v":2.1223183255156899E-2},{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F91/'User Inputs'!$D$7, IF(B91=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F91/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F91/'User Inputs'!$D$7)))+I91","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A91,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M91/100","v":1.9100864929641206E-2}]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1806988},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E92)+D92","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F92/'User Inputs'!$D$7,(IF(B92=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F92/'User Inputs'!$D$7,F92/'User Inputs'!$D$7))))+I92","v":2.1223183255156899E-2},{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F92/'User Inputs'!D$7, IF(B92=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F92/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F92/'User Inputs'!$D$7)))+I92","v":2.1223183255156899E-2},{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F92/'User Inputs'!$D$7, IF(B92=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F92/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F92/'User Inputs'!$D$7)))+I92","v":2.1223183255156899E-2},{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F92/'User Inputs'!$D$7, IF(B92=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F92/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F92/'User Inputs'!$D$7)))+I92","v":2.1223183255156899E-2},{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F92/'User Inputs'!$D$7, IF(B92=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F92/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F92/'User Inputs'!$D$7)))+I92","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A92,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M92/100","v":1.9100864929641206E-2}]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":95134383},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E93)+D93","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F93/'User Inputs'!$D$7,(IF(B93=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F93/'User Inputs'!$D$7,F93/'User Inputs'!$D$7))))+I93","v":2.1223183255156899E-2},{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F93/'User Inputs'!D$7, IF(B93=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F93/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F93/'User Inputs'!$D$7)))+I93","v":2.1223183255156899E-2},{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F93/'User Inputs'!$D$7, IF(B93=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F93/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F93/'User Inputs'!$D$7)))+I93","v":2.1223183255156899E-2},{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F93/'User Inputs'!$D$7, IF(B93=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F93/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F93/'User Inputs'!$D$7)))+I93","v":2.1223183255156899E-2},{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F93/'User Inputs'!$D$7, IF(B93=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F93/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F93/'User Inputs'!$D$7)))+I93","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A93,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M93/100","v":1.9100864929641206E-2}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E94)+D94","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F94/'User Inputs'!$D$7,(IF(B94=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F94/'User Inputs'!$D$7,F94/'User Inputs'!$D$7))))+I94","v":2.1223183255156899E-2},{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F94/'User Inputs'!D$7, IF(B94=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F94/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F94/'User Inputs'!$D$7)))+I94","v":2.1223183255156899E-2},{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F94/'User Inputs'!$D$7, IF(B94=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F94/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F94/'User Inputs'!$D$7)))+I94","v":2.1223183255156899E-2},{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F94/'User Inputs'!$D$7, IF(B94=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F94/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F94/'User Inputs'!$D$7)))+I94","v":2.1223183255156899E-2},{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F94/'User Inputs'!$D$7, IF(B94=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F94/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F94/'User Inputs'!$D$7)))+I94","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A94,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M94/100","v":1.9100864929641206E-2}]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2828419.4520547944},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E95)+D95","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F95/'User Inputs'!$D$7,(IF(B95=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F95/'User Inputs'!$D$7,F95/'User Inputs'!$D$7))))+I95","v":2.9712456557219663E-3},{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F95/'User Inputs'!D$7, IF(B95=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F95/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F95/'User Inputs'!$D$7)))+I95","v":2.9712456557219663E-3},{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F95/'User Inputs'!$D$7, IF(B95=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F95/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F95/'User Inputs'!$D$7)))+I95","v":2.9712456557219663E-3},{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F95/'User Inputs'!$D$7, IF(B95=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F95/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F95/'User Inputs'!$D$7)))+I95","v":2.9712456557219663E-3},{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F95/'User Inputs'!$D$7, IF(B95=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F95/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F95/'User Inputs'!$D$7)))+I95","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A95,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M95/100","v":2.6741210901497698E-3}]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E96)+D96","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F96/'User Inputs'!$D$7,(IF(B96=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F96/'User Inputs'!$D$7,F96/'User Inputs'!$D$7))))+I96","v":2.1223183255156899E-2},{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F96/'User Inputs'!D$7, IF(B96=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F96/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F96/'User Inputs'!$D$7)))+I96","v":2.1223183255156899E-2},{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F96/'User Inputs'!$D$7, IF(B96=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F96/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F96/'User Inputs'!$D$7)))+I96","v":2.1223183255156899E-2},{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F96/'User Inputs'!$D$7, IF(B96=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F96/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F96/'User Inputs'!$D$7)))+I96","v":2.1223183255156899E-2},{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F96/'User Inputs'!$D$7, IF(B96=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F96/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F96/'User Inputs'!$D$7)))+I96","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A96,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M96/100","v":1.9100864929641206E-2}]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4472448.1095890412},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E97)+D97","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F97/'User Inputs'!$D$7,(IF(B97=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F97/'User Inputs'!$D$7,F97/'User Inputs'!$D$7))))+I97","v":2.9712456557219663E-3},{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F97/'User Inputs'!D$7, IF(B97=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F97/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F97/'User Inputs'!$D$7)))+I97","v":2.9712456557219663E-3},{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F97/'User Inputs'!$D$7, IF(B97=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F97/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F97/'User Inputs'!$D$7)))+I97","v":2.9712456557219663E-3},{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F97/'User Inputs'!$D$7, IF(B97=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F97/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F97/'User Inputs'!$D$7)))+I97","v":2.9712456557219663E-3},{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F97/'User Inputs'!$D$7, IF(B97=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F97/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F97/'User Inputs'!$D$7)))+I97","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A97,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M97/100","v":2.6741210901497698E-3}]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3883902.6027397262},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E98)+D98","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F98/'User Inputs'!$D$7,(IF(B98=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F98/'User Inputs'!$D$7,F98/'User Inputs'!$D$7))))+I98","v":2.9712456557219663E-3},{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F98/'User Inputs'!D$7, IF(B98=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F98/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F98/'User Inputs'!$D$7)))+I98","v":2.9712456557219663E-3},{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F98/'User Inputs'!$D$7, IF(B98=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F98/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F98/'User Inputs'!$D$7)))+I98","v":2.9712456557219663E-3},{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F98/'User Inputs'!$D$7, IF(B98=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F98/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F98/'User Inputs'!$D$7)))+I98","v":2.9712456557219663E-3},{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F98/'User Inputs'!$D$7, IF(B98=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F98/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F98/'User Inputs'!$D$7)))+I98","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A98,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M98/100","v":2.6741210901497698E-3}]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":38083961.01369863},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E99)+D99","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F99/'User Inputs'!$D$7,(IF(B99=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F99/'User Inputs'!$D$7,F99/'User Inputs'!$D$7))))+I99","v":2.9712456557219663E-3},{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F99/'User Inputs'!D$7, IF(B99=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F99/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F99/'User Inputs'!$D$7)))+I99","v":2.9712456557219663E-3},{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F99/'User Inputs'!$D$7, IF(B99=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F99/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F99/'User Inputs'!$D$7)))+I99","v":2.9712456557219663E-3},{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F99/'User Inputs'!$D$7, IF(B99=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F99/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F99/'User Inputs'!$D$7)))+I99","v":2.9712456557219663E-3},{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F99/'User Inputs'!$D$7, IF(B99=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F99/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F99/'User Inputs'!$D$7)))+I99","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A99,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M99/100","v":2.6741210901497698E-3}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":554885.50684931502},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E100)+D100","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F100/'User Inputs'!$D$7,(IF(B100=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F100/'User Inputs'!$D$7,F100/'User Inputs'!$D$7))))+I100","v":2.1223183255156899E-2},{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F100/'User Inputs'!D$7, IF(B100=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F100/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F100/'User Inputs'!$D$7)))+I100","v":2.1223183255156899E-2},{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F100/'User Inputs'!$D$7, IF(B100=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F100/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F100/'User Inputs'!$D$7)))+I100","v":2.1223183255156899E-2},{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F100/'User Inputs'!$D$7, IF(B100=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F100/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F100/'User Inputs'!$D$7)))+I100","v":2.1223183255156899E-2},{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F100/'User Inputs'!$D$7, IF(B100=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F100/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F100/'User Inputs'!$D$7)))+I100","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A100,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M100/100","v":1.9100864929641206E-2}]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18387106},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E101)+D101","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F101/'User Inputs'!$D$7,(IF(B101=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F101/'User Inputs'!$D$7,F101/'User Inputs'!$D$7))))+I101","v":2.1223183255156899E-2},{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F101/'User Inputs'!D$7, IF(B101=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F101/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F101/'User Inputs'!$D$7)))+I101","v":2.1223183255156899E-2},{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F101/'User Inputs'!$D$7, IF(B101=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F101/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F101/'User Inputs'!$D$7)))+I101","v":2.1223183255156899E-2},{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F101/'User Inputs'!$D$7, IF(B101=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F101/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F101/'User Inputs'!$D$7)))+I101","v":2.1223183255156899E-2},{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F101/'User Inputs'!$D$7, IF(B101=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F101/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F101/'User Inputs'!$D$7)))+I101","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A101,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M101/100","v":1.9100864929641206E-2}]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50333830.895890415},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E102)+D102","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F102/'User Inputs'!$D$7,(IF(B102=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F102/'User Inputs'!$D$7,F102/'User Inputs'!$D$7))))+I102","v":2.1223183255156899E-2},{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F102/'User Inputs'!D$7, IF(B102=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F102/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F102/'User Inputs'!$D$7)))+I102","v":2.1223183255156899E-2},{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F102/'User Inputs'!$D$7, IF(B102=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F102/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F102/'User Inputs'!$D$7)))+I102","v":2.1223183255156899E-2},{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F102/'User Inputs'!$D$7, IF(B102=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F102/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F102/'User Inputs'!$D$7)))+I102","v":2.1223183255156899E-2},{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F102/'User Inputs'!$D$7, IF(B102=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F102/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F102/'User Inputs'!$D$7)))+I102","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A102,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M102/100","v":1.9100864929641206E-2}]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20557060.98630137},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E103)+D103","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F103/'User Inputs'!$D$7,(IF(B103=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F103/'User Inputs'!$D$7,F103/'User Inputs'!$D$7))))+I103","v":2.9712456557219663E-3},{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F103/'User Inputs'!D$7, IF(B103=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F103/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F103/'User Inputs'!$D$7)))+I103","v":2.9712456557219663E-3},{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F103/'User Inputs'!$D$7, IF(B103=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F103/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F103/'User Inputs'!$D$7)))+I103","v":2.9712456557219663E-3},{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F103/'User Inputs'!$D$7, IF(B103=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F103/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F103/'User Inputs'!$D$7)))+I103","v":2.9712456557219663E-3},{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F103/'User Inputs'!$D$7, IF(B103=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F103/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F103/'User Inputs'!$D$7)))+I103","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A103,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M103/100","v":2.6741210901497698E-3}]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":250000},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E104)+D104","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F104/'User Inputs'!$D$7,(IF(B104=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F104/'User Inputs'!$D$7,F104/'User Inputs'!$D$7))))+I104","v":2.1223183255156899E-2},{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F104/'User Inputs'!D$7, IF(B104=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F104/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F104/'User Inputs'!$D$7)))+I104","v":2.1223183255156899E-2},{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F104/'User Inputs'!$D$7, IF(B104=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F104/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F104/'User Inputs'!$D$7)))+I104","v":2.1223183255156899E-2},{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F104/'User Inputs'!$D$7, IF(B104=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F104/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F104/'User Inputs'!$D$7)))+I104","v":2.1223183255156899E-2},{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F104/'User Inputs'!$D$7, IF(B104=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F104/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F104/'User Inputs'!$D$7)))+I104","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A104,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M104/100","v":1.9100864929641206E-2}]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1684385},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E105)+D105","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F105/'User Inputs'!$D$7,(IF(B105=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F105/'User Inputs'!$D$7,F105/'User Inputs'!$D$7))))+I105","v":2.1223183255156899E-2},{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F105/'User Inputs'!D$7, IF(B105=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F105/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F105/'User Inputs'!$D$7)))+I105","v":2.1223183255156899E-2},{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F105/'User Inputs'!$D$7, IF(B105=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F105/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F105/'User Inputs'!$D$7)))+I105","v":2.1223183255156899E-2},{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F105/'User Inputs'!$D$7, IF(B105=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F105/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F105/'User Inputs'!$D$7)))+I105","v":2.1223183255156899E-2},{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F105/'User Inputs'!$D$7, IF(B105=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F105/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F105/'User Inputs'!$D$7)))+I105","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A105,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M105/100","v":1.9100864929641206E-2}]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":30242930},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E106)+D106","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F106/'User Inputs'!$D$7,(IF(B106=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F106/'User Inputs'!$D$7,F106/'User Inputs'!$D$7))))+I106","v":2.1223183255156899E-2},{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F106/'User Inputs'!D$7, IF(B106=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F106/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F106/'User Inputs'!$D$7)))+I106","v":2.1223183255156899E-2},{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F106/'User Inputs'!$D$7, IF(B106=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F106/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F106/'User Inputs'!$D$7)))+I106","v":2.1223183255156899E-2},{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F106/'User Inputs'!$D$7, IF(B106=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F106/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F106/'User Inputs'!$D$7)))+I106","v":2.1223183255156899E-2},{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F106/'User Inputs'!$D$7, IF(B106=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F106/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F106/'User Inputs'!$D$7)))+I106","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A106,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M106/100","v":1.9100864929641206E-2}]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8958326},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E107)+D107","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F107/'User Inputs'!$D$7,(IF(B107=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F107/'User Inputs'!$D$7,F107/'User Inputs'!$D$7))))+I107","v":2.1223183255156899E-2},{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F107/'User Inputs'!D$7, IF(B107=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F107/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F107/'User Inputs'!$D$7)))+I107","v":2.1223183255156899E-2},{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F107/'User Inputs'!$D$7, IF(B107=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F107/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F107/'User Inputs'!$D$7)))+I107","v":2.1223183255156899E-2},{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F107/'User Inputs'!$D$7, IF(B107=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F107/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F107/'User Inputs'!$D$7)))+I107","v":2.1223183255156899E-2},{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F107/'User Inputs'!$D$7, IF(B107=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F107/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F107/'User Inputs'!$D$7)))+I107","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A107,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M107/100","v":1.9100864929641206E-2}]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":11667297},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E108)+D108","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F108/'User Inputs'!$D$7,(IF(B108=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F108/'User Inputs'!$D$7,F108/'User Inputs'!$D$7))))+I108","v":2.1223183255156899E-2},{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F108/'User Inputs'!D$7, IF(B108=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F108/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F108/'User Inputs'!$D$7)))+I108","v":2.1223183255156899E-2},{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F108/'User Inputs'!$D$7, IF(B108=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F108/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F108/'User Inputs'!$D$7)))+I108","v":2.1223183255156899E-2},{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F108/'User Inputs'!$D$7, IF(B108=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F108/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F108/'User Inputs'!$D$7)))+I108","v":2.1223183255156899E-2},{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F108/'User Inputs'!$D$7, IF(B108=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F108/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F108/'User Inputs'!$D$7)))+I108","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A108,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M108/100","v":1.9100864929641206E-2}]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1424555},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E109)+D109","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F109/'User Inputs'!$D$7,(IF(B109=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F109/'User Inputs'!$D$7,F109/'User Inputs'!$D$7))))+I109","v":2.1223183255156899E-2},{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F109/'User Inputs'!D$7, IF(B109=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F109/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F109/'User Inputs'!$D$7)))+I109","v":2.1223183255156899E-2},{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F109/'User Inputs'!$D$7, IF(B109=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F109/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F109/'User Inputs'!$D$7)))+I109","v":2.1223183255156899E-2},{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F109/'User Inputs'!$D$7, IF(B109=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F109/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F109/'User Inputs'!$D$7)))+I109","v":2.1223183255156899E-2},{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F109/'User Inputs'!$D$7, IF(B109=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F109/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F109/'User Inputs'!$D$7)))+I109","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A109,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M109/100","v":1.9100864929641206E-2}]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14000883},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E110)+D110","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F110/'User Inputs'!$D$7,(IF(B110=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F110/'User Inputs'!$D$7,F110/'User Inputs'!$D$7))))+I110","v":2.1223183255156899E-2},{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F110/'User Inputs'!D$7, IF(B110=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F110/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F110/'User Inputs'!$D$7)))+I110","v":2.1223183255156899E-2},{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F110/'User Inputs'!$D$7, IF(B110=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F110/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F110/'User Inputs'!$D$7)))+I110","v":2.1223183255156899E-2},{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F110/'User Inputs'!$D$7, IF(B110=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F110/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F110/'User Inputs'!$D$7)))+I110","v":2.1223183255156899E-2},{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F110/'User Inputs'!$D$7, IF(B110=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F110/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F110/'User Inputs'!$D$7)))+I110","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A110,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M110/100","v":1.9100864929641206E-2}]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3068392},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E111)+D111","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F111/'User Inputs'!$D$7,(IF(B111=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F111/'User Inputs'!$D$7,F111/'User Inputs'!$D$7))))+I111","v":2.1223183255156899E-2},{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F111/'User Inputs'!D$7, IF(B111=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F111/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F111/'User Inputs'!$D$7)))+I111","v":2.1223183255156899E-2},{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F111/'User Inputs'!$D$7, IF(B111=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F111/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F111/'User Inputs'!$D$7)))+I111","v":2.1223183255156899E-2},{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F111/'User Inputs'!$D$7, IF(B111=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F111/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F111/'User Inputs'!$D$7)))+I111","v":2.1223183255156899E-2},{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F111/'User Inputs'!$D$7, IF(B111=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F111/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F111/'User Inputs'!$D$7)))+I111","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A111,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M111/100","v":1.9100864929641206E-2}]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":858703},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E112)+D112","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F112/'User Inputs'!$D$7,(IF(B112=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F112/'User Inputs'!$D$7,F112/'User Inputs'!$D$7))))+I112","v":2.1223183255156899E-2},{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F112/'User Inputs'!D$7, IF(B112=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F112/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F112/'User Inputs'!$D$7)))+I112","v":2.1223183255156899E-2},{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F112/'User Inputs'!$D$7, IF(B112=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F112/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F112/'User Inputs'!$D$7)))+I112","v":2.1223183255156899E-2},{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F112/'User Inputs'!$D$7, IF(B112=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F112/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F112/'User Inputs'!$D$7)))+I112","v":2.1223183255156899E-2},{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F112/'User Inputs'!$D$7, IF(B112=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F112/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F112/'User Inputs'!$D$7)))+I112","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A112,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M112/100","v":1.9100864929641206E-2}]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19805107.616438355},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E113)+D113","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F113/'User Inputs'!$D$7,(IF(B113=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F113/'User Inputs'!$D$7,F113/'User Inputs'!$D$7))))+I113","v":2.1223183255156899E-2},{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F113/'User Inputs'!D$7, IF(B113=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F113/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F113/'User Inputs'!$D$7)))+I113","v":2.1223183255156899E-2},{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F113/'User Inputs'!$D$7, IF(B113=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F113/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F113/'User Inputs'!$D$7)))+I113","v":2.1223183255156899E-2},{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F113/'User Inputs'!$D$7, IF(B113=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F113/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F113/'User Inputs'!$D$7)))+I113","v":2.1223183255156899E-2},{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F113/'User Inputs'!$D$7, IF(B113=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F113/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F113/'User Inputs'!$D$7)))+I113","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A113,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M113/100","v":1.9100864929641206E-2}]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":155319},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E114)+D114","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F114/'User Inputs'!$D$7,(IF(B114=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F114/'User Inputs'!$D$7,F114/'User Inputs'!$D$7))))+I114","v":2.1223183255156899E-2},{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F114/'User Inputs'!D$7, IF(B114=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F114/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F114/'User Inputs'!$D$7)))+I114","v":2.1223183255156899E-2},{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F114/'User Inputs'!$D$7, IF(B114=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F114/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F114/'User Inputs'!$D$7)))+I114","v":2.1223183255156899E-2},{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F114/'User Inputs'!$D$7, IF(B114=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F114/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F114/'User Inputs'!$D$7)))+I114","v":2.1223183255156899E-2},{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F114/'User Inputs'!$D$7, IF(B114=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F114/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F114/'User Inputs'!$D$7)))+I114","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A114,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M114/100","v":1.9100864929641206E-2}]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E115)+D115","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F115/'User Inputs'!$D$7,(IF(B115=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F115/'User Inputs'!$D$7,F115/'User Inputs'!$D$7))))+I115","v":2.1223183255156899E-2},{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F115/'User Inputs'!D$7, IF(B115=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F115/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F115/'User Inputs'!$D$7)))+I115","v":2.1223183255156899E-2},{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F115/'User Inputs'!$D$7, IF(B115=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F115/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F115/'User Inputs'!$D$7)))+I115","v":2.1223183255156899E-2},{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F115/'User Inputs'!$D$7, IF(B115=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F115/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F115/'User Inputs'!$D$7)))+I115","v":2.1223183255156899E-2},{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F115/'User Inputs'!$D$7, IF(B115=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F115/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F115/'User Inputs'!$D$7)))+I115","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A115,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M115/100","v":1.9100864929641206E-2}]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2586215},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E116)+D116","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F116/'User Inputs'!$D$7,(IF(B116=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F116/'User Inputs'!$D$7,F116/'User Inputs'!$D$7))))+I116","v":2.1223183255156899E-2},{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F116/'User Inputs'!D$7, IF(B116=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F116/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F116/'User Inputs'!$D$7)))+I116","v":2.1223183255156899E-2},{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F116/'User Inputs'!$D$7, IF(B116=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F116/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F116/'User Inputs'!$D$7)))+I116","v":2.1223183255156899E-2},{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F116/'User Inputs'!$D$7, IF(B116=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F116/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F116/'User Inputs'!$D$7)))+I116","v":2.1223183255156899E-2},{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F116/'User Inputs'!$D$7, IF(B116=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F116/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F116/'User Inputs'!$D$7)))+I116","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A116,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M116/100","v":1.9100864929641206E-2}]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20919521},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E117)+D117","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F117/'User Inputs'!$D$7,(IF(B117=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F117/'User Inputs'!$D$7,F117/'User Inputs'!$D$7))))+I117","v":2.1223183255156899E-2},{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F117/'User Inputs'!D$7, IF(B117=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F117/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F117/'User Inputs'!$D$7)))+I117","v":2.1223183255156899E-2},{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F117/'User Inputs'!$D$7, IF(B117=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F117/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F117/'User Inputs'!$D$7)))+I117","v":2.1223183255156899E-2},{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F117/'User Inputs'!$D$7, IF(B117=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F117/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F117/'User Inputs'!$D$7)))+I117","v":2.1223183255156899E-2},{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F117/'User Inputs'!$D$7, IF(B117=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F117/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F117/'User Inputs'!$D$7)))+I117","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A117,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M117/100","v":1.9100864929641206E-2}]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2299463},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E118)+D118","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F118/'User Inputs'!$D$7,(IF(B118=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F118/'User Inputs'!$D$7,F118/'User Inputs'!$D$7))))+I118","v":2.1223183255156899E-2},{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F118/'User Inputs'!D$7, IF(B118=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F118/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F118/'User Inputs'!$D$7)))+I118","v":2.1223183255156899E-2},{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F118/'User Inputs'!$D$7, IF(B118=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F118/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F118/'User Inputs'!$D$7)))+I118","v":2.1223183255156899E-2},{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F118/'User Inputs'!$D$7, IF(B118=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F118/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F118/'User Inputs'!$D$7)))+I118","v":2.1223183255156899E-2},{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F118/'User Inputs'!$D$7, IF(B118=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F118/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F118/'User Inputs'!$D$7)))+I118","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A118,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M118/100","v":1.9100864929641206E-2}]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6757111},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E119)+D119","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F119/'User Inputs'!$D$7,(IF(B119=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F119/'User Inputs'!$D$7,F119/'User Inputs'!$D$7))))+I119","v":2.1223183255156899E-2},{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F119/'User Inputs'!D$7, IF(B119=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F119/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F119/'User Inputs'!$D$7)))+I119","v":2.1223183255156899E-2},{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F119/'User Inputs'!$D$7, IF(B119=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F119/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F119/'User Inputs'!$D$7)))+I119","v":2.1223183255156899E-2},{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F119/'User Inputs'!$D$7, IF(B119=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F119/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F119/'User Inputs'!$D$7)))+I119","v":2.1223183255156899E-2},{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F119/'User Inputs'!$D$7, IF(B119=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F119/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F119/'User Inputs'!$D$7)))+I119","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A119,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M119/100","v":1.9100864929641206E-2}]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":26684207},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E120)+D120","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F120/'User Inputs'!$D$7,(IF(B120=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F120/'User Inputs'!$D$7,F120/'User Inputs'!$D$7))))+I120","v":2.1223183255156899E-2},{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F120/'User Inputs'!D$7, IF(B120=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F120/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F120/'User Inputs'!$D$7)))+I120","v":2.1223183255156899E-2},{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F120/'User Inputs'!$D$7, IF(B120=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F120/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F120/'User Inputs'!$D$7)))+I120","v":2.1223183255156899E-2},{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F120/'User Inputs'!$D$7, IF(B120=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F120/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F120/'User Inputs'!$D$7)))+I120","v":2.1223183255156899E-2},{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F120/'User Inputs'!$D$7, IF(B120=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F120/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F120/'User Inputs'!$D$7)))+I120","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A120,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M120/100","v":1.9100864929641206E-2}]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15464650},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E121)+D121","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F121/'User Inputs'!$D$7,(IF(B121=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F121/'User Inputs'!$D$7,F121/'User Inputs'!$D$7))))+I121","v":2.1223183255156899E-2},{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F121/'User Inputs'!D$7, IF(B121=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F121/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F121/'User Inputs'!$D$7)))+I121","v":2.1223183255156899E-2},{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F121/'User Inputs'!$D$7, IF(B121=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F121/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F121/'User Inputs'!$D$7)))+I121","v":2.1223183255156899E-2},{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F121/'User Inputs'!$D$7, IF(B121=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F121/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F121/'User Inputs'!$D$7)))+I121","v":2.1223183255156899E-2},{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F121/'User Inputs'!$D$7, IF(B121=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F121/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F121/'User Inputs'!$D$7)))+I121","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A121,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M121/100","v":1.9100864929641206E-2}]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":78757457.857534245},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E122)+D122","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F122/'User Inputs'!$D$7,(IF(B122=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F122/'User Inputs'!$D$7,F122/'User Inputs'!$D$7))))+I122","v":2.1223183255156899E-2},{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F122/'User Inputs'!D$7, IF(B122=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F122/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F122/'User Inputs'!$D$7)))+I122","v":2.1223183255156899E-2},{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F122/'User Inputs'!$D$7, IF(B122=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F122/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F122/'User Inputs'!$D$7)))+I122","v":2.1223183255156899E-2},{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F122/'User Inputs'!$D$7, IF(B122=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F122/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F122/'User Inputs'!$D$7)))+I122","v":2.1223183255156899E-2},{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F122/'User Inputs'!$D$7, IF(B122=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F122/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F122/'User Inputs'!$D$7)))+I122","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A122,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M122/100","v":1.9100864929641206E-2}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40420636},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E123)+D123","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F123/'User Inputs'!$D$7,(IF(B123=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F123/'User Inputs'!$D$7,F123/'User Inputs'!$D$7))))+I123","v":2.1223183255156899E-2},{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F123/'User Inputs'!D$7, IF(B123=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F123/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F123/'User Inputs'!$D$7)))+I123","v":2.1223183255156899E-2},{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F123/'User Inputs'!$D$7, IF(B123=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F123/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F123/'User Inputs'!$D$7)))+I123","v":2.1223183255156899E-2},{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F123/'User Inputs'!$D$7, IF(B123=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F123/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F123/'User Inputs'!$D$7)))+I123","v":2.1223183255156899E-2},{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F123/'User Inputs'!$D$7, IF(B123=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F123/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F123/'User Inputs'!$D$7)))+I123","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A123,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M123/100","v":1.9100864929641206E-2}]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":49258990},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E124)+D124","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F124/'User Inputs'!$D$7,(IF(B124=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F124/'User Inputs'!$D$7,F124/'User Inputs'!$D$7))))+I124","v":2.1223183255156899E-2},{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F124/'User Inputs'!D$7, IF(B124=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F124/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F124/'User Inputs'!$D$7)))+I124","v":2.1223183255156899E-2},{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F124/'User Inputs'!$D$7, IF(B124=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F124/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F124/'User Inputs'!$D$7)))+I124","v":2.1223183255156899E-2},{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F124/'User Inputs'!$D$7, IF(B124=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F124/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F124/'User Inputs'!$D$7)))+I124","v":2.1223183255156899E-2},{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F124/'User Inputs'!$D$7, IF(B124=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F124/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F124/'User Inputs'!$D$7)))+I124","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A124,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M124/100","v":1.9100864929641206E-2}]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":685222},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E125)+D125","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F125/'User Inputs'!$D$7,(IF(B125=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F125/'User Inputs'!$D$7,F125/'User Inputs'!$D$7))))+I125","v":2.1223183255156899E-2},{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F125/'User Inputs'!D$7, IF(B125=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F125/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F125/'User Inputs'!$D$7)))+I125","v":2.1223183255156899E-2},{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F125/'User Inputs'!$D$7, IF(B125=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F125/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F125/'User Inputs'!$D$7)))+I125","v":2.1223183255156899E-2},{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F125/'User Inputs'!$D$7, IF(B125=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F125/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F125/'User Inputs'!$D$7)))+I125","v":2.1223183255156899E-2},{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F125/'User Inputs'!$D$7, IF(B125=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F125/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F125/'User Inputs'!$D$7)))+I125","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A125,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M125/100","v":1.9100864929641206E-2}]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":36407083},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E126)+D126","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F126/'User Inputs'!$D$7,(IF(B126=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F126/'User Inputs'!$D$7,F126/'User Inputs'!$D$7))))+I126","v":2.1223183255156899E-2},{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F126/'User Inputs'!D$7, IF(B126=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F126/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F126/'User Inputs'!$D$7)))+I126","v":2.1223183255156899E-2},{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F126/'User Inputs'!$D$7, IF(B126=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F126/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F126/'User Inputs'!$D$7)))+I126","v":2.1223183255156899E-2},{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F126/'User Inputs'!$D$7, IF(B126=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F126/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F126/'User Inputs'!$D$7)))+I126","v":2.1223183255156899E-2},{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F126/'User Inputs'!$D$7, IF(B126=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F126/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F126/'User Inputs'!$D$7)))+I126","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A126,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M126/100","v":1.9100864929641206E-2}]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":29722499.369863015},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E127)+D127","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F127/'User Inputs'!$D$7,(IF(B127=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F127/'User Inputs'!$D$7,F127/'User Inputs'!$D$7))))+I127","v":2.1223183255156899E-2},{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F127/'User Inputs'!D$7, IF(B127=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F127/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F127/'User Inputs'!$D$7)))+I127","v":2.1223183255156899E-2},{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F127/'User Inputs'!$D$7, IF(B127=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F127/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F127/'User Inputs'!$D$7)))+I127","v":2.1223183255156899E-2},{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F127/'User Inputs'!$D$7, IF(B127=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F127/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F127/'User Inputs'!$D$7)))+I127","v":2.1223183255156899E-2},{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F127/'User Inputs'!$D$7, IF(B127=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F127/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F127/'User Inputs'!$D$7)))+I127","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A127,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M127/100","v":1.9100864929641206E-2}]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7174600.4082191773},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E128)+D128","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F128/'User Inputs'!$D$7,(IF(B128=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F128/'User Inputs'!$D$7,F128/'User Inputs'!$D$7))))+I128","v":2.1223183255156899E-2},{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F128/'User Inputs'!D$7, IF(B128=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F128/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F128/'User Inputs'!$D$7)))+I128","v":2.1223183255156899E-2},{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F128/'User Inputs'!$D$7, IF(B128=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F128/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F128/'User Inputs'!$D$7)))+I128","v":2.1223183255156899E-2},{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F128/'User Inputs'!$D$7, IF(B128=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F128/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F128/'User Inputs'!$D$7)))+I128","v":2.1223183255156899E-2},{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F128/'User Inputs'!$D$7, IF(B128=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F128/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F128/'User Inputs'!$D$7)))+I128","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A128,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M128/100","v":1.9100864929641206E-2}]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":68130761.846575335},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E129)+D129","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F129/'User Inputs'!$D$7,(IF(B129=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F129/'User Inputs'!$D$7,F129/'User Inputs'!$D$7))))+I129","v":2.1223183255156899E-2},{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F129/'User Inputs'!D$7, IF(B129=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F129/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F129/'User Inputs'!$D$7)))+I129","v":2.1223183255156899E-2},{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F129/'User Inputs'!$D$7, IF(B129=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F129/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F129/'User Inputs'!$D$7)))+I129","v":2.1223183255156899E-2},{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F129/'User Inputs'!$D$7, IF(B129=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F129/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F129/'User Inputs'!$D$7)))+I129","v":2.1223183255156899E-2},{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F129/'User Inputs'!$D$7, IF(B129=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F129/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F129/'User Inputs'!$D$7)))+I129","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A129,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M129/100","v":1.9100864929641206E-2}]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13289481.835616438},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E130)+D130","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F130/'User Inputs'!$D$7,(IF(B130=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F130/'User Inputs'!$D$7,F130/'User Inputs'!$D$7))))+I130","v":2.1223183255156899E-2},{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F130/'User Inputs'!D$7, IF(B130=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F130/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F130/'User Inputs'!$D$7)))+I130","v":2.1223183255156899E-2},{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F130/'User Inputs'!$D$7, IF(B130=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F130/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F130/'User Inputs'!$D$7)))+I130","v":2.1223183255156899E-2},{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F130/'User Inputs'!$D$7, IF(B130=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F130/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F130/'User Inputs'!$D$7)))+I130","v":2.1223183255156899E-2},{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F130/'User Inputs'!$D$7, IF(B130=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F130/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F130/'User Inputs'!$D$7)))+I130","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A130,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M130/100","v":1.9100864929641206E-2}]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2432914},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E131)+D131","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F131/'User Inputs'!$D$7,(IF(B131=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F131/'User Inputs'!$D$7,F131/'User Inputs'!$D$7))))+I131","v":2.1223183255156899E-2},{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F131/'User Inputs'!D$7, IF(B131=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F131/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F131/'User Inputs'!$D$7)))+I131","v":2.1223183255156899E-2},{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F131/'User Inputs'!$D$7, IF(B131=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F131/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F131/'User Inputs'!$D$7)))+I131","v":2.1223183255156899E-2},{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F131/'User Inputs'!$D$7, IF(B131=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F131/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F131/'User Inputs'!$D$7)))+I131","v":2.1223183255156899E-2},{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F131/'User Inputs'!$D$7, IF(B131=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F131/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F131/'User Inputs'!$D$7)))+I131","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A131,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M131/100","v":1.9100864929641206E-2}]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":29361375.657534245},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E132)+D132","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F132/'User Inputs'!$D$7,(IF(B132=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F132/'User Inputs'!$D$7,F132/'User Inputs'!$D$7))))+I132","v":2.1223183255156899E-2},{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F132/'User Inputs'!D$7, IF(B132=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F132/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F132/'User Inputs'!$D$7)))+I132","v":2.1223183255156899E-2},{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F132/'User Inputs'!$D$7, IF(B132=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F132/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F132/'User Inputs'!$D$7)))+I132","v":2.1223183255156899E-2},{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F132/'User Inputs'!$D$7, IF(B132=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F132/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F132/'User Inputs'!$D$7)))+I132","v":2.1223183255156899E-2},{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F132/'User Inputs'!$D$7, IF(B132=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F132/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F132/'User Inputs'!$D$7)))+I132","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A132,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M132/100","v":1.9100864929641206E-2}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":24627581.753424659},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E133)+D133","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F133/'User Inputs'!$D$7,(IF(B133=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F133/'User Inputs'!$D$7,F133/'User Inputs'!$D$7))))+I133","v":2.1223183255156899E-2},{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F133/'User Inputs'!D$7, IF(B133=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F133/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F133/'User Inputs'!$D$7)))+I133","v":2.1223183255156899E-2},{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F133/'User Inputs'!$D$7, IF(B133=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F133/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F133/'User Inputs'!$D$7)))+I133","v":2.1223183255156899E-2},{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F133/'User Inputs'!$D$7, IF(B133=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F133/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F133/'User Inputs'!$D$7)))+I133","v":2.1223183255156899E-2},{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F133/'User Inputs'!$D$7, IF(B133=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F133/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F133/'User Inputs'!$D$7)))+I133","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A133,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M133/100","v":1.9100864929641206E-2}]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18949988},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E134)+D134","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F134/'User Inputs'!$D$7,(IF(B134=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F134/'User Inputs'!$D$7,F134/'User Inputs'!$D$7))))+I134","v":2.1223183255156899E-2},{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F134/'User Inputs'!D$7, IF(B134=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F134/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F134/'User Inputs'!$D$7)))+I134","v":2.1223183255156899E-2},{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F134/'User Inputs'!$D$7, IF(B134=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F134/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F134/'User Inputs'!$D$7)))+I134","v":2.1223183255156899E-2},{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F134/'User Inputs'!$D$7, IF(B134=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F134/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F134/'User Inputs'!$D$7)))+I134","v":2.1223183255156899E-2},{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F134/'User Inputs'!$D$7, IF(B134=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F134/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F134/'User Inputs'!$D$7)))+I134","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A134,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M134/100","v":1.9100864929641206E-2}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":101783883.01369864},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E135)+D135","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F135/'User Inputs'!$D$7,(IF(B135=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F135/'User Inputs'!$D$7,F135/'User Inputs'!$D$7))))+I135","v":2.1223183255156899E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F135/'User Inputs'!D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F135/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F135/'User Inputs'!$D$7)))+I135","v":2.1223183255156899E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F135/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F135/'User Inputs'!$D$7)))+I135","v":2.1223183255156899E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F135/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F135/'User Inputs'!$D$7)))+I135","v":2.1223183255156899E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F135/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F135/'User Inputs'!$D$7)))+I135","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A135,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M135/100","v":1.9100864929641206E-2}]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":322112},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E136)+D136","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F136/'User Inputs'!$D$7,(IF(B136=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F136/'User Inputs'!$D$7,F136/'User Inputs'!$D$7))))+I136","v":2.1223183255156899E-2},{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F136/'User Inputs'!D$7, IF(B136=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F136/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F136/'User Inputs'!$D$7)))+I136","v":2.1223183255156899E-2},{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F136/'User Inputs'!$D$7, IF(B136=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F136/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F136/'User Inputs'!$D$7)))+I136","v":2.1223183255156899E-2},{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F136/'User Inputs'!$D$7, IF(B136=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F136/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F136/'User Inputs'!$D$7)))+I136","v":2.1223183255156899E-2},{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F136/'User Inputs'!$D$7, IF(B136=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F136/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F136/'User Inputs'!$D$7)))+I136","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A136,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M136/100","v":1.9100864929641206E-2}]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":127560152},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E137)+D137","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F137/'User Inputs'!$D$7,(IF(B137=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F137/'User Inputs'!$D$7,F137/'User Inputs'!$D$7))))+I137","v":2.1223183255156899E-2},{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F137/'User Inputs'!D$7, IF(B137=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F137/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F137/'User Inputs'!$D$7)))+I137","v":2.1223183255156899E-2},{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F137/'User Inputs'!$D$7, IF(B137=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F137/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F137/'User Inputs'!$D$7)))+I137","v":2.1223183255156899E-2},{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F137/'User Inputs'!$D$7, IF(B137=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F137/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F137/'User Inputs'!$D$7)))+I137","v":2.1223183255156899E-2},{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F137/'User Inputs'!$D$7, IF(B137=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F137/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F137/'User Inputs'!$D$7)))+I137","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A137,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M137/100","v":1.9100864929641206E-2}]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":54702858},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E138)+D138","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F138/'User Inputs'!$D$7,(IF(B138=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F138/'User Inputs'!$D$7,F138/'User Inputs'!$D$7))))+I138","v":2.1223183255156899E-2},{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F138/'User Inputs'!D$7, IF(B138=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F138/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F138/'User Inputs'!$D$7)))+I138","v":2.1223183255156899E-2},{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F138/'User Inputs'!$D$7, IF(B138=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F138/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F138/'User Inputs'!$D$7)))+I138","v":2.1223183255156899E-2},{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F138/'User Inputs'!$D$7, IF(B138=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F138/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F138/'User Inputs'!$D$7)))+I138","v":2.1223183255156899E-2},{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F138/'User Inputs'!$D$7, IF(B138=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F138/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F138/'User Inputs'!$D$7)))+I138","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A138,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M138/100","v":1.9100864929641206E-2}]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E139)+D139","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F139/'User Inputs'!$D$7,(IF(B139=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F139/'User Inputs'!$D$7,F139/'User Inputs'!$D$7))))+I139","v":2.9712456557219663E-3},{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F139/'User Inputs'!D$7, IF(B139=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F139/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F139/'User Inputs'!$D$7)))+I139","v":2.9712456557219663E-3},{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F139/'User Inputs'!$D$7, IF(B139=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F139/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F139/'User Inputs'!$D$7)))+I139","v":2.9712456557219663E-3},{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F139/'User Inputs'!$D$7, IF(B139=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F139/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F139/'User Inputs'!$D$7)))+I139","v":2.9712456557219663E-3},{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F139/'User Inputs'!$D$7, IF(B139=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F139/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F139/'User Inputs'!$D$7)))+I139","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A139,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M139/100","v":2.6741210901497698E-3}]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":46858561},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E140)+D140","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F140/'User Inputs'!$D$7,(IF(B140=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F140/'User Inputs'!$D$7,F140/'User Inputs'!$D$7))))+I140","v":2.1223183255156899E-2},{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F140/'User Inputs'!D$7, IF(B140=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F140/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F140/'User Inputs'!$D$7)))+I140","v":2.1223183255156899E-2},{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F140/'User Inputs'!$D$7, IF(B140=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F140/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F140/'User Inputs'!$D$7)))+I140","v":2.1223183255156899E-2},{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F140/'User Inputs'!$D$7, IF(B140=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F140/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F140/'User Inputs'!$D$7)))+I140","v":2.1223183255156899E-2},{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F140/'User Inputs'!$D$7, IF(B140=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F140/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F140/'User Inputs'!$D$7)))+I140","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A140,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M140/100","v":1.9100864929641206E-2}]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":75132793.698630139},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E141)+D141","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F141/'User Inputs'!$D$7,(IF(B141=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F141/'User Inputs'!$D$7,F141/'User Inputs'!$D$7))))+I141","v":2.1223183255156899E-2},{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F141/'User Inputs'!D$7, IF(B141=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F141/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F141/'User Inputs'!$D$7)))+I141","v":2.1223183255156899E-2},{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F141/'User Inputs'!$D$7, IF(B141=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F141/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F141/'User Inputs'!$D$7)))+I141","v":2.1223183255156899E-2},{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F141/'User Inputs'!$D$7, IF(B141=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F141/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F141/'User Inputs'!$D$7)))+I141","v":2.1223183255156899E-2},{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F141/'User Inputs'!$D$7, IF(B141=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F141/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F141/'User Inputs'!$D$7)))+I141","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A141,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M141/100","v":1.9100864929641206E-2}]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":328946.71232876711},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E142)+D142","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F142/'User Inputs'!$D$7,(IF(B142=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F142/'User Inputs'!$D$7,F142/'User Inputs'!$D$7))))+I142","v":2.1223183255156899E-2},{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F142/'User Inputs'!D$7, IF(B142=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F142/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F142/'User Inputs'!$D$7)))+I142","v":2.1223183255156899E-2},{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F142/'User Inputs'!$D$7, IF(B142=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F142/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F142/'User Inputs'!$D$7)))+I142","v":2.1223183255156899E-2},{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F142/'User Inputs'!$D$7, IF(B142=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F142/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F142/'User Inputs'!$D$7)))+I142","v":2.1223183255156899E-2},{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F142/'User Inputs'!$D$7, IF(B142=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F142/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F142/'User Inputs'!$D$7)))+I142","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A142,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M142/100","v":1.9100864929641206E-2}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20423482},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E143)+D143","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F143/'User Inputs'!$D$7,(IF(B143=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F143/'User Inputs'!$D$7,F143/'User Inputs'!$D$7))))+I143","v":2.1223183255156899E-2},{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F143/'User Inputs'!D$7, IF(B143=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F143/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F143/'User Inputs'!$D$7)))+I143","v":2.1223183255156899E-2},{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F143/'User Inputs'!$D$7, IF(B143=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F143/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F143/'User Inputs'!$D$7)))+I143","v":2.1223183255156899E-2},{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F143/'User Inputs'!$D$7, IF(B143=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F143/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F143/'User Inputs'!$D$7)))+I143","v":2.1223183255156899E-2},{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F143/'User Inputs'!$D$7, IF(B143=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F143/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F143/'User Inputs'!$D$7)))+I143","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A143,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M143/100","v":1.9100864929641206E-2}]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":112982854.87397259},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E144)+D144","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F144/'User Inputs'!$D$7,(IF(B144=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F144/'User Inputs'!$D$7,F144/'User Inputs'!$D$7))))+I144","v":2.1223183255156899E-2},{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F144/'User Inputs'!D$7, IF(B144=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F144/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F144/'User Inputs'!$D$7)))+I144","v":2.1223183255156899E-2},{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F144/'User Inputs'!$D$7, IF(B144=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F144/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F144/'User Inputs'!$D$7)))+I144","v":2.1223183255156899E-2},{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F144/'User Inputs'!$D$7, IF(B144=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F144/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F144/'User Inputs'!$D$7)))+I144","v":2.1223183255156899E-2},{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F144/'User Inputs'!$D$7, IF(B144=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F144/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F144/'User Inputs'!$D$7)))+I144","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A144,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M144/100","v":1.9100864929641206E-2}]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":165327058.49589041},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E145)+D145","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F145/'User Inputs'!$D$7,(IF(B145=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F145/'User Inputs'!$D$7,F145/'User Inputs'!$D$7))))+I145","v":2.1223183255156899E-2},{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F145/'User Inputs'!D$7, IF(B145=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F145/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F145/'User Inputs'!$D$7)))+I145","v":2.1223183255156899E-2},{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F145/'User Inputs'!$D$7, IF(B145=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F145/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F145/'User Inputs'!$D$7)))+I145","v":2.1223183255156899E-2},{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F145/'User Inputs'!$D$7, IF(B145=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F145/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F145/'User Inputs'!$D$7)))+I145","v":2.1223183255156899E-2},{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F145/'User Inputs'!$D$7, IF(B145=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F145/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F145/'User Inputs'!$D$7)))+I145","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A145,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M145/100","v":1.9100864929641206E-2}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":180530.4931506849},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E146)+D146","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F146/'User Inputs'!$D$7,(IF(B146=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F146/'User Inputs'!$D$7,F146/'User Inputs'!$D$7))))+I146","v":2.1223183255156899E-2},{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F146/'User Inputs'!D$7, IF(B146=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F146/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F146/'User Inputs'!$D$7)))+I146","v":2.1223183255156899E-2},{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F146/'User Inputs'!$D$7, IF(B146=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F146/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F146/'User Inputs'!$D$7)))+I146","v":2.1223183255156899E-2},{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F146/'User Inputs'!$D$7, IF(B146=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F146/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F146/'User Inputs'!$D$7)))+I146","v":2.1223183255156899E-2},{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F146/'User Inputs'!$D$7, IF(B146=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F146/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F146/'User Inputs'!$D$7)))+I146","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A146,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M146/100","v":1.9100864929641206E-2}]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8379084.0000000009},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E147)+D147","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F147/'User Inputs'!$D$7,(IF(B147=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F147/'User Inputs'!$D$7,F147/'User Inputs'!$D$7))))+I147","v":2.1223183255156899E-2},{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F147/'User Inputs'!D$7, IF(B147=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F147/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F147/'User Inputs'!$D$7)))+I147","v":2.1223183255156899E-2},{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F147/'User Inputs'!$D$7, IF(B147=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F147/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F147/'User Inputs'!$D$7)))+I147","v":2.1223183255156899E-2},{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F147/'User Inputs'!$D$7, IF(B147=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F147/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F147/'User Inputs'!$D$7)))+I147","v":2.1223183255156899E-2},{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F147/'User Inputs'!$D$7, IF(B147=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F147/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F147/'User Inputs'!$D$7)))+I147","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A147,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M147/100","v":1.9100864929641206E-2}]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5454179.1232876722},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E148)+D148","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F148/'User Inputs'!$D$7,(IF(B148=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F148/'User Inputs'!$D$7,F148/'User Inputs'!$D$7))))+I148","v":2.1223183255156899E-2},{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F148/'User Inputs'!D$7, IF(B148=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F148/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F148/'User Inputs'!$D$7)))+I148","v":2.1223183255156899E-2},{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F148/'User Inputs'!$D$7, IF(B148=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F148/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F148/'User Inputs'!$D$7)))+I148","v":2.1223183255156899E-2},{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F148/'User Inputs'!$D$7, IF(B148=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F148/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F148/'User Inputs'!$D$7)))+I148","v":2.1223183255156899E-2},{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F148/'User Inputs'!$D$7, IF(B148=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F148/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F148/'User Inputs'!$D$7)))+I148","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A148,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M148/100","v":1.9100864929641206E-2}]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3432229.3561643874},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E149)+D149","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F149/'User Inputs'!$D$7,(IF(B149=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F149/'User Inputs'!$D$7,F149/'User Inputs'!$D$7))))+I149","v":2.1223183255156899E-2},{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F149/'User Inputs'!D$7, IF(B149=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F149/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F149/'User Inputs'!$D$7)))+I149","v":2.1223183255156899E-2},{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F149/'User Inputs'!$D$7, IF(B149=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F149/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F149/'User Inputs'!$D$7)))+I149","v":2.1223183255156899E-2},{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F149/'User Inputs'!$D$7, IF(B149=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F149/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F149/'User Inputs'!$D$7)))+I149","v":2.1223183255156899E-2},{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F149/'User Inputs'!$D$7, IF(B149=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F149/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F149/'User Inputs'!$D$7)))+I149","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A149,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M149/100","v":1.9100864929641206E-2}]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":22688355},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E150)+D150","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F150/'User Inputs'!$D$7,(IF(B150=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F150/'User Inputs'!$D$7,F150/'User Inputs'!$D$7))))+I150","v":2.1223183255156899E-2},{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F150/'User Inputs'!D$7, IF(B150=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F150/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F150/'User Inputs'!$D$7)))+I150","v":2.1223183255156899E-2},{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F150/'User Inputs'!$D$7, IF(B150=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F150/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F150/'User Inputs'!$D$7)))+I150","v":2.1223183255156899E-2},{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F150/'User Inputs'!$D$7, IF(B150=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F150/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F150/'User Inputs'!$D$7)))+I150","v":2.1223183255156899E-2},{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F150/'User Inputs'!$D$7, IF(B150=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F150/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F150/'User Inputs'!$D$7)))+I150","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A150,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M150/100","v":1.9100864929641206E-2}]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5046154},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E151)+D151","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F151/'User Inputs'!$D$7,(IF(B151=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F151/'User Inputs'!$D$7,F151/'User Inputs'!$D$7))))+I151","v":2.1223183255156899E-2},{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F151/'User Inputs'!D$7, IF(B151=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F151/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F151/'User Inputs'!$D$7)))+I151","v":2.1223183255156899E-2},{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F151/'User Inputs'!$D$7, IF(B151=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F151/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F151/'User Inputs'!$D$7)))+I151","v":2.1223183255156899E-2},{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F151/'User Inputs'!$D$7, IF(B151=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F151/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F151/'User Inputs'!$D$7)))+I151","v":2.1223183255156899E-2},{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F151/'User Inputs'!$D$7, IF(B151=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F151/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F151/'User Inputs'!$D$7)))+I151","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A151,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M151/100","v":1.9100864929641206E-2}]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E152)+D152","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F152/'User Inputs'!$D$7,(IF(B152=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F152/'User Inputs'!$D$7,F152/'User Inputs'!$D$7))))+I152","v":2.1223183255156899E-2},{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F152/'User Inputs'!D$7, IF(B152=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F152/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F152/'User Inputs'!$D$7)))+I152","v":2.1223183255156899E-2},{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F152/'User Inputs'!$D$7, IF(B152=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F152/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F152/'User Inputs'!$D$7)))+I152","v":2.1223183255156899E-2},{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F152/'User Inputs'!$D$7, IF(B152=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F152/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F152/'User Inputs'!$D$7)))+I152","v":2.1223183255156899E-2},{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F152/'User Inputs'!$D$7, IF(B152=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F152/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F152/'User Inputs'!$D$7)))+I152","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A152,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M152/100","v":1.9100864929641206E-2}]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E153)+D153","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F153/'User Inputs'!$D$7,(IF(B153=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F153/'User Inputs'!$D$7,F153/'User Inputs'!$D$7))))+I153","v":2.1223183255156899E-2},{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F153/'User Inputs'!D$7, IF(B153=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F153/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F153/'User Inputs'!$D$7)))+I153","v":2.1223183255156899E-2},{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F153/'User Inputs'!$D$7, IF(B153=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F153/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F153/'User Inputs'!$D$7)))+I153","v":2.1223183255156899E-2},{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F153/'User Inputs'!$D$7, IF(B153=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F153/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F153/'User Inputs'!$D$7)))+I153","v":2.1223183255156899E-2},{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F153/'User Inputs'!$D$7, IF(B153=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F153/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F153/'User Inputs'!$D$7)))+I153","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A153,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M153/100","v":1.9100864929641206E-2}]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":42303853.04109589},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E154)+D154","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F154/'User Inputs'!$D$7,(IF(B154=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F154/'User Inputs'!$D$7,F154/'User Inputs'!$D$7))))+I154","v":2.1223183255156899E-2},{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F154/'User Inputs'!D$7, IF(B154=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F154/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F154/'User Inputs'!$D$7)))+I154","v":2.1223183255156899E-2},{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F154/'User Inputs'!$D$7, IF(B154=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F154/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F154/'User Inputs'!$D$7)))+I154","v":2.1223183255156899E-2},{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F154/'User Inputs'!$D$7, IF(B154=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F154/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F154/'User Inputs'!$D$7)))+I154","v":2.1223183255156899E-2},{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F154/'User Inputs'!$D$7, IF(B154=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F154/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F154/'User Inputs'!$D$7)))+I154","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A154,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M154/100","v":1.9100864929641206E-2}]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4023357},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E155)+D155","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F155/'User Inputs'!$D$7,(IF(B155=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F155/'User Inputs'!$D$7,F155/'User Inputs'!$D$7))))+I155","v":2.1223183255156899E-2},{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F155/'User Inputs'!D$7, IF(B155=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F155/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F155/'User Inputs'!$D$7)))+I155","v":2.1223183255156899E-2},{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F155/'User Inputs'!$D$7, IF(B155=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F155/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F155/'User Inputs'!$D$7)))+I155","v":2.1223183255156899E-2},{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F155/'User Inputs'!$D$7, IF(B155=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F155/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F155/'User Inputs'!$D$7)))+I155","v":2.1223183255156899E-2},{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F155/'User Inputs'!$D$7, IF(B155=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F155/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F155/'User Inputs'!$D$7)))+I155","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A155,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M155/100","v":1.9100864929641206E-2}]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10064779.67671233},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E156)+D156","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F156/'User Inputs'!$D$7,(IF(B156=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F156/'User Inputs'!$D$7,F156/'User Inputs'!$D$7))))+I156","v":2.1223183255156899E-2},{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F156/'User Inputs'!D$7, IF(B156=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F156/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F156/'User Inputs'!$D$7)))+I156","v":2.1223183255156899E-2},{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F156/'User Inputs'!$D$7, IF(B156=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F156/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F156/'User Inputs'!$D$7)))+I156","v":2.1223183255156899E-2},{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F156/'User Inputs'!$D$7, IF(B156=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F156/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F156/'User Inputs'!$D$7)))+I156","v":2.1223183255156899E-2},{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F156/'User Inputs'!$D$7, IF(B156=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F156/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F156/'User Inputs'!$D$7)))+I156","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A156,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M156/100","v":1.9100864929641206E-2}]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16611750.030136986},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E157)+D157","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F157/'User Inputs'!$D$7,(IF(B157=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F157/'User Inputs'!$D$7,F157/'User Inputs'!$D$7))))+I157","v":2.1223183255156899E-2},{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F157/'User Inputs'!D$7, IF(B157=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F157/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F157/'User Inputs'!$D$7)))+I157","v":2.1223183255156899E-2},{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F157/'User Inputs'!$D$7, IF(B157=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F157/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F157/'User Inputs'!$D$7)))+I157","v":2.1223183255156899E-2},{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F157/'User Inputs'!$D$7, IF(B157=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F157/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F157/'User Inputs'!$D$7)))+I157","v":2.1223183255156899E-2},{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F157/'User Inputs'!$D$7, IF(B157=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F157/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F157/'User Inputs'!$D$7)))+I157","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A157,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M157/100","v":1.9100864929641206E-2}]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2367780},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E158)+D158","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F158/'User Inputs'!$D$7,(IF(B158=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F158/'User Inputs'!$D$7,F158/'User Inputs'!$D$7))))+I158","v":2.1223183255156899E-2},{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F158/'User Inputs'!D$7, IF(B158=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F158/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F158/'User Inputs'!$D$7)))+I158","v":2.1223183255156899E-2},{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F158/'User Inputs'!$D$7, IF(B158=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F158/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F158/'User Inputs'!$D$7)))+I158","v":2.1223183255156899E-2},{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F158/'User Inputs'!$D$7, IF(B158=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F158/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F158/'User Inputs'!$D$7)))+I158","v":2.1223183255156899E-2},{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F158/'User Inputs'!$D$7, IF(B158=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F158/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F158/'User Inputs'!$D$7)))+I158","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A158,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M158/100","v":1.9100864929641206E-2}]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":64098590.290410951},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E159)+D159","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F159/'User Inputs'!$D$7,(IF(B159=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F159/'User Inputs'!$D$7,F159/'User Inputs'!$D$7))))+I159","v":2.1223183255156899E-2},{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F159/'User Inputs'!D$7, IF(B159=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F159/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F159/'User Inputs'!$D$7)))+I159","v":2.1223183255156899E-2},{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F159/'User Inputs'!$D$7, IF(B159=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F159/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F159/'User Inputs'!$D$7)))+I159","v":2.1223183255156899E-2},{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F159/'User Inputs'!$D$7, IF(B159=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F159/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F159/'User Inputs'!$D$7)))+I159","v":2.1223183255156899E-2},{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F159/'User Inputs'!$D$7, IF(B159=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F159/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F159/'User Inputs'!$D$7)))+I159","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A159,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M159/100","v":1.9100864929641206E-2}]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6914581.9178082189},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E160)+D160","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F160/'User Inputs'!$D$7,(IF(B160=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F160/'User Inputs'!$D$7,F160/'User Inputs'!$D$7))))+I160","v":2.1223183255156899E-2},{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F160/'User Inputs'!D$7, IF(B160=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F160/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F160/'User Inputs'!$D$7)))+I160","v":2.1223183255156899E-2},{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F160/'User Inputs'!$D$7, IF(B160=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F160/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F160/'User Inputs'!$D$7)))+I160","v":2.1223183255156899E-2},{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F160/'User Inputs'!$D$7, IF(B160=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F160/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F160/'User Inputs'!$D$7)))+I160","v":2.1223183255156899E-2},{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F160/'User Inputs'!$D$7, IF(B160=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F160/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F160/'User Inputs'!$D$7)))+I160","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A160,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M160/100","v":1.9100864929641206E-2}]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":30.136986301369863},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E161)+D161","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F161/'User Inputs'!$D$7,(IF(B161=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F161/'User Inputs'!$D$7,F161/'User Inputs'!$D$7))))+I161","v":2.1223183255156899E-2},{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F161/'User Inputs'!D$7, IF(B161=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F161/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F161/'User Inputs'!$D$7)))+I161","v":2.1223183255156899E-2},{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F161/'User Inputs'!$D$7, IF(B161=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F161/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F161/'User Inputs'!$D$7)))+I161","v":2.1223183255156899E-2},{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F161/'User Inputs'!$D$7, IF(B161=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F161/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F161/'User Inputs'!$D$7)))+I161","v":2.1223183255156899E-2},{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F161/'User Inputs'!$D$7, IF(B161=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F161/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F161/'User Inputs'!$D$7)))+I161","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A161,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M161/100","v":1.9100864929641206E-2}]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4454952.0821917811},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E162)+D162","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F162/'User Inputs'!$D$7,(IF(B162=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F162/'User Inputs'!$D$7,F162/'User Inputs'!$D$7))))+I162","v":2.1223183255156899E-2},{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F162/'User Inputs'!D$7, IF(B162=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F162/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F162/'User Inputs'!$D$7)))+I162","v":2.1223183255156899E-2},{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F162/'User Inputs'!$D$7, IF(B162=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F162/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F162/'User Inputs'!$D$7)))+I162","v":2.1223183255156899E-2},{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F162/'User Inputs'!$D$7, IF(B162=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F162/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F162/'User Inputs'!$D$7)))+I162","v":2.1223183255156899E-2},{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F162/'User Inputs'!$D$7, IF(B162=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F162/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F162/'User Inputs'!$D$7)))+I162","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A162,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M162/100","v":1.9100864929641206E-2}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E163)+D163","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F163/'User Inputs'!$D$7,(IF(B163=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F163/'User Inputs'!$D$7,F163/'User Inputs'!$D$7))))+I163","v":2.9712456557219663E-3},{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F163/'User Inputs'!D$7, IF(B163=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F163/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F163/'User Inputs'!$D$7)))+I163","v":2.9712456557219663E-3},{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F163/'User Inputs'!$D$7, IF(B163=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F163/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F163/'User Inputs'!$D$7)))+I163","v":2.9712456557219663E-3},{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F163/'User Inputs'!$D$7, IF(B163=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F163/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F163/'User Inputs'!$D$7)))+I163","v":2.9712456557219663E-3},{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F163/'User Inputs'!$D$7, IF(B163=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F163/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F163/'User Inputs'!$D$7)))+I163","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A163,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M163/100","v":2.6741210901497698E-3}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5673152},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E164)+D164","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F164/'User Inputs'!$D$7,(IF(B164=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F164/'User Inputs'!$D$7,F164/'User Inputs'!$D$7))))+I164","v":2.1223183255156899E-2},{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F164/'User Inputs'!D$7, IF(B164=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F164/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F164/'User Inputs'!$D$7)))+I164","v":2.1223183255156899E-2},{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F164/'User Inputs'!$D$7, IF(B164=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F164/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F164/'User Inputs'!$D$7)))+I164","v":2.1223183255156899E-2},{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F164/'User Inputs'!$D$7, IF(B164=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F164/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F164/'User Inputs'!$D$7)))+I164","v":2.1223183255156899E-2},{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F164/'User Inputs'!$D$7, IF(B164=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F164/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F164/'User Inputs'!$D$7)))+I164","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A164,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M164/100","v":1.9100864929641206E-2}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":39749273},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E165)+D165","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F165/'User Inputs'!$D$7,(IF(B165=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F165/'User Inputs'!$D$7,F165/'User Inputs'!$D$7))))+I165","v":2.1223183255156899E-2},{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F165/'User Inputs'!D$7, IF(B165=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F165/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F165/'User Inputs'!$D$7)))+I165","v":2.1223183255156899E-2},{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F165/'User Inputs'!$D$7, IF(B165=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F165/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F165/'User Inputs'!$D$7)))+I165","v":2.1223183255156899E-2},{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F165/'User Inputs'!$D$7, IF(B165=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F165/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F165/'User Inputs'!$D$7)))+I165","v":2.1223183255156899E-2},{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F165/'User Inputs'!$D$7, IF(B165=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F165/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F165/'User Inputs'!$D$7)))+I165","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A165,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M165/100","v":1.9100864929641206E-2}]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":99858652},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E166)+D166","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F166/'User Inputs'!$D$7,(IF(B166=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F166/'User Inputs'!$D$7,F166/'User Inputs'!$D$7))))+I166","v":2.1223183255156899E-2},{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F166/'User Inputs'!D$7, IF(B166=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F166/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F166/'User Inputs'!$D$7)))+I166","v":2.1223183255156899E-2},{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F166/'User Inputs'!$D$7, IF(B166=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F166/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F166/'User Inputs'!$D$7)))+I166","v":2.1223183255156899E-2},{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F166/'User Inputs'!$D$7, IF(B166=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F166/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F166/'User Inputs'!$D$7)))+I166","v":2.1223183255156899E-2},{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F166/'User Inputs'!$D$7, IF(B166=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F166/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F166/'User Inputs'!$D$7)))+I166","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A166,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M166/100","v":1.9100864929641206E-2}]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":300857.53424657532},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E167)+D167","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F167/'User Inputs'!$D$7,(IF(B167=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F167/'User Inputs'!$D$7,F167/'User Inputs'!$D$7))))+I167","v":2.1223183255156899E-2},{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F167/'User Inputs'!D$7, IF(B167=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F167/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F167/'User Inputs'!$D$7)))+I167","v":2.1223183255156899E-2},{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F167/'User Inputs'!$D$7, IF(B167=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F167/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F167/'User Inputs'!$D$7)))+I167","v":2.1223183255156899E-2},{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F167/'User Inputs'!$D$7, IF(B167=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F167/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F167/'User Inputs'!$D$7)))+I167","v":2.1223183255156899E-2},{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F167/'User Inputs'!$D$7, IF(B167=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F167/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F167/'User Inputs'!$D$7)))+I167","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A167,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M167/100","v":1.9100864929641206E-2}]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50999376},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E168)+D168","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F168/'User Inputs'!$D$7,(IF(B168=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F168/'User Inputs'!$D$7,F168/'User Inputs'!$D$7))))+I168","v":2.1223183255156899E-2},{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F168/'User Inputs'!D$7, IF(B168=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F168/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F168/'User Inputs'!$D$7)))+I168","v":2.1223183255156899E-2},{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F168/'User Inputs'!$D$7, IF(B168=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F168/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F168/'User Inputs'!$D$7)))+I168","v":2.1223183255156899E-2},{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F168/'User Inputs'!$D$7, IF(B168=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F168/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F168/'User Inputs'!$D$7)))+I168","v":2.1223183255156899E-2},{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F168/'User Inputs'!$D$7, IF(B168=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F168/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F168/'User Inputs'!$D$7)))+I168","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A168,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M168/100","v":1.9100864929641206E-2}]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7693086.8767123278},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E169)+D169","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F169/'User Inputs'!$D$7,(IF(B169=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F169/'User Inputs'!$D$7,F169/'User Inputs'!$D$7))))+I169","v":2.1223183255156899E-2},{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F169/'User Inputs'!D$7, IF(B169=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F169/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F169/'User Inputs'!$D$7)))+I169","v":2.1223183255156899E-2},{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F169/'User Inputs'!$D$7, IF(B169=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F169/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F169/'User Inputs'!$D$7)))+I169","v":2.1223183255156899E-2},{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F169/'User Inputs'!$D$7, IF(B169=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F169/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F169/'User Inputs'!$D$7)))+I169","v":2.1223183255156899E-2},{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F169/'User Inputs'!$D$7, IF(B169=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F169/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F169/'User Inputs'!$D$7)))+I169","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A169,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M169/100","v":1.9100864929641206E-2}]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E170)+D170","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F170/'User Inputs'!$D$7,(IF(B170=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F170/'User Inputs'!$D$7,F170/'User Inputs'!$D$7))))+I170","v":2.1223183255156899E-2},{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F170/'User Inputs'!D$7, IF(B170=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F170/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F170/'User Inputs'!$D$7)))+I170","v":2.1223183255156899E-2},{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F170/'User Inputs'!$D$7, IF(B170=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F170/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F170/'User Inputs'!$D$7)))+I170","v":2.1223183255156899E-2},{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F170/'User Inputs'!$D$7, IF(B170=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F170/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F170/'User Inputs'!$D$7)))+I170","v":2.1223183255156899E-2},{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F170/'User Inputs'!$D$7, IF(B170=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F170/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F170/'User Inputs'!$D$7)))+I170","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A170,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M170/100","v":1.9100864929641206E-2}]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5429590.3561643837},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E171)+D171","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F171/'User Inputs'!$D$7,(IF(B171=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F171/'User Inputs'!$D$7,F171/'User Inputs'!$D$7))))+I171","v":2.1223183255156899E-2},{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F171/'User Inputs'!D$7, IF(B171=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F171/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F171/'User Inputs'!$D$7)))+I171","v":2.1223183255156899E-2},{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F171/'User Inputs'!$D$7, IF(B171=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F171/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F171/'User Inputs'!$D$7)))+I171","v":2.1223183255156899E-2},{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F171/'User Inputs'!$D$7, IF(B171=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F171/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F171/'User Inputs'!$D$7)))+I171","v":2.1223183255156899E-2},{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F171/'User Inputs'!$D$7, IF(B171=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F171/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F171/'User Inputs'!$D$7)))+I171","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A171,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M171/100","v":1.9100864929641206E-2}]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10523405.260273973},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E172)+D172","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F172/'User Inputs'!$D$7,(IF(B172=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F172/'User Inputs'!$D$7,F172/'User Inputs'!$D$7))))+I172","v":2.1223183255156899E-2},{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F172/'User Inputs'!D$7, IF(B172=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F172/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F172/'User Inputs'!$D$7)))+I172","v":2.1223183255156899E-2},{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F172/'User Inputs'!$D$7, IF(B172=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F172/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F172/'User Inputs'!$D$7)))+I172","v":2.1223183255156899E-2},{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F172/'User Inputs'!$D$7, IF(B172=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F172/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F172/'User Inputs'!$D$7)))+I172","v":2.1223183255156899E-2},{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F172/'User Inputs'!$D$7, IF(B172=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F172/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F172/'User Inputs'!$D$7)))+I172","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A172,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M172/100","v":1.9100864929641206E-2}]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":48279307},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E173)+D173","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F173/'User Inputs'!$D$7,(IF(B173=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F173/'User Inputs'!$D$7,F173/'User Inputs'!$D$7))))+I173","v":2.1223183255156899E-2},{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F173/'User Inputs'!D$7, IF(B173=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F173/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F173/'User Inputs'!$D$7)))+I173","v":2.1223183255156899E-2},{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F173/'User Inputs'!$D$7, IF(B173=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F173/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F173/'User Inputs'!$D$7)))+I173","v":2.1223183255156899E-2},{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F173/'User Inputs'!$D$7, IF(B173=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F173/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F173/'User Inputs'!$D$7)))+I173","v":2.1223183255156899E-2},{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F173/'User Inputs'!$D$7, IF(B173=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F173/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F173/'User Inputs'!$D$7)))+I173","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A173,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M173/100","v":1.9100864929641206E-2}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":165445.42465753425},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E174)+D174","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F174/'User Inputs'!$D$7,(IF(B174=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F174/'User Inputs'!$D$7,F174/'User Inputs'!$D$7))))+I174","v":2.1223183255156899E-2},{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F174/'User Inputs'!D$7, IF(B174=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F174/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F174/'User Inputs'!$D$7)))+I174","v":2.1223183255156899E-2},{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F174/'User Inputs'!$D$7, IF(B174=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F174/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F174/'User Inputs'!$D$7)))+I174","v":2.1223183255156899E-2},{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F174/'User Inputs'!$D$7, IF(B174=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F174/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F174/'User Inputs'!$D$7)))+I174","v":2.1223183255156899E-2},{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F174/'User Inputs'!$D$7, IF(B174=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F174/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F174/'User Inputs'!$D$7)))+I174","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A174,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M174/100","v":1.9100864929641206E-2}]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1855552.9232876713},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E175)+D175","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F175/'User Inputs'!$D$7,(IF(B175=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F175/'User Inputs'!$D$7,F175/'User Inputs'!$D$7))))+I175","v":2.1223183255156899E-2},{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F175/'User Inputs'!D$7, IF(B175=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F175/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F175/'User Inputs'!$D$7)))+I175","v":2.1223183255156899E-2},{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F175/'User Inputs'!$D$7, IF(B175=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F175/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F175/'User Inputs'!$D$7)))+I175","v":2.1223183255156899E-2},{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F175/'User Inputs'!$D$7, IF(B175=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F175/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F175/'User Inputs'!$D$7)))+I175","v":2.1223183255156899E-2},{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F175/'User Inputs'!$D$7, IF(B175=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F175/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F175/'User Inputs'!$D$7)))+I175","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A175,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M175/100","v":1.9100864929641206E-2}]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2203090},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E176)+D176","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F176/'User Inputs'!$D$7,(IF(B176=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F176/'User Inputs'!$D$7,F176/'User Inputs'!$D$7))))+I176","v":2.1223183255156899E-2},{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F176/'User Inputs'!D$7, IF(B176=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F176/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F176/'User Inputs'!$D$7)))+I176","v":2.1223183255156899E-2},{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F176/'User Inputs'!$D$7, IF(B176=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F176/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F176/'User Inputs'!$D$7)))+I176","v":2.1223183255156899E-2},{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F176/'User Inputs'!$D$7, IF(B176=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F176/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F176/'User Inputs'!$D$7)))+I176","v":2.1223183255156899E-2},{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F176/'User Inputs'!$D$7, IF(B176=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F176/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F176/'User Inputs'!$D$7)))+I176","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A176,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M176/100","v":1.9100864929641206E-2}]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10726995},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E177)+D177","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F177/'User Inputs'!$D$7,(IF(B177=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F177/'User Inputs'!$D$7,F177/'User Inputs'!$D$7))))+I177","v":2.1223183255156899E-2},{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F177/'User Inputs'!D$7, IF(B177=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F177/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F177/'User Inputs'!$D$7)))+I177","v":2.1223183255156899E-2},{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F177/'User Inputs'!$D$7, IF(B177=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F177/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F177/'User Inputs'!$D$7)))+I177","v":2.1223183255156899E-2},{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F177/'User Inputs'!$D$7, IF(B177=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F177/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F177/'User Inputs'!$D$7)))+I177","v":2.1223183255156899E-2},{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F177/'User Inputs'!$D$7, IF(B177=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F177/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F177/'User Inputs'!$D$7)))+I177","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A177,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M177/100","v":1.9100864929641206E-2}]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E178)+D178","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F178/'User Inputs'!$D$7,(IF(B178=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F178/'User Inputs'!$D$7,F178/'User Inputs'!$D$7))))+I178","v":2.1223183255156899E-2},{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F178/'User Inputs'!D$7, IF(B178=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F178/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F178/'User Inputs'!$D$7)))+I178","v":2.1223183255156899E-2},{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F178/'User Inputs'!$D$7, IF(B178=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F178/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F178/'User Inputs'!$D$7)))+I178","v":2.1223183255156899E-2},{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F178/'User Inputs'!$D$7, IF(B178=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F178/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F178/'User Inputs'!$D$7)))+I178","v":2.1223183255156899E-2},{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F178/'User Inputs'!$D$7, IF(B178=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F178/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F178/'User Inputs'!$D$7)))+I178","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A178,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M178/100","v":1.9100864929641206E-2}]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1055917},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E179)+D179","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F179/'User Inputs'!$D$7,(IF(B179=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F179/'User Inputs'!$D$7,F179/'User Inputs'!$D$7))))+I179","v":2.1223183255156899E-2},{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F179/'User Inputs'!D$7, IF(B179=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F179/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F179/'User Inputs'!$D$7)))+I179","v":2.1223183255156899E-2},{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F179/'User Inputs'!$D$7, IF(B179=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F179/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F179/'User Inputs'!$D$7)))+I179","v":2.1223183255156899E-2},{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F179/'User Inputs'!$D$7, IF(B179=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F179/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F179/'User Inputs'!$D$7)))+I179","v":2.1223183255156899E-2},{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F179/'User Inputs'!$D$7, IF(B179=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F179/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F179/'User Inputs'!$D$7)))+I179","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A179,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M179/100","v":1.9100864929641206E-2}]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9197395.3424657527},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E180)+D180","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F180/'User Inputs'!$D$7,(IF(B180=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F180/'User Inputs'!$D$7,F180/'User Inputs'!$D$7))))+I180","v":2.1223183255156899E-2},{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F180/'User Inputs'!D$7, IF(B180=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F180/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F180/'User Inputs'!$D$7)))+I180","v":2.1223183255156899E-2},{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F180/'User Inputs'!$D$7, IF(B180=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F180/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F180/'User Inputs'!$D$7)))+I180","v":2.1223183255156899E-2},{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F180/'User Inputs'!$D$7, IF(B180=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F180/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F180/'User Inputs'!$D$7)))+I180","v":2.1223183255156899E-2},{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F180/'User Inputs'!$D$7, IF(B180=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F180/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F180/'User Inputs'!$D$7)))+I180","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A180,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M180/100","v":1.9100864929641206E-2}]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E181)+D181","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F181/'User Inputs'!$D$7,(IF(B181=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F181/'User Inputs'!$D$7,F181/'User Inputs'!$D$7))))+I181","v":2.1223183255156899E-2},{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F181/'User Inputs'!D$7, IF(B181=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F181/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F181/'User Inputs'!$D$7)))+I181","v":2.1223183255156899E-2},{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F181/'User Inputs'!$D$7, IF(B181=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F181/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F181/'User Inputs'!$D$7)))+I181","v":2.1223183255156899E-2},{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F181/'User Inputs'!$D$7, IF(B181=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F181/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F181/'User Inputs'!$D$7)))+I181","v":2.1223183255156899E-2},{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F181/'User Inputs'!$D$7, IF(B181=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F181/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F181/'User Inputs'!$D$7)))+I181","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A181,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M181/100","v":1.9100864929641206E-2}]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":22918098.876712333},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E182)+D182","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F182/'User Inputs'!$D$7,(IF(B182=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F182/'User Inputs'!$D$7,F182/'User Inputs'!$D$7))))+I182","v":2.1223183255156899E-2},{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F182/'User Inputs'!D$7, IF(B182=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F182/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F182/'User Inputs'!$D$7)))+I182","v":2.1223183255156899E-2},{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F182/'User Inputs'!$D$7, IF(B182=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F182/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F182/'User Inputs'!$D$7)))+I182","v":2.1223183255156899E-2},{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F182/'User Inputs'!$D$7, IF(B182=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F182/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F182/'User Inputs'!$D$7)))+I182","v":2.1223183255156899E-2},{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F182/'User Inputs'!$D$7, IF(B182=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F182/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F182/'User Inputs'!$D$7)))+I182","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A182,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M182/100","v":1.9100864929641206E-2}]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13104679.123287672},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E183)+D183","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F183/'User Inputs'!$D$7,(IF(B183=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F183/'User Inputs'!$D$7,F183/'User Inputs'!$D$7))))+I183","v":2.1223183255156899E-2},{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F183/'User Inputs'!D$7, IF(B183=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F183/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F183/'User Inputs'!$D$7)))+I183","v":2.1223183255156899E-2},{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F183/'User Inputs'!$D$7, IF(B183=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F183/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F183/'User Inputs'!$D$7)))+I183","v":2.1223183255156899E-2},{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F183/'User Inputs'!$D$7, IF(B183=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F183/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F183/'User Inputs'!$D$7)))+I183","v":2.1223183255156899E-2},{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F183/'User Inputs'!$D$7, IF(B183=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F183/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F183/'User Inputs'!$D$7)))+I183","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A183,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M183/100","v":1.9100864929641206E-2}]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15744621.863013696},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E184)+D184","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F184/'User Inputs'!$D$7,(IF(B184=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F184/'User Inputs'!$D$7,F184/'User Inputs'!$D$7))))+I184","v":2.1223183255156899E-2},{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F184/'User Inputs'!D$7, IF(B184=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F184/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F184/'User Inputs'!$D$7)))+I184","v":2.1223183255156899E-2},{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F184/'User Inputs'!$D$7, IF(B184=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F184/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F184/'User Inputs'!$D$7)))+I184","v":2.1223183255156899E-2},{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F184/'User Inputs'!$D$7, IF(B184=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F184/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F184/'User Inputs'!$D$7)))+I184","v":2.1223183255156899E-2},{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F184/'User Inputs'!$D$7, IF(B184=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F184/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F184/'User Inputs'!$D$7)))+I184","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A184,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M184/100","v":1.9100864929641206E-2}]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":44559838.219178088},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E185)+D185","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F185/'User Inputs'!$D$7,(IF(B185=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F185/'User Inputs'!$D$7,F185/'User Inputs'!$D$7))))+I185","v":2.1223183255156899E-2},{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F185/'User Inputs'!D$7, IF(B185=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F185/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F185/'User Inputs'!$D$7)))+I185","v":2.1223183255156899E-2},{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F185/'User Inputs'!$D$7, IF(B185=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F185/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F185/'User Inputs'!$D$7)))+I185","v":2.1223183255156899E-2},{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F185/'User Inputs'!$D$7, IF(B185=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F185/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F185/'User Inputs'!$D$7)))+I185","v":2.1223183255156899E-2},{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F185/'User Inputs'!$D$7, IF(B185=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F185/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F185/'User Inputs'!$D$7)))+I185","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A185,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M185/100","v":1.9100864929641206E-2}]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":742435},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E186)+D186","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F186/'User Inputs'!$D$7,(IF(B186=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F186/'User Inputs'!$D$7,F186/'User Inputs'!$D$7))))+I186","v":2.1223183255156899E-2},{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F186/'User Inputs'!D$7, IF(B186=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F186/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F186/'User Inputs'!$D$7)))+I186","v":2.1223183255156899E-2},{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F186/'User Inputs'!$D$7, IF(B186=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F186/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F186/'User Inputs'!$D$7)))+I186","v":2.1223183255156899E-2},{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F186/'User Inputs'!$D$7, IF(B186=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F186/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F186/'User Inputs'!$D$7)))+I186","v":2.1223183255156899E-2},{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F186/'User Inputs'!$D$7, IF(B186=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F186/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F186/'User Inputs'!$D$7)))+I186","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A186,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M186/100","v":1.9100864929641206E-2}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3735040},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E187)+D187","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F187/'User Inputs'!$D$7,(IF(B187=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F187/'User Inputs'!$D$7,F187/'User Inputs'!$D$7))))+I187","v":2.1223183255156899E-2},{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F187/'User Inputs'!D$7, IF(B187=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F187/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F187/'User Inputs'!$D$7)))+I187","v":2.1223183255156899E-2},{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F187/'User Inputs'!$D$7, IF(B187=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F187/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F187/'User Inputs'!$D$7)))+I187","v":2.1223183255156899E-2},{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F187/'User Inputs'!$D$7, IF(B187=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F187/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F187/'User Inputs'!$D$7)))+I187","v":2.1223183255156899E-2},{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F187/'User Inputs'!$D$7, IF(B187=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F187/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F187/'User Inputs'!$D$7)))+I187","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A187,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M187/100","v":1.9100864929641206E-2}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20472085.232876711},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E188)+D188","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F188/'User Inputs'!$D$7,(IF(B188=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F188/'User Inputs'!$D$7,F188/'User Inputs'!$D$7))))+I188","v":2.9712456557219663E-3},{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F188/'User Inputs'!D$7, IF(B188=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F188/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F188/'User Inputs'!$D$7)))+I188","v":2.9712456557219663E-3},{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F188/'User Inputs'!$D$7, IF(B188=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F188/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F188/'User Inputs'!$D$7)))+I188","v":2.9712456557219663E-3},{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F188/'User Inputs'!$D$7, IF(B188=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F188/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F188/'User Inputs'!$D$7)))+I188","v":2.9712456557219663E-3},{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F188/'User Inputs'!$D$7, IF(B188=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F188/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F188/'User Inputs'!$D$7)))+I188","v":2.9712456557219663E-3},{"$f":"(100-(VLOOKUP(A188,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M188/100","v":2.6741210901497698E-3}]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1079269},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E189)+D189","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F189/'User Inputs'!$D$7,(IF(B189=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F189/'User Inputs'!$D$7,F189/'User Inputs'!$D$7))))+I189","v":2.1223183255156899E-2},{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F189/'User Inputs'!D$7, IF(B189=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F189/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F189/'User Inputs'!$D$7)))+I189","v":2.1223183255156899E-2},{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F189/'User Inputs'!$D$7, IF(B189=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F189/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F189/'User Inputs'!$D$7)))+I189","v":2.1223183255156899E-2},{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F189/'User Inputs'!$D$7, IF(B189=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F189/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F189/'User Inputs'!$D$7)))+I189","v":2.1223183255156899E-2},{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F189/'User Inputs'!$D$7, IF(B189=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F189/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F189/'User Inputs'!$D$7)))+I189","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A189,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M189/100","v":1.9100864929641206E-2}]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14243437.698630137},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E190)+D190","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F190/'User Inputs'!$D$7,(IF(B190=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F190/'User Inputs'!$D$7,F190/'User Inputs'!$D$7))))+I190","v":2.1223183255156899E-2},{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F190/'User Inputs'!D$7, IF(B190=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F190/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F190/'User Inputs'!$D$7)))+I190","v":2.1223183255156899E-2},{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F190/'User Inputs'!$D$7, IF(B190=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F190/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F190/'User Inputs'!$D$7)))+I190","v":2.1223183255156899E-2},{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F190/'User Inputs'!$D$7, IF(B190=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F190/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F190/'User Inputs'!$D$7)))+I190","v":2.1223183255156899E-2},{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F190/'User Inputs'!$D$7, IF(B190=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F190/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F190/'User Inputs'!$D$7)))+I190","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A190,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M190/100","v":1.9100864929641206E-2}]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":192774633},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E191)+D191","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F191/'User Inputs'!$D$7,(IF(B191=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F191/'User Inputs'!$D$7,F191/'User Inputs'!$D$7))))+I191","v":2.1223183255156899E-2},{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F191/'User Inputs'!D$7, IF(B191=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F191/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F191/'User Inputs'!$D$7)))+I191","v":2.1223183255156899E-2},{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F191/'User Inputs'!$D$7, IF(B191=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F191/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F191/'User Inputs'!$D$7)))+I191","v":2.1223183255156899E-2},{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F191/'User Inputs'!$D$7, IF(B191=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F191/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F191/'User Inputs'!$D$7)))+I191","v":2.1223183255156899E-2},{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F191/'User Inputs'!$D$7, IF(B191=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F191/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F191/'User Inputs'!$D$7)))+I191","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A191,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M191/100","v":1.9100864929641206E-2}]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5571337.5616438352},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E192)+D192","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F192/'User Inputs'!$D$7,(IF(B192=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F192/'User Inputs'!$D$7,F192/'User Inputs'!$D$7))))+I192","v":2.1223183255156899E-2},{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F192/'User Inputs'!D$7, IF(B192=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F192/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F192/'User Inputs'!$D$7)))+I192","v":2.1223183255156899E-2},{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F192/'User Inputs'!$D$7, IF(B192=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F192/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F192/'User Inputs'!$D$7)))+I192","v":2.1223183255156899E-2},{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F192/'User Inputs'!$D$7, IF(B192=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F192/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F192/'User Inputs'!$D$7)))+I192","v":2.1223183255156899E-2},{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F192/'User Inputs'!$D$7, IF(B192=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F192/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F192/'User Inputs'!$D$7)))+I192","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A192,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M192/100","v":1.9100864929641206E-2}]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3355168.9479452055},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E193)+D193","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F193/'User Inputs'!$D$7,(IF(B193=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F193/'User Inputs'!$D$7,F193/'User Inputs'!$D$7))))+I193","v":2.1223183255156899E-2},{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F193/'User Inputs'!D$7, IF(B193=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F193/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F193/'User Inputs'!$D$7)))+I193","v":2.1223183255156899E-2},{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F193/'User Inputs'!$D$7, IF(B193=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F193/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F193/'User Inputs'!$D$7)))+I193","v":2.1223183255156899E-2},{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F193/'User Inputs'!$D$7, IF(B193=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F193/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F193/'User Inputs'!$D$7)))+I193","v":2.1223183255156899E-2},{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F193/'User Inputs'!$D$7, IF(B193=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F193/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F193/'User Inputs'!$D$7)))+I193","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A193,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M193/100","v":1.9100864929641206E-2}]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E194)+D194","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F194/'User Inputs'!$D$7,(IF(B194=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F194/'User Inputs'!$D$7,F194/'User Inputs'!$D$7))))+I194","v":2.1223183255156899E-2},{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F194/'User Inputs'!D$7, IF(B194=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F194/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F194/'User Inputs'!$D$7)))+I194","v":2.1223183255156899E-2},{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F194/'User Inputs'!$D$7, IF(B194=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F194/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F194/'User Inputs'!$D$7)))+I194","v":2.1223183255156899E-2},{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F194/'User Inputs'!$D$7, IF(B194=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F194/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F194/'User Inputs'!$D$7)))+I194","v":2.1223183255156899E-2},{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F194/'User Inputs'!$D$7, IF(B194=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F194/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F194/'User Inputs'!$D$7)))+I194","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A194,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M194/100","v":1.9100864929641206E-2}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":95532642},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E195)+D195","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F195/'User Inputs'!$D$7,(IF(B195=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F195/'User Inputs'!$D$7,F195/'User Inputs'!$D$7))))+I195","v":2.1223183255156899E-2},{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F195/'User Inputs'!D$7, IF(B195=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F195/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F195/'User Inputs'!$D$7)))+I195","v":2.1223183255156899E-2},{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F195/'User Inputs'!$D$7, IF(B195=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F195/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F195/'User Inputs'!$D$7)))+I195","v":2.1223183255156899E-2},{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F195/'User Inputs'!$D$7, IF(B195=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F195/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F195/'User Inputs'!$D$7)))+I195","v":2.1223183255156899E-2},{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F195/'User Inputs'!$D$7, IF(B195=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F195/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F195/'User Inputs'!$D$7)))+I195","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A195,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M195/100","v":1.9100864929641206E-2}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":45203238.16438356},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E196)+D196","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F196/'User Inputs'!$D$7,(IF(B196=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F196/'User Inputs'!$D$7,F196/'User Inputs'!$D$7))))+I196","v":2.1223183255156899E-2},{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F196/'User Inputs'!D$7, IF(B196=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F196/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F196/'User Inputs'!$D$7)))+I196","v":2.1223183255156899E-2},{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F196/'User Inputs'!$D$7, IF(B196=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F196/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F196/'User Inputs'!$D$7)))+I196","v":2.1223183255156899E-2},{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F196/'User Inputs'!$D$7, IF(B196=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F196/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F196/'User Inputs'!$D$7)))+I196","v":2.1223183255156899E-2},{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F196/'User Inputs'!$D$7, IF(B196=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F196/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F196/'User Inputs'!$D$7)))+I196","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A196,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M196/100","v":1.9100864929641206E-2}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7458246.2191780834},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E197)+D197","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F197/'User Inputs'!$D$7,(IF(B197=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F197/'User Inputs'!$D$7,F197/'User Inputs'!$D$7))))+I197","v":2.1223183255156899E-2},{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F197/'User Inputs'!D$7, IF(B197=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F197/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F197/'User Inputs'!$D$7)))+I197","v":2.1223183255156899E-2},{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F197/'User Inputs'!$D$7, IF(B197=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F197/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F197/'User Inputs'!$D$7)))+I197","v":2.1223183255156899E-2},{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F197/'User Inputs'!$D$7, IF(B197=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F197/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F197/'User Inputs'!$D$7)))+I197","v":2.1223183255156899E-2},{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F197/'User Inputs'!$D$7, IF(B197=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F197/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F197/'User Inputs'!$D$7)))+I197","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A197,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M197/100","v":1.9100864929641206E-2}]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6921484},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E198)+D198","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F198/'User Inputs'!$D$7,(IF(B198=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F198/'User Inputs'!$D$7,F198/'User Inputs'!$D$7))))+I198","v":2.1223183255156899E-2},{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F198/'User Inputs'!D$7, IF(B198=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F198/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F198/'User Inputs'!$D$7)))+I198","v":2.1223183255156899E-2},{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F198/'User Inputs'!$D$7, IF(B198=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F198/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F198/'User Inputs'!$D$7)))+I198","v":2.1223183255156899E-2},{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F198/'User Inputs'!$D$7, IF(B198=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F198/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F198/'User Inputs'!$D$7)))+I198","v":2.1223183255156899E-2},{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F198/'User Inputs'!$D$7, IF(B198=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F198/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F198/'User Inputs'!$D$7)))+I198","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A198,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M198/100","v":1.9100864929641206E-2}]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E199)+D199","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F199/'User Inputs'!$D$7,(IF(B199=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F199/'User Inputs'!$D$7,F199/'User Inputs'!$D$7))))+I199","v":2.1223183255156899E-2},{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F199/'User Inputs'!D$7, IF(B199=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F199/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F199/'User Inputs'!$D$7)))+I199","v":2.1223183255156899E-2},{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F199/'User Inputs'!$D$7, IF(B199=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F199/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F199/'User Inputs'!$D$7)))+I199","v":2.1223183255156899E-2},{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F199/'User Inputs'!$D$7, IF(B199=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F199/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F199/'User Inputs'!$D$7)))+I199","v":2.1223183255156899E-2},{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F199/'User Inputs'!$D$7, IF(B199=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F199/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F199/'User Inputs'!$D$7)))+I199","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A199,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M199/100","v":1.9100864929641206E-2}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9566617.1232876703},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E200)+D200","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F200/'User Inputs'!$D$7,(IF(B200=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F200/'User Inputs'!$D$7,F200/'User Inputs'!$D$7))))+I200","v":2.1223183255156899E-2},{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F200/'User Inputs'!D$7, IF(B200=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F200/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F200/'User Inputs'!$D$7)))+I200","v":2.1223183255156899E-2},{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F200/'User Inputs'!$D$7, IF(B200=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F200/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F200/'User Inputs'!$D$7)))+I200","v":2.1223183255156899E-2},{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F200/'User Inputs'!$D$7, IF(B200=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F200/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F200/'User Inputs'!$D$7)))+I200","v":2.1223183255156899E-2},{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F200/'User Inputs'!$D$7, IF(B200=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F200/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F200/'User Inputs'!$D$7)))+I200","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A200,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M200/100","v":1.9100864929641206E-2}]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":572053},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E201)+D201","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F201/'User Inputs'!$D$7,(IF(B201=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F201/'User Inputs'!$D$7,F201/'User Inputs'!$D$7))))+I201","v":2.1223183255156899E-2},{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F201/'User Inputs'!D$7, IF(B201=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F201/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F201/'User Inputs'!$D$7)))+I201","v":2.1223183255156899E-2},{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F201/'User Inputs'!$D$7, IF(B201=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F201/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F201/'User Inputs'!$D$7)))+I201","v":2.1223183255156899E-2},{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F201/'User Inputs'!$D$7, IF(B201=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F201/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F201/'User Inputs'!$D$7)))+I201","v":2.1223183255156899E-2},{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F201/'User Inputs'!$D$7, IF(B201=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F201/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F201/'User Inputs'!$D$7)))+I201","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A201,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M201/100","v":1.9100864929641206E-2}]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":59928635},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E202)+D202","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F202/'User Inputs'!$D$7,(IF(B202=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F202/'User Inputs'!$D$7,F202/'User Inputs'!$D$7))))+I202","v":2.1223183255156899E-2},{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F202/'User Inputs'!D$7, IF(B202=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F202/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F202/'User Inputs'!$D$7)))+I202","v":2.1223183255156899E-2},{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F202/'User Inputs'!$D$7, IF(B202=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F202/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F202/'User Inputs'!$D$7)))+I202","v":2.1223183255156899E-2},{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F202/'User Inputs'!$D$7, IF(B202=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F202/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F202/'User Inputs'!$D$7)))+I202","v":2.1223183255156899E-2},{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F202/'User Inputs'!$D$7, IF(B202=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F202/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F202/'User Inputs'!$D$7)))+I202","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A202,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M202/100","v":1.9100864929641206E-2}]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E203)+D203","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F203/'User Inputs'!$D$7,(IF(B203=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F203/'User Inputs'!$D$7,F203/'User Inputs'!$D$7))))+I203","v":2.1223183255156899E-2},{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F203/'User Inputs'!D$7, IF(B203=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F203/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F203/'User Inputs'!$D$7)))+I203","v":2.1223183255156899E-2},{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F203/'User Inputs'!$D$7, IF(B203=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F203/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F203/'User Inputs'!$D$7)))+I203","v":2.1223183255156899E-2},{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F203/'User Inputs'!$D$7, IF(B203=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F203/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F203/'User Inputs'!$D$7)))+I203","v":2.1223183255156899E-2},{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F203/'User Inputs'!$D$7, IF(B203=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F203/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F203/'User Inputs'!$D$7)))+I203","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A203,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M203/100","v":1.9100864929641206E-2}]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":56545004.884931505},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E204)+D204","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F204/'User Inputs'!$D$7,(IF(B204=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F204/'User Inputs'!$D$7,F204/'User Inputs'!$D$7))))+I204","v":2.1223183255156899E-2},{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F204/'User Inputs'!D$7, IF(B204=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F204/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F204/'User Inputs'!$D$7)))+I204","v":2.1223183255156899E-2},{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F204/'User Inputs'!$D$7, IF(B204=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F204/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F204/'User Inputs'!$D$7)))+I204","v":2.1223183255156899E-2},{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F204/'User Inputs'!$D$7, IF(B204=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F204/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F204/'User Inputs'!$D$7)))+I204","v":2.1223183255156899E-2},{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F204/'User Inputs'!$D$7, IF(B204=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F204/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F204/'User Inputs'!$D$7)))+I204","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A204,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M204/100","v":1.9100864929641206E-2}]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E205)+D205","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F205/'User Inputs'!$D$7,(IF(B205=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F205/'User Inputs'!$D$7,F205/'User Inputs'!$D$7))))+I205","v":2.1223183255156899E-2},{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F205/'User Inputs'!D$7, IF(B205=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F205/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F205/'User Inputs'!$D$7)))+I205","v":2.1223183255156899E-2},{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F205/'User Inputs'!$D$7, IF(B205=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F205/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F205/'User Inputs'!$D$7)))+I205","v":2.1223183255156899E-2},{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F205/'User Inputs'!$D$7, IF(B205=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F205/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F205/'User Inputs'!$D$7)))+I205","v":2.1223183255156899E-2},{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F205/'User Inputs'!$D$7, IF(B205=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F205/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F205/'User Inputs'!$D$7)))+I205","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A205,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M205/100","v":1.9100864929641206E-2}]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":529635},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E206)+D206","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F206/'User Inputs'!$D$7,(IF(B206=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F206/'User Inputs'!$D$7,F206/'User Inputs'!$D$7))))+I206","v":2.1223183255156899E-2},{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F206/'User Inputs'!D$7, IF(B206=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F206/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F206/'User Inputs'!$D$7)))+I206","v":2.1223183255156899E-2},{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F206/'User Inputs'!$D$7, IF(B206=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F206/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F206/'User Inputs'!$D$7)))+I206","v":2.1223183255156899E-2},{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F206/'User Inputs'!$D$7, IF(B206=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F206/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F206/'User Inputs'!$D$7)))+I206","v":2.1223183255156899E-2},{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F206/'User Inputs'!$D$7, IF(B206=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F206/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F206/'User Inputs'!$D$7)))+I206","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A206,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M206/100","v":1.9100864929641206E-2}]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":96345394},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E207)+D207","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F207/'User Inputs'!$D$7,(IF(B207=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F207/'User Inputs'!$D$7,F207/'User Inputs'!$D$7))))+I207","v":2.1223183255156899E-2},{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F207/'User Inputs'!D$7, IF(B207=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F207/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F207/'User Inputs'!$D$7)))+I207","v":2.1223183255156899E-2},{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F207/'User Inputs'!$D$7, IF(B207=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F207/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F207/'User Inputs'!$D$7)))+I207","v":2.1223183255156899E-2},{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F207/'User Inputs'!$D$7, IF(B207=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F207/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F207/'User Inputs'!$D$7)))+I207","v":2.1223183255156899E-2},{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F207/'User Inputs'!$D$7, IF(B207=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F207/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F207/'User Inputs'!$D$7)))+I207","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A207,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M207/100","v":1.9100864929641206E-2}]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":31106787.890410956},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E208)+D208","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F208/'User Inputs'!$D$7,(IF(B208=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F208/'User Inputs'!$D$7,F208/'User Inputs'!$D$7))))+I208","v":2.1223183255156899E-2},{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F208/'User Inputs'!D$7, IF(B208=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F208/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F208/'User Inputs'!$D$7)))+I208","v":2.1223183255156899E-2},{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F208/'User Inputs'!$D$7, IF(B208=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F208/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F208/'User Inputs'!$D$7)))+I208","v":2.1223183255156899E-2},{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F208/'User Inputs'!$D$7, IF(B208=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F208/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F208/'User Inputs'!$D$7)))+I208","v":2.1223183255156899E-2},{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F208/'User Inputs'!$D$7, IF(B208=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F208/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F208/'User Inputs'!$D$7)))+I208","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A208,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M208/100","v":1.9100864929641206E-2}]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10114111.980821917},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E209)+D209","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F209/'User Inputs'!$D$7,(IF(B209=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F209/'User Inputs'!$D$7,F209/'User Inputs'!$D$7))))+I209","v":2.1223183255156899E-2},{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F209/'User Inputs'!D$7, IF(B209=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F209/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F209/'User Inputs'!$D$7)))+I209","v":2.1223183255156899E-2},{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F209/'User Inputs'!$D$7, IF(B209=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F209/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F209/'User Inputs'!$D$7)))+I209","v":2.1223183255156899E-2},{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F209/'User Inputs'!$D$7, IF(B209=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F209/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F209/'User Inputs'!$D$7)))+I209","v":2.1223183255156899E-2},{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F209/'User Inputs'!$D$7, IF(B209=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F209/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F209/'User Inputs'!$D$7)))+I209","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A209,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M209/100","v":1.9100864929641206E-2}]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9087005.5506849326},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E210)+D210","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F210/'User Inputs'!$D$7,(IF(B210=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F210/'User Inputs'!$D$7,F210/'User Inputs'!$D$7))))+I210","v":2.1223183255156899E-2},{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F210/'User Inputs'!D$7, IF(B210=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F210/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F210/'User Inputs'!$D$7)))+I210","v":2.1223183255156899E-2},{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F210/'User Inputs'!$D$7, IF(B210=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F210/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F210/'User Inputs'!$D$7)))+I210","v":2.1223183255156899E-2},{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F210/'User Inputs'!$D$7, IF(B210=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F210/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F210/'User Inputs'!$D$7)))+I210","v":2.1223183255156899E-2},{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F210/'User Inputs'!$D$7, IF(B210=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F210/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F210/'User Inputs'!$D$7)))+I210","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A210,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M210/100","v":1.9100864929641206E-2}]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":421705.34246575343},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E211)+D211","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F211/'User Inputs'!$D$7,(IF(B211=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F211/'User Inputs'!$D$7,F211/'User Inputs'!$D$7))))+I211","v":2.1223183255156899E-2},{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F211/'User Inputs'!D$7, IF(B211=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F211/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F211/'User Inputs'!$D$7)))+I211","v":2.1223183255156899E-2},{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F211/'User Inputs'!$D$7, IF(B211=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F211/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F211/'User Inputs'!$D$7)))+I211","v":2.1223183255156899E-2},{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F211/'User Inputs'!$D$7, IF(B211=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F211/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F211/'User Inputs'!$D$7)))+I211","v":2.1223183255156899E-2},{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F211/'User Inputs'!$D$7, IF(B211=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F211/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F211/'User Inputs'!$D$7)))+I211","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A211,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M211/100","v":1.9100864929641206E-2}]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18148113.424657535},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E212)+D212","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F212/'User Inputs'!$D$7,(IF(B212=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F212/'User Inputs'!$D$7,F212/'User Inputs'!$D$7))))+I212","v":2.1223183255156899E-2},{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F212/'User Inputs'!D$7, IF(B212=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F212/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F212/'User Inputs'!$D$7)))+I212","v":2.1223183255156899E-2},{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F212/'User Inputs'!$D$7, IF(B212=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F212/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F212/'User Inputs'!$D$7)))+I212","v":2.1223183255156899E-2},{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F212/'User Inputs'!$D$7, IF(B212=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F212/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F212/'User Inputs'!$D$7)))+I212","v":2.1223183255156899E-2},{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F212/'User Inputs'!$D$7, IF(B212=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F212/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F212/'User Inputs'!$D$7)))+I212","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A212,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M212/100","v":1.9100864929641206E-2}]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15724001},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E213)+D213","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F213/'User Inputs'!$D$7,(IF(B213=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F213/'User Inputs'!$D$7,F213/'User Inputs'!$D$7))))+I213","v":2.1223183255156899E-2},{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F213/'User Inputs'!D$7, IF(B213=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F213/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F213/'User Inputs'!$D$7)))+I213","v":2.1223183255156899E-2},{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F213/'User Inputs'!$D$7, IF(B213=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F213/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F213/'User Inputs'!$D$7)))+I213","v":2.1223183255156899E-2},{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F213/'User Inputs'!$D$7, IF(B213=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F213/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F213/'User Inputs'!$D$7)))+I213","v":2.1223183255156899E-2},{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F213/'User Inputs'!$D$7, IF(B213=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F213/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F213/'User Inputs'!$D$7)))+I213","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A213,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M213/100","v":1.9100864929641206E-2}]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":104462230},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E214)+D214","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F214/'User Inputs'!$D$7,(IF(B214=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F214/'User Inputs'!$D$7,F214/'User Inputs'!$D$7))))+I214","v":2.1223183255156899E-2},{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F214/'User Inputs'!D$7, IF(B214=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F214/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F214/'User Inputs'!$D$7)))+I214","v":2.1223183255156899E-2},{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F214/'User Inputs'!$D$7, IF(B214=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F214/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F214/'User Inputs'!$D$7)))+I214","v":2.1223183255156899E-2},{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F214/'User Inputs'!$D$7, IF(B214=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F214/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F214/'User Inputs'!$D$7)))+I214","v":2.1223183255156899E-2},{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F214/'User Inputs'!$D$7, IF(B214=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F214/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F214/'User Inputs'!$D$7)))+I214","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A214,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M214/100","v":1.9100864929641206E-2}]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E215)+D215","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F215/'User Inputs'!$D$7,(IF(B215=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F215/'User Inputs'!$D$7,F215/'User Inputs'!$D$7))))+I215","v":2.1223183255156899E-2},{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F215/'User Inputs'!D$7, IF(B215=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F215/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F215/'User Inputs'!$D$7)))+I215","v":2.1223183255156899E-2},{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F215/'User Inputs'!$D$7, IF(B215=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F215/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F215/'User Inputs'!$D$7)))+I215","v":2.1223183255156899E-2},{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F215/'User Inputs'!$D$7, IF(B215=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F215/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F215/'User Inputs'!$D$7)))+I215","v":2.1223183255156899E-2},{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F215/'User Inputs'!$D$7, IF(B215=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F215/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F215/'User Inputs'!$D$7)))+I215","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A215,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M215/100","v":1.9100864929641206E-2}]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5267448.7616438335},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E216)+D216","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F216/'User Inputs'!$D$7,(IF(B216=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F216/'User Inputs'!$D$7,F216/'User Inputs'!$D$7))))+I216","v":2.1223183255156899E-2},{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F216/'User Inputs'!D$7, IF(B216=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F216/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F216/'User Inputs'!$D$7)))+I216","v":2.1223183255156899E-2},{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F216/'User Inputs'!$D$7, IF(B216=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F216/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F216/'User Inputs'!$D$7)))+I216","v":2.1223183255156899E-2},{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F216/'User Inputs'!$D$7, IF(B216=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F216/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F216/'User Inputs'!$D$7)))+I216","v":2.1223183255156899E-2},{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F216/'User Inputs'!$D$7, IF(B216=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F216/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F216/'User Inputs'!$D$7)))+I216","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A216,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M216/100","v":1.9100864929641206E-2}]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":90444640},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E217)+D217","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F217/'User Inputs'!$D$7,(IF(B217=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F217/'User Inputs'!$D$7,F217/'User Inputs'!$D$7))))+I217","v":2.1223183255156899E-2},{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F217/'User Inputs'!D$7, IF(B217=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F217/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F217/'User Inputs'!$D$7)))+I217","v":2.1223183255156899E-2},{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F217/'User Inputs'!$D$7, IF(B217=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F217/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F217/'User Inputs'!$D$7)))+I217","v":2.1223183255156899E-2},{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F217/'User Inputs'!$D$7, IF(B217=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F217/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F217/'User Inputs'!$D$7)))+I217","v":2.1223183255156899E-2},{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F217/'User Inputs'!$D$7, IF(B217=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F217/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F217/'User Inputs'!$D$7)))+I217","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A217,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M217/100","v":1.9100864929641206E-2}]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":69318957},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E218)+D218","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F218/'User Inputs'!$D$7,(IF(B218=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F218/'User Inputs'!$D$7,F218/'User Inputs'!$D$7))))+I218","v":2.1223183255156899E-2},{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F218/'User Inputs'!D$7, IF(B218=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F218/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F218/'User Inputs'!$D$7)))+I218","v":2.1223183255156899E-2},{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F218/'User Inputs'!$D$7, IF(B218=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F218/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F218/'User Inputs'!$D$7)))+I218","v":2.1223183255156899E-2},{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F218/'User Inputs'!$D$7, IF(B218=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F218/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F218/'User Inputs'!$D$7)))+I218","v":2.1223183255156899E-2},{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F218/'User Inputs'!$D$7, IF(B218=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F218/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F218/'User Inputs'!$D$7)))+I218","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A218,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M218/100","v":1.9100864929641206E-2}]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21616439.643835615},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E219)+D219","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F219/'User Inputs'!$D$7,(IF(B219=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F219/'User Inputs'!$D$7,F219/'User Inputs'!$D$7))))+I219","v":2.1223183255156899E-2},{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F219/'User Inputs'!D$7, IF(B219=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F219/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F219/'User Inputs'!$D$7)))+I219","v":2.1223183255156899E-2},{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F219/'User Inputs'!$D$7, IF(B219=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F219/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F219/'User Inputs'!$D$7)))+I219","v":2.1223183255156899E-2},{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F219/'User Inputs'!$D$7, IF(B219=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F219/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F219/'User Inputs'!$D$7)))+I219","v":2.1223183255156899E-2},{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F219/'User Inputs'!$D$7, IF(B219=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F219/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F219/'User Inputs'!$D$7)))+I219","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A219,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M219/100","v":1.9100864929641206E-2}]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E220)+D220","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F220/'User Inputs'!$D$7,(IF(B220=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F220/'User Inputs'!$D$7,F220/'User Inputs'!$D$7))))+I220","v":2.1223183255156899E-2},{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F220/'User Inputs'!D$7, IF(B220=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F220/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F220/'User Inputs'!$D$7)))+I220","v":2.1223183255156899E-2},{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F220/'User Inputs'!$D$7, IF(B220=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F220/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F220/'User Inputs'!$D$7)))+I220","v":2.1223183255156899E-2},{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F220/'User Inputs'!$D$7, IF(B220=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F220/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F220/'User Inputs'!$D$7)))+I220","v":2.1223183255156899E-2},{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F220/'User Inputs'!$D$7, IF(B220=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F220/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F220/'User Inputs'!$D$7)))+I220","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A220,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M220/100","v":1.9100864929641206E-2}]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":72938900},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E221)+D221","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F221/'User Inputs'!$D$7,(IF(B221=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F221/'User Inputs'!$D$7,F221/'User Inputs'!$D$7))))+I221","v":2.1223183255156899E-2},{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F221/'User Inputs'!D$7, IF(B221=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F221/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F221/'User Inputs'!$D$7)))+I221","v":2.1223183255156899E-2},{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F221/'User Inputs'!$D$7, IF(B221=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F221/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F221/'User Inputs'!$D$7)))+I221","v":2.1223183255156899E-2},{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F221/'User Inputs'!$D$7, IF(B221=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F221/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F221/'User Inputs'!$D$7)))+I221","v":2.1223183255156899E-2},{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F221/'User Inputs'!$D$7, IF(B221=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F221/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F221/'User Inputs'!$D$7)))+I221","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A221,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M221/100","v":1.9100864929641206E-2}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2395.8904109589039},{"$f":"'Exit Adjustment Calcs'!$C$13*'User Inputs'!$D$7","v":0},{"$f":"'Exit Adjustment Calcs'!$C$15","v":1},{"$f":"(('Revenue Input'!$B$6/SUM($C$3:$C$222))*E222)+D222","v":7.7464618881322682},null,null,{"$f":"'Exit Adjustment Calcs'!$C$14","v":0},{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)*F222/'User Inputs'!$D$7,(IF(B222=\"INTERCONNECTOR \",((100-'User Inputs'!$D$40)/100)*F222/'User Inputs'!$D$7,F222/'User Inputs'!$D$7))))+I222","v":2.1223183255156899E-2},{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$26*'Exit Prices'!F222/'User Inputs'!D$7, IF(B222=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$32*'Exit Prices'!F222/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!F222/'User Inputs'!$D$7)))+I222","v":2.1223183255156899E-2},{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$27*'Exit Prices'!F222/'User Inputs'!$D$7, IF(B222=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$33*'Exit Prices'!F222/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!F222/'User Inputs'!$D$7)))+I222","v":2.1223183255156899E-2},{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$28*'Exit Prices'!F222/'User Inputs'!$D$7, IF(B222=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$34*'Exit Prices'!F222/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!F222/'User Inputs'!$D$7)))+I222","v":2.1223183255156899E-2},{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$38)/100)* 'User Inputs'!$D$29*'Exit Prices'!F222/'User Inputs'!$D$7, IF(B222=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$40)/100)*'User Inputs'!$D$35*'Exit Prices'!F222/'User Inputs'!$D$7,  'User Inputs'!$D$29*'Exit Prices'!F222/'User Inputs'!$D$7)))+I222","v":2.1223183255156899E-2},{"$f":"(100-(VLOOKUP(A222,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*M222/100","v":1.9100864929641206E-2}]

{"sheet":"Entry Adjustment Calcs","index":25,"n_rows":60,"n_cols":26,"rows_kept":60,"cut":false,"hidden":true,"merged":[[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[0,0,0,2],[16,0,16,1],[15,0,15,1],[17,0,17,1],[18,0,18,1],[6,0,6,2],[12,0,12,1],[13,0,13,1],[14,0,14,1],[7,0,7,1],[11,0,11,2],[8,0,8,1],[9,0,9,1]]}
["RESULTS",null,null,null,null,null,"Entry Point","Forecast Bookings\nYearly","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nYearly\n(£)","Forecast Bookings\nQuarterly","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nQuarterly\n(£)","Forecast Bookings\nMonthly","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nMonthly\n(£)","Forecast Bookings\nDaily","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Revenue Recovered\nDaily\n(£)","Forecast Bookings\nWithin Day","Reserve Price for Within Day Standard Capacity\n(p/kWh/d)","Revenue Recovered\nWithin Day\n(£)","Forecast Bookings\nDaily Interruptible","Reserve Price for Daily Interruptible Capacity\n(p/kWh/d)","Revenue Recovered\nDaily Interruptible\n(£)","Forecast Revenue (not including Existing Contracts) \n(£)"]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Z2:Z27)+IF('User Inputs'!C23=\"Yes\",('Revenue Input'!F3),0)+IF(C10=\"Yes\",C15*(HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!A1:G30,29,FALSE)),0)","v":397703098.18670046},null,null,"Non-IP","Avonmouth",{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H2*I2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K2*L2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N2*O2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q2*R2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T2*U2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G2,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G2, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G2,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W2*X2*'User Inputs'!$D$7/100","v":0},{"$f":"J2+M2+P2+S2+V2+Y2","v":0}]
["Target Revenue Recovery for Entry (£):",null,{"$f":"('User Inputs'!C13/100)* 'Revenue Input'!B3+'User Inputs'!C16","v":423999000},null,null,"IP","Bacton IP",{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":69462172.117890418},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H3*I3*'User Inputs'!$D$7/100","v":13359333.232679028},{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K3*L3*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":3035934.0960616441},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N3*O3*'User Inputs'!$D$7/100","v":583886.94198771974},{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":6776204.9024095889},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q3*R3*'User Inputs'!$D$7/100","v":1303235.6545165903},{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":76821276.366743833},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T3*U3*'User Inputs'!$D$7/100","v":14774675.180057261},{"$f":"(IF(VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G3,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G3, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":86779140.201826021},{"$f":"IF(VLOOKUP(G3,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G3,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W3*X3*'User Inputs'!$D$7/100","v":15020841.914799282},{"$f":"J3+M3+P3+S3+V3+Y3","v":45041972.924039878}]
["Difference to Target Recovery (£):",null,{"$f":"C2-C3","v":-26295901.813299537},null,null,"Non-IP","Bacton UKCS",{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":43721239.711600006},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H4*I4*'User Inputs'!$D$7/100","v":8408700.6329401676},{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K4*L4*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":84567.194800000027},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N4*O4*'User Inputs'!$D$7/100","v":16264.411282282725},{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":169134.38960000005},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q4*R4*'User Inputs'!$D$7/100","v":32528.822564565449},{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":65133653.43496},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T4*U4*'User Inputs'!$D$7/100","v":12526849.56961415},{"$f":"(IF(VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G4,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G4, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":60025794.869040012},{"$f":"IF(VLOOKUP(G4,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G4,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W4*X4*'User Inputs'!$D$7/100","v":10390031.215347851},31374374.651749015]
["Difference to Target Recovery (£m):",null,{"$f":"C4/1000000","v":-26.295901813299537},null,null,"Non-IP","Burton Point",{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":4680896.7353424663},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H5*I5*'User Inputs'!$D$7/100","v":900254.8784260297},{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K5*L5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N5*O5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q5*R5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":7525684.145205481},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T5*U5*'User Inputs'!$D$7/100","v":1447379.4762573373},{"$f":"(IF(VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G5,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G5, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":7494162.9550684933},{"$f":"IF(VLOOKUP(G5,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G5,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W5*X5*'User Inputs'!$D$7/100","v":1297185.4384593247},3644819.7931426917]
[null,null,null,null,null,"Non-IP","Barrow",{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":2816558.2270205482},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H6*I6*'User Inputs'!$D$7/100","v":541695.41171488899},{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K6*L6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":5447.8882534246577},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N6*O6*'User Inputs'!$D$7/100","v":1047.7667538005589},{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":10895.776506849315},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q6*R6*'User Inputs'!$D$7/100","v":2095.5335076011179},{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":4195963.5327876713},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T6*U6*'User Inputs'!$D$7/100","v":806989.95377719041},{"$f":"(IF(VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G6,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G6, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":3866911.0822808226},{"$f":"IF(VLOOKUP(G6,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G6,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W6*X6*'User Inputs'!$D$7/100","v":669334.35766287323},2021163.0234163543]
[" ADJUSTMENTS",null,null,null,null,"Non-IP","Barton Stacey",{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":6344594.5919671236},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H7*I7*'User Inputs'!$D$7/100","v":170831.64996781948},{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K7*L7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N7*O7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q7*R7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":3446446.4450191776},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T7*U7*'User Inputs'!$D$7/100","v":92797.439488692064},{"$f":"(IF(VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G7,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G7, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":514287.31341643841},{"$f":"IF(VLOOKUP(G7,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G7,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W7*X7*'User Inputs'!$D$7/100","v":12462.718323675719},276091.80778018729]
["Type of adjustment:",null,{"$f":"'User Inputs'!C56","v":"Revenue"},null,null,"Non-IP","Canonbie",{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H8*I8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K8*L8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N8*O8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q8*R8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T8*U8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G8,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G8, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G8,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W8*X8*'User Inputs'!$D$7/100","v":0},0]
[" Basis for CRRC (if applicable):",null,{"$f":"'User Inputs'!C57","v":"Forecast Entry Flow Levels"},null,null,"Non-IP","Cheshire",{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H9*I9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K9*L9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N9*O9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q9*R9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T9*U9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G9,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G9, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G9,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W9*X9*'User Inputs'!$D$7/100","v":0},0]
["Include Existing Contracts if making Unit Reserve Price Adjustment?",null,{"$f":"'User Inputs'!C58","v":"No"},null,null,"Non-IP","Caythorpe",{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H10*I10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K10*L10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N10*O10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q10*R10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T10*U10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G10,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G10, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G10,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W10*X10*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Dynevor Arms",{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H11*I11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K11*L11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N11*O11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q11*R11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T11*U11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G11,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G11, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G11,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W11*X11*'User Inputs'!$D$7/100","v":0},0]
["Outputs",null,null,null,null,"Non-IP","Easington",{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":76316106.095206887},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H12*I12*'User Inputs'!$D$7/100","v":14677518.155004095},{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K12*L12*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":147613.35801780829},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N12*O12*'User Inputs'!$D$7/100","v":28389.783665385101},{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":295226.71603561658},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q12*R12*'User Inputs'!$D$7/100","v":56779.567330770202},{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":113691808.34531593},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T12*U12*'User Inputs'!$D$7/100","v":21865811.379079599},{"$f":"(IF(VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G12,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G12, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":104775961.52104032},{"$f":"IF(VLOOKUP(G12,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G12,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W12*X12*'User Inputs'!$D$7/100","v":18135961.60112131},54764460.486201152]
["Revenue Input Figure Adjustment (£):",null,{"$f":"'User Inputs'!C62","v":0},null,null,"Non-IP","Fleetwood",{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H13*I13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K13*L13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N13*O13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q13*R13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T13*U13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G13,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G13, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G13,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W13*X13*'User Inputs'!$D$7/100","v":0},0]
["Unit Reference Price Adjustment (p/kWh/d):",null,{"$f":"'User Inputs'!C63","v":0},null,null,"Non-IP","Glenmavis",{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H14*I14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K14*L14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N14*O14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q14*R14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T14*U14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G14,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G14, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G14,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W14*X14*'User Inputs'!$D$7/100","v":0},0]
["Unit Reserve Price Adjustment (p/kWh/d):",null,{"$f":"'User Inputs'!C64","v":0},null,null,"Non-IP","Garton",{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":27885281.643517807},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H15*I15*'User Inputs'!$D$7/100","v":750826.33002442599},{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K15*L15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N15*O15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q15*R15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":15147560.398947943},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T15*U15*'User Inputs'!$D$7/100","v":407856.27803795977},{"$f":"(IF(VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G15,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G15, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":2260356.6504410957},{"$f":"IF(VLOOKUP(G15,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G15,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W15*X15*'User Inputs'!$D$7/100","v":54775.195713770256},1213457.8037761562]
["Scaling Factor Adjustment to Reference Price:",null,{"$f":"'User Inputs'!C65","v":1},null,null,"Non-IP","Hole House Farm",{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H16*I16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K16*L16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N16*O16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q16*R16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T16*U16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G16,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G16, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G16,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W16*X16*'User Inputs'!$D$7/100","v":0},0]
["CRRC (p/kWh):",null,{"$f":"'User Inputs'!C66","v":0},null,null,"Non-IP","Hatfield Moor (onshore)",{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H17*I17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K17*L17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N17*O17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q17*R17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T17*U17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G17,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G17, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G17,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W17*X17*'User Inputs'!$D$7/100","v":0},0]
["Expected Recovery following CRRC (£):",null,{"$f":"C2+(HLOOKUP(C9,'CRRC Inputs - Entry'!A:F,29,FALSE)*'User Inputs'!$D$7)*C17/100","v":397703098.18670046},null,null,"Non-IP","Hornsea",{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":13577301.963123286},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H18*I18*'User Inputs'!$D$7/100","v":365576.21812563},{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K18*L18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N18*O18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q18*R18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":7375324.523178082},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T18*U18*'User Inputs'!$D$7/100","v":198584.61231515705},{"$f":"(IF(VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G18,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G18, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":1100564.2754383562},{"$f":"IF(VLOOKUP(G18,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G18,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W18*X18*'User Inputs'!$D$7/100","v":26669.960942206053},590830.79138299311]
["Difference to target recovery following CRRC (£):",null,{"$f":"C18-C3","v":-26295901.813299537},null,null,"Non-IP","Hatfield Moor (storage)",{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":1944232.2937972602},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H19*I19*'User Inputs'!$D$7/100","v":52349.508838692615},{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K19*L19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N19*O19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q19*R19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":1056126.1842849315},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T19*U19*'User Inputs'!$D$7/100","v":28436.770233363895},{"$f":"(IF(VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G19,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G19, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":157597.77690136986},{"$f":"IF(VLOOKUP(G19,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G19,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W19*X19*'User Inputs'!$D$7/100","v":3819.0650453958501},84605.344117452361]
[null,null,null,null,null,"Non-IP","Isle of Grain",{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H20*I20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K20*L20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N20*O20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q20*R20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T20*U20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G20,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G20, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G20,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W20*X20*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Milford Haven",{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H21*I21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K21*L21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N21*O21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q21*R21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T21*U21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G21,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G21, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G21,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W21*X21*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Partington",{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"H22*I22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"K22*L22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"N22*O22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"Q22*R22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"T22*U22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G22,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G22, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G22,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"W22*X22*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"IP","Moffat (Irish Interconnector)",{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H23*I23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K23*L23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N23*O23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q23*R23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T23*U23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G23,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G23, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G23,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W23*X23*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","St Fergus",{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":234416036.15348634},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H24*I24*'User Inputs'!$D$7/100","v":45084134.955399483},{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K24*L24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":453415.93066438363},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N24*O24*'User Inputs'!$D$7/100","v":87203.355813151808},{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":906831.86132876726},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q24*R24*'User Inputs'!$D$7/100","v":174406.71162630362},{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":349220949.79770821},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T24*U24*'User Inputs'!$D$7/100","v":67164024.6472895},{"$f":"(IF(VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G24,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G24, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":321834627.58557951},{"$f":"IF(VLOOKUP(G24,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G24,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W24*X24*'User Inputs'!$D$7/100","v":55707247.760557644},168217017.43068609]
[null,null,null,null,null,"Non-IP","Teesside",{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":46306488.452339739},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H25*I25*'User Inputs'!$D$7/100","v":8905909.3778422102},{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K25*L25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":89567.675923287694},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N25*O25*'User Inputs'!$D$7/100","v":17226.130324646438},{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":179135.35184657539},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q25*R25*'User Inputs'!$D$7/100","v":34452.260649292875},{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":68985023.996116176},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T25*U25*'User Inputs'!$D$7/100","v":13267565.576042688},{"$f":"(IF(VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G25,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G25, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":63575136.370349608},{"$f":"IF(VLOOKUP(G25,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G25,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W25*X25*'User Inputs'!$D$7/100","v":11004396.573990641},33229549.918849483]
[null,null,null,null,null,"Non-IP","Theddlethorpe",{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":16961073.099767126},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H26*I26*'User Inputs'!$D$7/100","v":3262043.5067745019},{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K26*L26*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":32806.717794520555},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N26*O26*'User Inputs'!$D$7/100","v":6309.5619086547431},{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":65613.43558904111},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q26*R26*'User Inputs'!$D$7/100","v":12619.123817309486},{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":25267734.045339726},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T26*U26*'User Inputs'!$D$7/100","v":4859624.5820458811},{"$f":"(IF(VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G26,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G26, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":23286208.29055069},{"$f":"IF(VLOOKUP(G26,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G26,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W26*X26*'User Inputs'!$D$7/100","v":4030674.3384868223},12171271.11303317]
[null,null,null,null,null,"Non-IP","Wytch Farm",{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 3, 0)/100","v":9458.3677808219181},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"H27*I27*'User Inputs'!$D$7/100","v":1819.0834402181138},{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"K27*L27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"N27*O27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"Q27*R27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 7, 0)/100","v":15206.635068493153},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"T27*U27*'User Inputs'!$D$7/100","v":2924.6206825055538},{"$f":"(IF(VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)>0, (VLOOKUP($G27,'Entry Prices'!$A:$D,4,FALSE)), 0))*VLOOKUP($G27, 'Entry Capacity Split'!$A$10:$H$36, 8, 0)/100","v":15142.942356164383},{"$f":"IF(VLOOKUP(G27,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(G27,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"W27*X27*'User Inputs'!$D$7/100","v":2621.1338661324639},7364.8379888561321]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0]

{"sheet":"CRRC Inputs - Entry","index":26,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[28,0,28,1]]}
["Entry Point","Entry Point Type","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels","Forecast Entry Capacity","Forecast Entry Flow Levels"]
[null,null," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A3,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"Gas Year","Forecast Entry Flow Levels (NOT INCLUDING IPs)\n(kWh/d)"]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":242874727.68493152},{"$f":"VLOOKUP(A4,'Entry Prices'!A:D,4,FALSE)","v":242874727.68493152},null,null,"01-Oct-2016 to 30-Sep-2017",2479157223]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":321507448.79452056},{"$f":"VLOOKUP(A5,'Entry Prices'!A:D,4,FALSE)","v":169134389.60000002},null,null,"01-Oct-2017 to 30-Sep-2018",2389628448]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19700743.83561644},{"$f":"VLOOKUP(A6,'Entry Prices'!A:D,4,FALSE)","v":19700743.83561644},null,null,"01-Oct-2018 to 30-Sep-2019",2293625896]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10895776.506849315},{"$f":"VLOOKUP(A7,'Entry Prices'!A:D,4,FALSE)","v":10895776.506849315},null,null,"01-Oct-2019 to 30-Sep-2020",2250473806]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10306358.98630137},{"$f":"VLOOKUP(A8,'Entry Prices'!A:D,4,FALSE)","v":10306358.98630137},null,null,"01-Oct-2020 to 30-Sep-2021",2209843649]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A9,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2021 to 30-Sep-2022",2203299790]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64961377.89041096},{"$f":"VLOOKUP(A10,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2022 to 30-Sep-2023",{"$f":"I9","v":2203299790}]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A11,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2023 to 30-Sep-2024",{"$f":"I10","v":2203299790}]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A12,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2024 to 30-Sep-2025",2203299790]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":688575841.89041102},{"$f":"VLOOKUP(A13,'Entry Prices'!A:D,4,FALSE)","v":295226716.03561658},null,null,"01-Oct-2025 to 30-Sep-2026",2203299790]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A14,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2026 to 30-Sep-2027",2203299790]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A15,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2027 to 30-Sep-2028",2203299790]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45297728.465753421},{"$f":"VLOOKUP(A16,'Entry Prices'!A:D,4,FALSE)","v":45297728.465753421},null,null,"01-Oct-2028 to 30-Sep-2029",2203299790]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8650415.3698630128},{"$f":"VLOOKUP(A17,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2029 to 30-Sep-2030",2203299790]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A18,'Entry Prices'!A:D,4,FALSE)","v":0},null,null,"01-Oct-2030 to 30-Sep-2031",2203299790]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22055396.301369864},{"$f":"VLOOKUP(A19,'Entry Prices'!A:D,4,FALSE)","v":22055396.301369861}]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3158272.0821917807},{"$f":"VLOOKUP(A20,'Entry Prices'!A:D,4,FALSE)","v":3158272.0821917807}]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":535152.41095890407},{"$f":"VLOOKUP(A21,'Entry Prices'!A:D,4,FALSE)","v":0}]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":155630305.47945207},{"$f":"VLOOKUP(A22,'Entry Prices'!A:D,4,FALSE)","v":0}]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A23,'Entry Prices'!A:D,4,FALSE)","v":0}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A24,'Entry Prices'!A:D,4,FALSE)","v":0}]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":909837720.87397265},{"$f":"VLOOKUP(A25,'Entry Prices'!A:D,4,FALSE)","v":906831861.32876718}]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":179317171.57260275},{"$f":"VLOOKUP(A26,'Entry Prices'!A:D,4,FALSE)","v":179135351.84657538}]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":65613435.589041099},{"$f":"VLOOKUP(A27,'Entry Prices'!A:D,4,FALSE)","v":65613435.589041099}]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF((VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)<0,0,(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$E,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$E$1,0),FALSE)),(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39807.945205479453},{"$f":"VLOOKUP(A28,'Entry Prices'!A:D,4,FALSE)","v":39807.945205479453}]
["TOTAL (Non-IPs)",null,{"$f":"SUMIF($B$3:$B$28,\"<>INTERCONNECTION POINT\",C3:C28)","v":{"$error":"#N/A"}},{"$f":"SUMIF($B$3:$B$28,\"<>INTERCONNECTION POINT\",D3:D28)","v":2506082953.9945211},{"$f":"SUMIF($B$3:$B$28,\"<>INTERCONNECTION POINT\",E3:E28)","v":1727395838.5232878},{"$f":"VLOOKUP('User Inputs'!$C$7,'CRRC Inputs - Entry'!$H$3:$I$18,2,FALSE)","v":2203299790}]

{"sheet":"CRRC Inputs - Exit","index":27,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":true,"merged":[[222,0,222,1],[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels","Forecast Exit Capacity","Forecast Exit Flow Levels"]
[null,null," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22903731.561643835},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8681891.9452054799},{"$f":"VLOOKUP(A3,'Exit Prices'!$A:$C,3,FALSE)","v":22903731.561643835},null,null,"Gas Year","Forecast Exit Flow Levels (NOT INCLUDING IPs)\n(kWh/d)"]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53562602.739726052},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24750106.684931505},{"$f":"VLOOKUP(A4,'Exit Prices'!$A:$C,3,FALSE)","v":24750106.684931505},null,null,"01-Oct-2016 to 30-Sep-2017",2422449396]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":70420657.789041102},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19186591.780821919},{"$f":"VLOOKUP(A5,'Exit Prices'!$A:$C,3,FALSE)","v":70420657.789041102},null,null,"01-Oct-2017 to 30-Sep-2018",2390352390]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":74408500.917808205},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14251057.534246575},{"$f":"VLOOKUP(A6,'Exit Prices'!$A:$C,3,FALSE)","v":74408500.917808205},null,null,"01-Oct-2018 to 30-Sep-2019",2294349838]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A7,'Exit Prices'!$A:$C,3,FALSE)","v":0},null,null,"01-Oct-2019 to 30-Sep-2020",2251197749]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7519525},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1855666.8493150685},{"$f":"VLOOKUP(A8,'Exit Prices'!$A:$C,3,FALSE)","v":7519525},null,null,"01-Oct-2020 to 30-Sep-2021",2210567591]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":58622167.257534251},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36227725.479452051},{"$f":"VLOOKUP(A9,'Exit Prices'!$A:$C,3,FALSE)","v":58622167.257534243},null,null,"01-Oct-2021 to 30-Sep-2022",2204023732]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4586470},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1518337.5342465753},{"$f":"VLOOKUP(A10,'Exit Prices'!$A:$C,3,FALSE)","v":4586470},null,null,"01-Oct-2022 to 30-Sep-2023",{"$f":"I9","v":2204023732}]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8037573.9999999991},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3298529.3150684931},{"$f":"VLOOKUP(A11,'Exit Prices'!$A:$C,3,FALSE)","v":8037573.9999999991},null,null,"01-Oct-2023 to 30-Sep-2024",{"$f":"I10","v":2204023732}]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15330890},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32261.64383561644},{"$f":"VLOOKUP(A12,'Exit Prices'!$A:$C,3,FALSE)","v":15330890},null,null,"01-Oct-2024 to 30-Sep-2025",2204023732]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":60640352.295890406},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":17373716.438356165},{"$f":"VLOOKUP(A13,'Exit Prices'!$A:$C,3,FALSE)","v":60640352.295890406},null,null,"01-Oct-2025 to 30-Sep-2026",2204023732]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A14,'Exit Prices'!$A:$C,3,FALSE)","v":0},null,null,"01-Oct-2026 to 30-Sep-2027",2204023732]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19128874},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6249289.8630136987},{"$f":"VLOOKUP(A15,'Exit Prices'!$A:$C,3,FALSE)","v":19128874},null,null,"01-Oct-2027 to 30-Sep-2028",2204023732]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2483918.8273972599},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":915982.05479452061},{"$f":"VLOOKUP(A16,'Exit Prices'!$A:$C,3,FALSE)","v":2483918.8273972599},null,null,"01-Oct-2028 to 30-Sep-2029",2204023732]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A17,'Exit Prices'!$A:$C,3,FALSE)","v":0},null,null,"01-Oct-2029 to 30-Sep-2030",2204023732]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":157931638.35616475},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":297523.78082191781},{"$f":"VLOOKUP(A18,'Exit Prices'!$A:$C,3,FALSE)","v":297523.78082191781},null,null,"01-Oct-2030 to 30-Sep-2031",2204023732]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24928850.016438369},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11660088.783561643},{"$f":"VLOOKUP(A19,'Exit Prices'!$A:$C,3,FALSE)","v":11660088.783561641}]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":670064334.84657693},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":241588739.71506849},{"$f":"VLOOKUP(A20,'Exit Prices'!$A:$C,3,FALSE)","v":241588739.71506846}]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1126642},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":470479.94520547945},{"$f":"VLOOKUP(A21,'Exit Prices'!$A:$C,3,FALSE)","v":1126642}]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14957981},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5140480.8219178086},{"$f":"VLOOKUP(A22,'Exit Prices'!$A:$C,3,FALSE)","v":14957981}]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5044.9315068493152},{"$f":"VLOOKUP(A23,'Exit Prices'!$A:$C,3,FALSE)","v":5044.9315068493152}]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A24,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1974575.3424657546},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A25,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A26,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":91250980.802739576},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9623690.2465753425},{"$f":"VLOOKUP(A27,'Exit Prices'!$A:$C,3,FALSE)","v":9623690.2465753425}]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21081766},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7227144.6575342463},{"$f":"VLOOKUP(A28,'Exit Prices'!$A:$C,3,FALSE)","v":21081766}]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":33644543},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18854048.82191781},{"$f":"VLOOKUP(A29,'Exit Prices'!$A:$C,3,FALSE)","v":18854048.82191781}]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":52568615},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26238975.06849315},{"$f":"VLOOKUP(A30,'Exit Prices'!$A:$C,3,FALSE)","v":52568615}]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1144964.3835616438},{"$f":"VLOOKUP(A31,'Exit Prices'!$A:$C,3,FALSE)","v":1144964.3835616438}]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10177324.205479452},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6404196.98630137},{"$f":"VLOOKUP(A32,'Exit Prices'!$A:$C,3,FALSE)","v":10177324.205479452}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27290000},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16570018.164383562},{"$f":"VLOOKUP(A33,'Exit Prices'!$A:$C,3,FALSE)","v":16570018.164383562}]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":126857311.69315068},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48538880.273972601},{"$f":"VLOOKUP(A34,'Exit Prices'!$A:$C,3,FALSE)","v":126857311.6931507}]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63187749.071232878},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10336260},{"$f":"VLOOKUP(A35,'Exit Prices'!$A:$C,3,FALSE)","v":63187749.071232885}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10526027.397260275},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":304579.75342465751},{"$f":"VLOOKUP(A36,'Exit Prices'!$A:$C,3,FALSE)","v":304579.75342465751}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21939726.027397342},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13117551.232876712},{"$f":"VLOOKUP(A37,'Exit Prices'!$A:$C,3,FALSE)","v":13117551.232876712}]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":72221179.94520548},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39450128.767123289},{"$f":"VLOOKUP(A38,'Exit Prices'!$A:$C,3,FALSE)","v":72221179.94520548}]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":57139307},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15940642.465753425},{"$f":"VLOOKUP(A39,'Exit Prices'!$A:$C,3,FALSE)","v":57139307}]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A40,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2304790.5643835617},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":886721.45205479453},{"$f":"VLOOKUP(A41,'Exit Prices'!$A:$C,3,FALSE)","v":2304790.5643835617}]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":56250554},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19304397.260273974},{"$f":"VLOOKUP(A42,'Exit Prices'!$A:$C,3,FALSE)","v":56250554}]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14453143},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8288553.0410958901},{"$f":"VLOOKUP(A43,'Exit Prices'!$A:$C,3,FALSE)","v":14453143}]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20624435},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":84283.205479452052},{"$f":"VLOOKUP(A44,'Exit Prices'!$A:$C,3,FALSE)","v":20624435}]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":71802739.726027414},{"$f":"(VLOOKUP(A45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19536466.219178081},{"$f":"VLOOKUP(A45,'Exit Prices'!$A:$C,3,FALSE)","v":19536466.219178081}]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9097523.8136986308},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3177176.7123287669},{"$f":"VLOOKUP(A46,'Exit Prices'!$A:$C,3,FALSE)","v":9097523.8136986308}]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21041573.709589042},{"$f":"(VLOOKUP(A47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53335.232876712325},{"$f":"VLOOKUP(A47,'Exit Prices'!$A:$C,3,FALSE)","v":53335.232876712325}]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A48,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3576724},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1601877.5616438356},{"$f":"VLOOKUP(A49,'Exit Prices'!$A:$C,3,FALSE)","v":3576724}]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":44876712.328767136},{"$f":"(VLOOKUP(A50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27840552.767123289},{"$f":"VLOOKUP(A50,'Exit Prices'!$A:$C,3,FALSE)","v":27840552.767123289}]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A51,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":85000},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21270.986301369863},{"$f":"VLOOKUP(A52,'Exit Prices'!$A:$C,3,FALSE)","v":21270.986301369863}]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7743399},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2294873.6438356163},{"$f":"VLOOKUP(A53,'Exit Prices'!$A:$C,3,FALSE)","v":7743399}]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A54,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4830571},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1741179.4520547944},{"$f":"VLOOKUP(A55,'Exit Prices'!$A:$C,3,FALSE)","v":4830571}]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2848927},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":911664.93150684936},{"$f":"VLOOKUP(A56,'Exit Prices'!$A:$C,3,FALSE)","v":2848927}]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":166692},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24001.397260273974},{"$f":"VLOOKUP(A57,'Exit Prices'!$A:$C,3,FALSE)","v":166692}]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A58,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":35635800},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15932110.684931507},{"$f":"VLOOKUP(A59,'Exit Prices'!$A:$C,3,FALSE)","v":35635800}]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A60,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A61,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26726575.342465799},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3083036.3013698631},{"$f":"VLOOKUP(A62,'Exit Prices'!$A:$C,3,FALSE)","v":3083036.3013698631}]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":89904657.534246609},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":37603017.205479451},{"$f":"VLOOKUP(A63,'Exit Prices'!$A:$C,3,FALSE)","v":37603017.205479451}]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":94743289},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32842106.301369864},{"$f":"VLOOKUP(A64,'Exit Prices'!$A:$C,3,FALSE)","v":94743289}]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A65,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":62266492.249315068},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40005309.315068491},{"$f":"VLOOKUP(A66,'Exit Prices'!$A:$C,3,FALSE)","v":62266492.249315068}]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":66956781.000000007},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15748293.150684932},{"$f":"VLOOKUP(A67,'Exit Prices'!$A:$C,3,FALSE)","v":66956781.000000007}]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40231974},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13915479.178082192},{"$f":"VLOOKUP(A68,'Exit Prices'!$A:$C,3,FALSE)","v":40231974}]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":23931},{"$f":"(VLOOKUP(A69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A69,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1457215},{"$f":"(VLOOKUP(A70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A70,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50380847.912328787},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13283987.260273973},{"$f":"VLOOKUP(A71,'Exit Prices'!$A:$C,3,FALSE)","v":13283987.260273971}]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27391725},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4550543.2876712326},{"$f":"VLOOKUP(A72,'Exit Prices'!$A:$C,3,FALSE)","v":27391725}]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16496286.802739725},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3895338.0821917807},{"$f":"VLOOKUP(A73,'Exit Prices'!$A:$C,3,FALSE)","v":16496286.802739725}]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":60212185},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20949113.342465755},{"$f":"VLOOKUP(A74,'Exit Prices'!$A:$C,3,FALSE)","v":60212185}]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2297677},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A75,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20967671.232876666},{"$f":"(VLOOKUP(A76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7723033.3972602738},{"$f":"VLOOKUP(A76,'Exit Prices'!$A:$C,3,FALSE)","v":7723033.3972602738}]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5584329},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2211332.1095890412},{"$f":"VLOOKUP(A77,'Exit Prices'!$A:$C,3,FALSE)","v":5584329}]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":142075461.7945205},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63795437.260273971},{"$f":"VLOOKUP(A78,'Exit Prices'!$A:$C,3,FALSE)","v":142075461.7945205}]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":74376043.931506857},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9340506.8493150678},{"$f":"VLOOKUP(A79,'Exit Prices'!$A:$C,3,FALSE)","v":74376043.931506857}]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":301.36986301369865},{"$f":"VLOOKUP(A80,'Exit Prices'!$A:$C,3,FALSE)","v":301.36986301369865}]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22229864},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8353903.2876712326},{"$f":"VLOOKUP(A81,'Exit Prices'!$A:$C,3,FALSE)","v":22229864}]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16864011},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8924797.8630136978},{"$f":"VLOOKUP(A82,'Exit Prices'!$A:$C,3,FALSE)","v":16864011}]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":377085418.67397249},{"$f":"(VLOOKUP(A83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":41435157.726027399},{"$f":"VLOOKUP(A83,'Exit Prices'!$A:$C,3,FALSE)","v":41435157.726027399}]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78188679},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":35737208.657534249},{"$f":"VLOOKUP(A84,'Exit Prices'!$A:$C,3,FALSE)","v":78188679}]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":128262344.00000001},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":55270123.83561644},{"$f":"VLOOKUP(A85,'Exit Prices'!$A:$C,3,FALSE)","v":128262344.00000001}]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":488720},{"$f":"(VLOOKUP(A86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A86,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1437062.3013698631},{"$f":"VLOOKUP(A87,'Exit Prices'!$A:$C,3,FALSE)","v":1437062.3013698631}]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12360472.556164384},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5236542.4657534249},{"$f":"VLOOKUP(A88,'Exit Prices'!$A:$C,3,FALSE)","v":12360472.556164384}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":43320000},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A89,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63813698.630136833},{"$f":"(VLOOKUP(A90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30858832.82191781},{"$f":"VLOOKUP(A90,'Exit Prices'!$A:$C,3,FALSE)","v":30858832.82191781}]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20689216.246575344},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8985249.0410958901},{"$f":"VLOOKUP(A91,'Exit Prices'!$A:$C,3,FALSE)","v":20689216.246575344}]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1806988},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":726532.82191780827},{"$f":"VLOOKUP(A92,'Exit Prices'!$A:$C,3,FALSE)","v":1806988}]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95134383},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36918109.589041099},{"$f":"VLOOKUP(A93,'Exit Prices'!$A:$C,3,FALSE)","v":95134383}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A94,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30210000},{"$f":"(VLOOKUP(A95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2828419.4520547944},{"$f":"VLOOKUP(A95,'Exit Prices'!$A:$C,3,FALSE)","v":2828419.4520547944}]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A96,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64821917.808219194},{"$f":"(VLOOKUP(A97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4472448.1095890412},{"$f":"VLOOKUP(A97,'Exit Prices'!$A:$C,3,FALSE)","v":4472448.1095890412}]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":131239372.27397244},{"$f":"(VLOOKUP(A98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3883902.6027397262},{"$f":"VLOOKUP(A98,'Exit Prices'!$A:$C,3,FALSE)","v":3883902.6027397262}]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":245293783.89589056},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38083961.01369863},{"$f":"VLOOKUP(A99,'Exit Prices'!$A:$C,3,FALSE)","v":38083961.01369863}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2923219.3205479463},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":554885.50684931502},{"$f":"VLOOKUP(A100,'Exit Prices'!$A:$C,3,FALSE)","v":554885.50684931502}]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18387106},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8506092.0547945201},{"$f":"VLOOKUP(A101,'Exit Prices'!$A:$C,3,FALSE)","v":18387106}]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50333830.895890415},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10478961.94520548},{"$f":"VLOOKUP(A102,'Exit Prices'!$A:$C,3,FALSE)","v":50333830.895890415}]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":58239379.013698623},{"$f":"(VLOOKUP(A103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20557060.98630137},{"$f":"VLOOKUP(A103,'Exit Prices'!$A:$C,3,FALSE)","v":20557060.98630137}]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":250000},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":41458.246575342462},{"$f":"VLOOKUP(A104,'Exit Prices'!$A:$C,3,FALSE)","v":250000}]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1684385},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":563662.30136986298},{"$f":"VLOOKUP(A105,'Exit Prices'!$A:$C,3,FALSE)","v":1684385}]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30242930},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10910448.849315068},{"$f":"VLOOKUP(A106,'Exit Prices'!$A:$C,3,FALSE)","v":30242930}]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8958326},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":631183.01369863015},{"$f":"VLOOKUP(A107,'Exit Prices'!$A:$C,3,FALSE)","v":8958326}]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11667297},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1539547.9452054794},{"$f":"VLOOKUP(A108,'Exit Prices'!$A:$C,3,FALSE)","v":11667297}]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1424555},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":689364.87671232875},{"$f":"VLOOKUP(A109,'Exit Prices'!$A:$C,3,FALSE)","v":1424555}]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14000883},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8790093.9726027399},{"$f":"VLOOKUP(A110,'Exit Prices'!$A:$C,3,FALSE)","v":14000883}]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3068392},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1057163.8904109588},{"$f":"VLOOKUP(A111,'Exit Prices'!$A:$C,3,FALSE)","v":3068392}]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":858703},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":224817.39726027398},{"$f":"VLOOKUP(A112,'Exit Prices'!$A:$C,3,FALSE)","v":858703}]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61641250.353424668},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19805107.616438355},{"$f":"VLOOKUP(A113,'Exit Prices'!$A:$C,3,FALSE)","v":19805107.616438355}]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":155319},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38498.794520547948},{"$f":"VLOOKUP(A114,'Exit Prices'!$A:$C,3,FALSE)","v":155319}]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A115,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2586215},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":98005.780821917811},{"$f":"VLOOKUP(A116,'Exit Prices'!$A:$C,3,FALSE)","v":2586215}]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20919521},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3423966.0821917807},{"$f":"VLOOKUP(A117,'Exit Prices'!$A:$C,3,FALSE)","v":20919521}]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2299463},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":293868.76712328766},{"$f":"VLOOKUP(A118,'Exit Prices'!$A:$C,3,FALSE)","v":2299463}]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6757111},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2596254.0547945206},{"$f":"VLOOKUP(A119,'Exit Prices'!$A:$C,3,FALSE)","v":6757111}]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26684207},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7591356.1643835614},{"$f":"VLOOKUP(A120,'Exit Prices'!$A:$C,3,FALSE)","v":26684207}]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15464650},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11509412.712328767},{"$f":"VLOOKUP(A121,'Exit Prices'!$A:$C,3,FALSE)","v":15464650}]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78757457.857534245},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":51440098.630136989},{"$f":"VLOOKUP(A122,'Exit Prices'!$A:$C,3,FALSE)","v":78757457.857534245}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40420636},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9010721.1232876703},{"$f":"VLOOKUP(A123,'Exit Prices'!$A:$C,3,FALSE)","v":40420636}]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":49258990},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16875305.534246575},{"$f":"VLOOKUP(A124,'Exit Prices'!$A:$C,3,FALSE)","v":49258990}]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":685222},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":231806.16438356164},{"$f":"VLOOKUP(A125,'Exit Prices'!$A:$C,3,FALSE)","v":685222}]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36407083},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11984180.547945205},{"$f":"VLOOKUP(A126,'Exit Prices'!$A:$C,3,FALSE)","v":36407083}]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48594285.928767145},{"$f":"(VLOOKUP(A127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":29722499.369863015},{"$f":"VLOOKUP(A127,'Exit Prices'!$A:$C,3,FALSE)","v":29722499.369863015}]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7174600.4082191782},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1858749.8630136987},{"$f":"VLOOKUP(A128,'Exit Prices'!$A:$C,3,FALSE)","v":7174600.4082191773}]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":68130761.846575335},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21751580.82191781},{"$f":"VLOOKUP(A129,'Exit Prices'!$A:$C,3,FALSE)","v":68130761.846575335}]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39718965.87671233},{"$f":"(VLOOKUP(A130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13289481.835616438},{"$f":"VLOOKUP(A130,'Exit Prices'!$A:$C,3,FALSE)","v":13289481.835616438}]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2432914},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":699652.73972602736},{"$f":"VLOOKUP(A131,'Exit Prices'!$A:$C,3,FALSE)","v":2432914}]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":29361375.657534245},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12942603.01369863},{"$f":"VLOOKUP(A132,'Exit Prices'!$A:$C,3,FALSE)","v":29361375.657534245}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95336184},{"$f":"(VLOOKUP(A133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24627581.753424659},{"$f":"VLOOKUP(A133,'Exit Prices'!$A:$C,3,FALSE)","v":24627581.753424659}]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18949988},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6272992.6027397262},{"$f":"VLOOKUP(A134,'Exit Prices'!$A:$C,3,FALSE)","v":18949988}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":221513825.46301368},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":101783883.01369864},{"$f":"VLOOKUP(A135,'Exit Prices'!$A:$C,3,FALSE)","v":101783883.01369864}]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":322112},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78707.260273972599},{"$f":"VLOOKUP(A136,'Exit Prices'!$A:$C,3,FALSE)","v":322112}]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":127560152},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53598939.643835619},{"$f":"VLOOKUP(A137,'Exit Prices'!$A:$C,3,FALSE)","v":127560152}]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":54702858},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7278745.2054794524},{"$f":"VLOOKUP(A138,'Exit Prices'!$A:$C,3,FALSE)","v":54702858}]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A139,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":46858561},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13626359.09589041},{"$f":"VLOOKUP(A140,'Exit Prices'!$A:$C,3,FALSE)","v":46858561}]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":126186301.36986303},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":75132793.698630139},{"$f":"VLOOKUP(A141,'Exit Prices'!$A:$C,3,FALSE)","v":75132793.698630139}]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14701369.863013728},{"$f":"(VLOOKUP(A142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":328946.71232876711},{"$f":"VLOOKUP(A142,'Exit Prices'!$A:$C,3,FALSE)","v":328946.71232876711}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20423482},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6028180.8219178086},{"$f":"VLOOKUP(A143,'Exit Prices'!$A:$C,3,FALSE)","v":20423482}]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":112982854.87397259},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":46456441.643835619},{"$f":"VLOOKUP(A144,'Exit Prices'!$A:$C,3,FALSE)","v":112982854.87397259}]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":165327058.49589041},{"$f":"(VLOOKUP(A145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61200832.602739729},{"$f":"VLOOKUP(A145,'Exit Prices'!$A:$C,3,FALSE)","v":165327058.49589041}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4687260.2739726007},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":180530.49315068492},{"$f":"VLOOKUP(A146,'Exit Prices'!$A:$C,3,FALSE)","v":180530.4931506849}]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8379084.0000000009},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2915916.1643835618},{"$f":"VLOOKUP(A147,'Exit Prices'!$A:$C,3,FALSE)","v":8379084.0000000009}]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8000000},{"$f":"(VLOOKUP(A148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5454179.1232876712},{"$f":"VLOOKUP(A148,'Exit Prices'!$A:$C,3,FALSE)","v":5454179.1232876722}]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3432229.3561643874},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":584030.68493150687},{"$f":"VLOOKUP(A149,'Exit Prices'!$A:$C,3,FALSE)","v":3432229.3561643874}]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22688355},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6886117.5342465751},{"$f":"VLOOKUP(A150,'Exit Prices'!$A:$C,3,FALSE)","v":22688355}]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5046154},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1292399.3424657534},{"$f":"VLOOKUP(A151,'Exit Prices'!$A:$C,3,FALSE)","v":5046154}]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A152,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A153,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":57830000},{"$f":"(VLOOKUP(A154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42303853.04109589},{"$f":"VLOOKUP(A154,'Exit Prices'!$A:$C,3,FALSE)","v":42303853.04109589}]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4023357},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1613602.3561643835},{"$f":"VLOOKUP(A155,'Exit Prices'!$A:$C,3,FALSE)","v":4023357}]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10064779.67671233},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6064997.6712328764},{"$f":"VLOOKUP(A156,'Exit Prices'!$A:$C,3,FALSE)","v":10064779.67671233}]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16611750.030136986},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10683166.849315068},{"$f":"VLOOKUP(A157,'Exit Prices'!$A:$C,3,FALSE)","v":16611750.030136986}]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2367780},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1080649.3424657534},{"$f":"VLOOKUP(A158,'Exit Prices'!$A:$C,3,FALSE)","v":2367780}]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64098590.290410951},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32822924.10958904},{"$f":"VLOOKUP(A159,'Exit Prices'!$A:$C,3,FALSE)","v":64098590.290410951}]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38660000},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6914581.9178082189},{"$f":"VLOOKUP(A160,'Exit Prices'!$A:$C,3,FALSE)","v":6914581.9178082189}]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14500000},{"$f":"(VLOOKUP(A161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30.136986301369863},{"$f":"VLOOKUP(A161,'Exit Prices'!$A:$C,3,FALSE)","v":30.136986301369863}]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9055895},{"$f":"(VLOOKUP(A162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4454952.0821917811},{"$f":"VLOOKUP(A162,'Exit Prices'!$A:$C,3,FALSE)","v":4454952.0821917811}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A163,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5673152},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10012257.260273973},{"$f":"VLOOKUP(A164,'Exit Prices'!$A:$C,3,FALSE)","v":5673152}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39749273},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2071863.5616438356},{"$f":"VLOOKUP(A165,'Exit Prices'!$A:$C,3,FALSE)","v":39749273}]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":99858652},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24550584.16438356},{"$f":"VLOOKUP(A166,'Exit Prices'!$A:$C,3,FALSE)","v":99858652}]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3433103},{"$f":"(VLOOKUP(A167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":300857.53424657532},{"$f":"VLOOKUP(A167,'Exit Prices'!$A:$C,3,FALSE)","v":300857.53424657532}]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50999376},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16855328.630136985},{"$f":"VLOOKUP(A168,'Exit Prices'!$A:$C,3,FALSE)","v":50999376}]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":28289540.739726055},{"$f":"(VLOOKUP(A169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7693086.8767123288},{"$f":"VLOOKUP(A169,'Exit Prices'!$A:$C,3,FALSE)","v":7693086.8767123278}]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A170,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12349999},{"$f":"(VLOOKUP(A171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5429590.3561643837},{"$f":"VLOOKUP(A171,'Exit Prices'!$A:$C,3,FALSE)","v":5429590.3561643837}]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11732444},{"$f":"(VLOOKUP(A172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10523405.260273973},{"$f":"VLOOKUP(A172,'Exit Prices'!$A:$C,3,FALSE)","v":10523405.260273973}]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48279307},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18549.31506849315},{"$f":"VLOOKUP(A173,'Exit Prices'!$A:$C,3,FALSE)","v":48279307}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5282300.298630151},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":165445.42465753425},{"$f":"VLOOKUP(A174,'Exit Prices'!$A:$C,3,FALSE)","v":165445.42465753425}]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1855552.9232876711},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13019.17808219178},{"$f":"VLOOKUP(A175,'Exit Prices'!$A:$C,3,FALSE)","v":1855552.9232876713}]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2203090},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":827238.27397260279},{"$f":"VLOOKUP(A176,'Exit Prices'!$A:$C,3,FALSE)","v":2203090}]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10726995},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2058121.0958904109},{"$f":"VLOOKUP(A177,'Exit Prices'!$A:$C,3,FALSE)","v":10726995}]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A178,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1055917},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":426658.65753424657},{"$f":"VLOOKUP(A179,'Exit Prices'!$A:$C,3,FALSE)","v":1055917}]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":73267750},{"$f":"(VLOOKUP(A180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9197395.3424657527},{"$f":"VLOOKUP(A180,'Exit Prices'!$A:$C,3,FALSE)","v":9197395.3424657527}]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2583336},{"$f":"(VLOOKUP(A181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A181,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36451349.04109598},{"$f":"(VLOOKUP(A182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22918098.87671233},{"$f":"VLOOKUP(A182,'Exit Prices'!$A:$C,3,FALSE)","v":22918098.876712333}]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":69310206.569863021},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13104679.123287672},{"$f":"VLOOKUP(A183,'Exit Prices'!$A:$C,3,FALSE)","v":13104679.123287672}]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38494246.575342573},{"$f":"(VLOOKUP(A184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15744621.863013698},{"$f":"VLOOKUP(A184,'Exit Prices'!$A:$C,3,FALSE)","v":15744621.863013696}]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":83903452.054794386},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":44559838.219178081},{"$f":"VLOOKUP(A185,'Exit Prices'!$A:$C,3,FALSE)","v":44559838.219178088}]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":742435},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A186,'Exit Prices'!$A:$C,3,FALSE)","v":742435}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3735040},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1240482.9589041097},{"$f":"VLOOKUP(A187,'Exit Prices'!$A:$C,3,FALSE)","v":3735040}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":381309315.06849086},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20472085.232876711},{"$f":"VLOOKUP(A188,'Exit Prices'!$A:$C,3,FALSE)","v":20472085.232876711}]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1079269},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":411510.60273972602},{"$f":"VLOOKUP(A189,'Exit Prices'!$A:$C,3,FALSE)","v":1079269}]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":37470000},{"$f":"(VLOOKUP(A190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14243437.698630137},{"$f":"VLOOKUP(A190,'Exit Prices'!$A:$C,3,FALSE)","v":14243437.698630137}]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":192774633},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42243637.534246579},{"$f":"VLOOKUP(A191,'Exit Prices'!$A:$C,3,FALSE)","v":192774633}]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10747260.273972601},{"$f":"(VLOOKUP(A192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5571337.5616438352},{"$f":"VLOOKUP(A192,'Exit Prices'!$A:$C,3,FALSE)","v":5571337.5616438352}]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13276800},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3355168.9479452055},{"$f":"VLOOKUP(A193,'Exit Prices'!$A:$C,3,FALSE)","v":3355168.9479452055}]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A194,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95532642},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":43926492.87671233},{"$f":"VLOOKUP(A195,'Exit Prices'!$A:$C,3,FALSE)","v":95532642}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":67000000},{"$f":"(VLOOKUP(A196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45203238.16438356},{"$f":"VLOOKUP(A196,'Exit Prices'!$A:$C,3,FALSE)","v":45203238.16438356}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":28177260.273972586},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7458246.2191780824},{"$f":"VLOOKUP(A197,'Exit Prices'!$A:$C,3,FALSE)","v":7458246.2191780834}]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6921484},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1847855.9452054794},{"$f":"VLOOKUP(A198,'Exit Prices'!$A:$C,3,FALSE)","v":6921484}]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A199,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48650000},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9566617.1232876703},{"$f":"VLOOKUP(A200,'Exit Prices'!$A:$C,3,FALSE)","v":9566617.1232876703}]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":572053},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":162892.5205479452},{"$f":"VLOOKUP(A201,'Exit Prices'!$A:$C,3,FALSE)","v":572053}]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":59928635},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13503801.616438355},{"$f":"VLOOKUP(A202,'Exit Prices'!$A:$C,3,FALSE)","v":59928635}]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A203,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":56545004.884931505},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22730852.05479452},{"$f":"VLOOKUP(A204,'Exit Prices'!$A:$C,3,FALSE)","v":56545004.884931505}]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8300000.0000000009},{"$f":"(VLOOKUP(A205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A205,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":529635},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":196499.17808219179},{"$f":"VLOOKUP(A206,'Exit Prices'!$A:$C,3,FALSE)","v":529635}]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":96345394},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61162441.09589041},{"$f":"VLOOKUP(A207,'Exit Prices'!$A:$C,3,FALSE)","v":96345394}]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":88686627.945205778},{"$f":"(VLOOKUP(A208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":31106787.89041096},{"$f":"VLOOKUP(A208,'Exit Prices'!$A:$C,3,FALSE)","v":31106787.890410956}]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10114111.980821917},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4653108.493150685},{"$f":"VLOOKUP(A209,'Exit Prices'!$A:$C,3,FALSE)","v":10114111.980821917}]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9087005.5506849326},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":216049.04109589042},{"$f":"VLOOKUP(A210,'Exit Prices'!$A:$C,3,FALSE)","v":9087005.5506849326}]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4093358.7890410959},{"$f":"(VLOOKUP(A211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":421705.34246575343},{"$f":"VLOOKUP(A211,'Exit Prices'!$A:$C,3,FALSE)","v":421705.34246575343}]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38708627.616438277},{"$f":"(VLOOKUP(A212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18148113.424657535},{"$f":"VLOOKUP(A212,'Exit Prices'!$A:$C,3,FALSE)","v":18148113.424657535}]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15724001},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4030751.6986301369},{"$f":"VLOOKUP(A213,'Exit Prices'!$A:$C,3,FALSE)","v":15724001}]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":104462230},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45271871.232876711},{"$f":"VLOOKUP(A214,'Exit Prices'!$A:$C,3,FALSE)","v":104462230}]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A215,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5267448.7616438335},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":34214.520547945205},{"$f":"VLOOKUP(A216,'Exit Prices'!$A:$C,3,FALSE)","v":5267448.7616438335}]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":90444640},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14574159.178082192},{"$f":"VLOOKUP(A217,'Exit Prices'!$A:$C,3,FALSE)","v":90444640}]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":69318957},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1814933.6986301369},{"$f":"VLOOKUP(A218,'Exit Prices'!$A:$C,3,FALSE)","v":69318957}]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42725464.350684799},{"$f":"(VLOOKUP(A219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21616439.643835615},{"$f":"VLOOKUP(A219,'Exit Prices'!$A:$C,3,FALSE)","v":21616439.643835615}]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A220,'Exit Prices'!$A:$C,3,FALSE)","v":0}]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":72938900},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14556396.739726027},{"$f":"VLOOKUP(A221,'Exit Prices'!$A:$C,3,FALSE)","v":72938900}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":92000},{"$f":"(VLOOKUP(A222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2395.8904109589039},{"$f":"VLOOKUP(A222,'Exit Prices'!$A:$C,3,FALSE)","v":2395.8904109589039}]
["TOTAL (Non-IPs)",null,{"$f":"SUMIF($B$3:$B$222,\"<>INTERCONNECTOR\",C3:C222)","v":7516842907.005475},{"$f":"SUMIF($B$3:$B$222,\"<>INTERCONNECTOR\",D3:D222)","v":2352970388.6082196},{"$f":"SUMIF($B$3:$B$222,\"<>INTERCONNECTOR\",E3:E222)","v":5129783491.0739746},{"$f":"VLOOKUP('User Inputs'!$C$7,'CRRC Inputs - Exit'!$H$3:$I$18,2,FALSE)","v":2204023732}]

{"sheet":"Exit Adjustment Calcs","index":28,"n_rows":221,"n_cols":26,"rows_kept":221,"cut":false,"hidden":true,"merged":[[0,0,0,2],[17,0,17,1],[1,0,1,1],[2,0,2,1],[3,0,3,1],[4,0,4,1],[12,0,12,1],[11,0,11,1],[10,0,10,2],[15,0,15,1],[16,0,16,1],[13,0,13,1],[6,0,6,2],[7,0,7,1],[8,0,8,1],[14,0,14,1]]}
["RESULTS",null,null,null,null,null,"Exit Points","Forecast Bookings\nYearly","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nYearly\n(£)","Forecast Bookings\nQuarterly","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nQuarterly\n(£)","Forecast Bookings\nMonthly","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nMonthly\n(£)","Forecast Bookings\nDaily","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Revenue Recovered\nDaily\n(£)","Forecast Bookings\nWithin Day","Reserve Price for Within Day Standard Capacity\n(p/kWh/d)","Revenue Recovered\nWithin Day\n(£)","Forecast Bookings\nWithin Day","Reserve Price for Within Day Standard Capacity\n(p/kWh/d)","Revenue Recovered\nWithin Day\n(£)","Revenue if Capacity Booked = Obligated Entry Capacity (£)"]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Z2:Z221)","v":409800770.33180058},null,null,"Non-IP","Aberdeen",{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22223490.734263014},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H2*I2*'User Inputs'!$D$7/100","v":1721534.2399422906},{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K2*L2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N2*O2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q2*R2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T2*U2*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G2,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G2, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":680240.82738082204},{"$f":"IF(VLOOKUP(G2,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G2,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W2*X2*'User Inputs'!$D$7/100","v":47425.136796513892},{"$f":"J2+M2+P2+S2+V2+Y2","v":1768959.3767388044}]
["Target Revenue Recovery for Exit (£):",null,{"$f":"('User Inputs'!D13/100)* 'Revenue Input'!B3+'User Inputs'!D16","v":423999000},null,null,"Non-IP","Abson (Seabank Power Station phase I)",{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":12872530.486832876},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H3*I3*'User Inputs'!$D$7/100","v":997165.66820071579},{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K3*L3*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N3*O3*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":856353.69129863009},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q3*R3*'User Inputs'!$D$7/100","v":66337.112324062226},{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T3*U3*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G3,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G3, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11021222.506800001},{"$f":"IF(VLOOKUP(G3,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G3,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W3*X3*'User Inputs'!$D$7/100","v":768379.3209859659},{"$f":"J3+M3+P3+S3+V3+Y3","v":1831882.1015107438}]
["Difference to Target Recovery (£):",null,{"$f":"C2-C3","v":-14198229.66819942},null,null,"Non-IP","Alrewas (EM)",{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":68329164.252706587},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H4*I4*'User Inputs'!$D$7/100","v":5293092.6673152139},{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K4*L4*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N4*O4*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q4*R4*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T4*U4*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G4,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G4, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2091493.5363345209},{"$f":"IF(VLOOKUP(G4,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G4,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W4*X4*'User Inputs'!$D$7/100","v":145815.0747164131},5438907.7420316273]
["Difference to Target Recovery (£m):",null,{"$f":"C4/1000000","v":-14.198229668199421},null,null,"Non-IP","Alrewas (WM)",{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":72198568.440549299},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H5*I5*'User Inputs'!$D$7/100","v":5592834.5880242428},{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K5*L5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N5*O5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q5*R5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T5*U5*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G5,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G5, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2209932.4772589039},{"$f":"IF(VLOOKUP(G5,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G5,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W5*X5*'User Inputs'!$D$7/100","v":154072.41939388646},5746907.0074181296]
[null,null,null,null,null,"Non-IP","Apache (Sage Black Start)",{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H6*I6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K6*L6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N6*O6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q6*R6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T6*U6*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G6,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G6, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G6,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G6,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W6*X6*'User Inputs'!$D$7/100","v":0},0]
[" ADJUSTMENTS",null,null,null,null,"Non-IP","Armadale",{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7296195.1074999999},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H7*I7*'User Inputs'!$D$7/100","v":565196.97328625864},{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K7*L7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N7*O7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q7*R7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T7*U7*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G7,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G7, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":223329.89249999999},{"$f":"IF(VLOOKUP(G7,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G7,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W7*X7*'User Inputs'!$D$7/100","v":15570.148506587335},580767.12179284601]
["Type of adjustment:",null,{"$f":"'User Inputs'!D56","v":"Revenue"},null,null,"Non-IP","Aspley",{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":56881088.889985472},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H8*I8*'User Inputs'!$D$7/100","v":4406271.8724173624},{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K8*L8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N8*O8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q8*R8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T8*U8*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G8,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G8, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1741078.367548767},{"$f":"IF(VLOOKUP(G8,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G8,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W8*X8*'User Inputs'!$D$7/100","v":121384.77496621259},4527656.6473835753]
[" Basis for CRRC (if applicable):",null,{"$f":"'User Inputs'!D57","v":"Forecast Exit Flow Levels"},null,null,"Non-IP","Asselby",{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4450251.841},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H9*I9*'User Inputs'!$D$7/100","v":344737.06278896966},{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K9*L9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N9*O9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q9*R9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T9*U9*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G9,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G9, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":136218.15900000001},{"$f":"IF(VLOOKUP(G9,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G9,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W9*X9*'User Inputs'!$D$7/100","v":9496.8789944853743},354233.94178345503]
[null,null,null,null,null,"Non-IP","Audley (NW)",{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7798858.0521999989},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H10*I10*'User Inputs'!$D$7/100","v":604135.56672320748},{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K10*L10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N10*O10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q10*R10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T10*U10*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G10,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G10, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":238715.94779999997},{"$f":"IF(VLOOKUP(G10,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G10,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W10*X10*'User Inputs'!$D$7/100","v":16642.835925498643},620778.40264870611]
["Outputs",null,null,null,null,"Non-IP","Audley (WM)",{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14875562.567},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H11*I11*'User Inputs'!$D$7/100","v":1152329.7848979251},{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K11*L11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N11*O11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q11*R11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T11*U11*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G11,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G11, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":455327.43300000002},{"$f":"IF(VLOOKUP(G11,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G11,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W11*X11*'User Inputs'!$D$7/100","v":31744.589457200385},1184074.3743551255]
["Revenue Input Figure Adjustment (£):",null,{"$f":"'User Inputs'!D62","v":0},null,null,"Non-IP","Austrey",{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58839333.832702465},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H12*I12*'User Inputs'!$D$7/100","v":4557966.5705812117},{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K12*L12*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N12*O12*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q12*R12*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T12*U12*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G12,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G12, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1801018.4631879451},{"$f":"IF(VLOOKUP(G12,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G12,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W12*X12*'User Inputs'!$D$7/100","v":125563.68796417165},4683530.2585453838]
["Unit Reference Price Adjustment (p/kWh/d):",null,{"$f":"'User Inputs'!D63","v":0},null,null,"Non-IP","Avonmouth Max Refill",{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H13*I13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K13*L13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N13*O13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q13*R13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T13*U13*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G13,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G13, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G13,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G13,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W13*X13*'User Inputs'!$D$7/100","v":0},0]
["Unit Reserve Price Adjustment (p/kWh/d):",null,{"$f":"'User Inputs'!D64","v":0},null,null,"Non-IP","Aylesbeare",{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18560746.442200001},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H14*I14*'User Inputs'!$D$7/100","v":1437801.1492978889},{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K14*L14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N14*O14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q14*R14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T14*U14*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G14,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G14, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":568127.55780000007},{"$f":"IF(VLOOKUP(G14,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G14,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W14*X14*'User Inputs'!$D$7/100","v":39608.806266858264},1477409.9555647471]
["Scaling Factor Adjustment to Reference Price:",null,{"$f":"'User Inputs'!D65","v":1},null,null,"Non-IP","Bacton",{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2410146.4382235613},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H15*I15*'User Inputs'!$D$7/100","v":186701.07528516548},{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K15*L15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N15*O15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q15*R15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T15*U15*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G15,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G15, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":73772.389173698626},{"$f":"IF(VLOOKUP(G15,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G15,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W15*X15*'User Inputs'!$D$7/100","v":5143.2750101746615},191844.35029534015]
["CRRC (p/kWh):",null,{"$f":"'User Inputs'!D66","v":0},null,null,"Non-IP","Bacton (Baird)",{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H16*I16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K16*L16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N16*O16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q16*R16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T16*U16*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G16,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G16, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G16,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G16,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W16*X16*'User Inputs'!$D$7/100","v":0},0]
["Expected Recovery following CRRC (£)",null,{"$f":"C2+(HLOOKUP(C9,'CRRC Inputs - Exit'!A:F,224,FALSE)*'User Inputs'!$D$7)*C16/100","v":409800770.33180058},null,null,"IP","Bacton (BBL)",{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":131505.51112328767},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H17*I17*'User Inputs'!$D$7/100","v":10187.024299959019},{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K17*L17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N17*O17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":9907.5419013698629},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q17*R17*'User Inputs'!$D$7/100","v":767.48395744035156},{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T17*U17*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G17,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G17, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":156080.97541917808},{"$f":"IF(VLOOKUP(G17,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G17,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W17*X17*'User Inputs'!$D$7/100","v":10881.677947924549},21836.18620532392]
["Difference to target recovery following CRRC (£)",null,{"$f":"C17-C3","v":-14198229.66819942},null,null,"Non-IP","Bacton (Great Yarmouth)",{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6064412.176330409},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H18*I18*'User Inputs'!$D$7/100","v":469777.37797868781},{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K18*L18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N18*O18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":403439.07191123278},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q18*R18*'User Inputs'!$D$7/100","v":31252.253947438177},{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T18*U18*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G18,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G18, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5192237.5353199989},{"$f":"IF(VLOOKUP(G18,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G18,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W18*X18*'User Inputs'!$D$7/100","v":361993.23163337563},863022.86355950159]
[null,null,null,null,null,"IP","Bacton (IUK)",{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":106782222.95406027},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H19*I19*'User Inputs'!$D$7/100","v":8271844.2044367054},{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K19*L19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N19*O19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":8044905.03251178},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q19*R19*'User Inputs'!$D$7/100","v":623195.50227995985},{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T19*U19*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G19,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G19, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":126737452.85452491},{"$f":"IF(VLOOKUP(G19,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G19,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W19*X19*'User Inputs'!$D$7/100","v":8835901.6350288335},17730941.3417455]
[null,null,null,null,null,"Non-IP","Baldersby",{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1093180.7326},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H20*I20*'User Inputs'!$D$7/100","v":84682.828819264119},{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K20*L20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N20*O20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q20*R20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T20*U20*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G20,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G20, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":33461.267400000004},{"$f":"IF(VLOOKUP(G20,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G20,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W20*X20*'User Inputs'!$D$7/100","v":2332.857893784324},87015.686713048446]
[null,null,null,null,null,"Non-IP","Balgray",{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14513728.964300001},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H21*I21*'User Inputs'!$D$7/100","v":1124300.4827663139},{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K21*L21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N21*O21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q21*R21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T21*U21*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G21,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G21, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":444252.03570000001},{"$f":"IF(VLOOKUP(G21,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G21,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W21*X21*'User Inputs'!$D$7/100","v":30972.433169477026},1155272.9159357909]
[null,null,null,null,null,"Non-IP","Barking (Horndon)",{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2623.8688767123285},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H22*I22*'User Inputs'!$D$7/100","v":203.25700252908479},{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K22*L22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N22*O22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":174.5546301369863},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q22*R22*'User Inputs'!$D$7/100","v":13.521807897531888},{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T22*U22*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G22,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G22, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2246.5080000000003},{"$f":"IF(VLOOKUP(G22,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G22,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W22*X22*'User Inputs'!$D$7/100","v":156.62239743045819},373.40120785707484]
[null,null,null,null,null,"Non-IP","Barrow (Bains)",{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H23*I23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K23*L23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N23*O23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q23*R23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T23*U23*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G23,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G23, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G23,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G23,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W23*X23*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Barrow (Black Start)",{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H24*I24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K24*L24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N24*O24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q24*R24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T24*U24*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G24,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G24, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G24,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G24,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W24*X24*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Barrow (Gateway)",{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H25*I25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K25*L25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N25*O25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q25*R25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T25*U25*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G25,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G25, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G25,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G25,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W25*X25*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Barton Stacey Max Refill (Humbly Grove)",{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4372042.4790191781},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H26*I26*'User Inputs'!$D$7/100","v":47415.004611824341},{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K26*L26*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N26*O26*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":46193.713183561638},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q26*R26*'User Inputs'!$D$7/100","v":500.97297410688276},{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T26*U26*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G26,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G26, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5204491.6853479454},{"$f":"IF(VLOOKUP(G26,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G26,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W26*X26*'User Inputs'!$D$7/100","v":50798.659574437923},98714.637160369137]
[null,null,null,null,null,"Non-IP","Bathgate",{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20455637.549800001},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H27*I27*'User Inputs'!$D$7/100","v":1584588.1667697304},{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K27*L27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N27*O27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q27*R27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T27*U27*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G27,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G27, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":626128.45020000008},{"$f":"IF(VLOOKUP(G27,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G27,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W27*X27*'User Inputs'!$D$7/100","v":43652.521588946605},1628240.6883586771]
[null,null,null,null,null,"Non-IP","Billingham ICI (Terra Billingham)",{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15194477.945583563},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H28*I28*'User Inputs'!$D$7/100","v":1177034.4431552936},{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K28*L28*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N28*O28*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q28*R28*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T28*U28*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G28,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G28, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3657685.471452055},{"$f":"IF(VLOOKUP(G28,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G28,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W28*X28*'User Inputs'!$D$7/100","v":255007.08993040607},1432041.5330856997]
[null,null,null,null,null,"Non-IP","Bishop Auckland",{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":51007327.134499997},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H29*I29*'User Inputs'!$D$7/100","v":3951263.1566289905},{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K29*L29*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N29*O29*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q29*R29*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T29*U29*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G29,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G29, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1561287.8655000001},{"$f":"IF(VLOOKUP(G29,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G29,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W29*X29*'User Inputs'!$D$7/100","v":108850.11251849214},4060113.2691474827]
[null,null,null,null,null,"Non-IP","Bishop Auckland (test facility)",{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":922726.7967123288},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H30*I30*'User Inputs'!$D$7/100","v":71478.679638904257},{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K30*L30*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N30*O30*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q30*R30*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T30*U30*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G30,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G30, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":222123.09041095886},{"$f":"IF(VLOOKUP(G30,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G30,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W30*X30*'User Inputs'!$D$7/100","v":15486.012489083856},86964.692127988121]
[null,null,null,null,null,"Non-IP","Blaby",{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9875057.6765767131},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H31*I31*'User Inputs'!$D$7/100","v":764967.57934709487},{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K31*L31*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N31*O31*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q31*R31*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T31*U31*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G31,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G31, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":302266.52890273975},{"$f":"IF(VLOOKUP(G31,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G31,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W31*X31*'User Inputs'!$D$7/100","v":21073.465315827932},786041.04466292285]
[null,null,null,null,null,"Non-IP","Blackness (BP Grangemouth)",{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":13353777.638676712},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H32*I32*'User Inputs'!$D$7/100","v":1034445.2954060206},{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K32*L32*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N32*O32*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q32*R32*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T32*U32*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G32,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G32, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3214583.5238904105},{"$f":"IF(VLOOKUP(G32,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G32,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W32*X32*'User Inputs'!$D$7/100","v":224114.83878631488},1258560.1341923354]
[null,null,null,null,null,"Non-IP","Blackrod",{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":123089649.53586413},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H33*I33*'User Inputs'!$D$7/100","v":9535092.7895312924},{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K33*L33*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N33*O33*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q33*R33*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T33*U33*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G33,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G33, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3767662.157286576},{"$f":"IF(VLOOKUP(G33,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G33,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W33*X33*'User Inputs'!$D$7/100","v":262674.46177900792},9797767.2513103001]
[null,null,null,null,null,"Non-IP","Blyborough",{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":61311072.92381727},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H34*I34*'User Inputs'!$D$7/100","v":4749438.8972484879},{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K34*L34*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N34*O34*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q34*R34*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T34*U34*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G34,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G34, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1876676.1474156168},{"$f":"IF(VLOOKUP(G34,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G34,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W34*X34*'User Inputs'!$D$7/100","v":130838.40227089771},4880277.2995193852]
[null,null,null,null,null,"Non-IP","Blyborough (Brigg)",{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":158411.92975616438},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H35*I35*'User Inputs'!$D$7/100","v":12271.319764816133},{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K35*L35*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N35*O35*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":10538.459468493149},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q35*R35*'User Inputs'!$D$7/100","v":816.35774632308824},{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T35*U35*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G35,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G35, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":135629.36420000001},{"$f":"IF(VLOOKUP(G35,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G35,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W35*X35*'User Inputs'!$D$7/100","v":9455.8293061822005},22543.506817321424]
[null,null,null,null,null,"Non-IP","Blyborough (Cottam)",{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6822438.3962191781},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H36*I36*'User Inputs'!$D$7/100","v":528497.59020442097},{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K36*L36*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N36*O36*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":453867.27265753428},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q36*R36*'User Inputs'!$D$7/100","v":35158.655299121259},{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T36*U36*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G36,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G36, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5841245.5639999993},{"$f":"IF(VLOOKUP(G36,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G36,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W36*X36*'User Inputs'!$D$7/100","v":407240.87526672892},970897.12077027117]
[null,null,null,null,null,"Non-IP","Braishfield A",{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":70076210.900832877},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H37*I37*'User Inputs'!$D$7/100","v":5428426.970080209},{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K37*L37*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N37*O37*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q37*R37*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T37*U37*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G37,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G37, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2144969.0443726028},{"$f":"IF(VLOOKUP(G37,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G37,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W37*X37*'User Inputs'!$D$7/100","v":149543.28858110274},5577970.2586613121]
[null,null,null,null,null,"Non-IP","Braishfield B",{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":55442269.582100004},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H38*I38*'User Inputs'!$D$7/100","v":4294814.2830929263},{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K38*L38*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N38*O38*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q38*R38*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T38*U38*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G38,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G38, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1697037.4179000002},{"$f":"IF(VLOOKUP(G38,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G38,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W38*X38*'User Inputs'!$D$7/100","v":118314.32112447068},4413128.604217397]
[null,null,null,null,null,"Non-IP","Brine Field (Teesside) Power Station",{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H39*I39*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K39*L39*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N39*O39*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q39*R39*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T39*U39*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G39,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G39, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G39,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G39,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W39*X39*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Brisley",{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2236338.28462137},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H40*I40*'User Inputs'!$D$7/100","v":173237.09290790535},{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K40*L40*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N40*O40*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q40*R40*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T40*U40*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G40,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G40, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":68452.279762191785},{"$f":"IF(VLOOKUP(G40,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G40,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W40*X40*'User Inputs'!$D$7/100","v":4772.3667870022773},178009.45969490762]
[null,null,null,null,null,"Non-IP","Broxburn",{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":54579912.5462},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H41*I41*'User Inputs'!$D$7/100","v":4228012.1239673048},{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K41*L41*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N41*O41*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q41*R41*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T41*U41*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G41,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G41, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1670641.4538000003},{"$f":"IF(VLOOKUP(G41,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G41,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W41*X41*'User Inputs'!$D$7/100","v":116474.04315536028},4344486.1671226649]
[null,null,null,null,null,"Non-IP","Burley Bank",{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14023884.652899999},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H42*I42*'User Inputs'!$D$7/100","v":1086354.8798725286},{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K42*L42*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N42*O42*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q42*R42*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T42*U42*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G42,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G42, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":429258.34710000001},{"$f":"IF(VLOOKUP(G42,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G42,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W42*X42*'User Inputs'!$D$7/100","v":29927.100833755219},1116281.9807062838]
[null,null,null,null,null,"Non-IP","Burnhervie",{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20011889.280499998},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H43*I43*'User Inputs'!$D$7/100","v":1550213.3762091591},{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K43*L43*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N43*O43*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q43*R43*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T43*U43*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G43,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G43, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":612545.71950000001},{"$f":"IF(VLOOKUP(G43,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G43,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W43*X43*'User Inputs'!$D$7/100","v":42705.55863760777},1592918.934846767]
[null,null,null,null,null,"Non-IP","Burton Point (Connahs Quay)",{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10160916.080594519},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H44*I44*'User Inputs'!$D$7/100","v":787111.4916683574},{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K44*L44*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N44*O44*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":675961.7311835615},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q44*R44*'User Inputs'!$D$7/100","v":52363.117884493688},{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T44*U44*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G44,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G44, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8699588.407399999},{"$f":"IF(VLOOKUP(G44,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G44,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W44*X44*'User Inputs'!$D$7/100","v":606519.27036325238},1445993.8799161036]
[null,null,null,null,null,"Non-IP","Caldecott",{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8827327.3564317804},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H45*I45*'User Inputs'!$D$7/100","v":683805.54940666154},{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K45*L45*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N45*O45*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q45*R45*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T45*U45*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G45,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G45, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":270196.45726684935},{"$f":"IF(VLOOKUP(G45,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G45,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W45*X45*'User Inputs'!$D$7/100","v":18837.599026734064},702643.14843339554]
[null,null,null,null,null,"Non-IP","Caldecott (Corby Power Station)",{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":27739.65461917808},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H46*I46*'User Inputs'!$D$7/100","v":2148.8417729741523},{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K46*L46*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N46*O46*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1845.3990575342466},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q46*R46*'User Inputs'!$D$7/100","v":142.95313467584248},{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T46*U46*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G46,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G46, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":23750.179199999999},{"$f":"IF(VLOOKUP(G46,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G46,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W46*X46*'User Inputs'!$D$7/100","v":1655.818722082005},3947.6136297319999]
[null,null,null,null,null,"Non-IP","Cambridge",{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H47*I47*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K47*L47*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N47*O47*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q47*R47*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T47*U47*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G47,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G47, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G47,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G47,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W47*X47*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Careston",{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3470495.2972000004},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H48*I48*'User Inputs'!$D$7/100","v":268840.59552702069},{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K48*L48*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N48*O48*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q48*R48*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T48*U48*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G48,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G48, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":106228.70280000001},{"$f":"IF(VLOOKUP(G48,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G48,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W48*X48*'User Inputs'!$D$7/100","v":7406.0693789933657},276246.66490601405]
[null,null,null,null,null,"Non-IP","Carrington (Partington) Power Station",{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14479871.494180823},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H49*I49*'User Inputs'!$D$7/100","v":1121677.726747246},{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K49*L49*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N49*O49*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":963283.12574246584},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q49*R49*'User Inputs'!$D$7/100","v":74620.360210449348},{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T49*U49*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G49,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G49, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":12397398.1472},{"$f":"IF(VLOOKUP(G49,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G49,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W49*X49*'User Inputs'!$D$7/100","v":864323.75033357739},2060621.8372912728]
[null,null,null,null,null,"Non-IP","Caythorpe",{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H50*I50*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K50*L50*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N50*O50*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q50*R50*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T50*U50*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G50,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G50, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G50,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G50,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W50*X50*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Centrax Industrial",{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17142.287860273973},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H51*I51*'User Inputs'!$D$7/100","v":1327.9207958500476},{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K51*L51*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N51*O51*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q51*R51*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T51*U51*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G51,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G51, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4126.5713424657533},{"$f":"IF(VLOOKUP(G51,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G51,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W51*X51*'User Inputs'!$D$7/100","v":287.69694869762787},1615.6177445476756]
[null,null,null,null,null,"Non-IP","Cirencester",{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7513420.0497000003},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H52*I52*'User Inputs'!$D$7/100","v":582024.22064529906},{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K52*L52*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N52*O52*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q52*R52*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T52*U52*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G52,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G52, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":229978.95030000003},{"$f":"IF(VLOOKUP(G52,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G52,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W52*X52*'User Inputs'!$D$7/100","v":16033.708562144535},598057.92920744361]
[null,null,null,null,null,"Non-IP","Cockenzie Power Station",{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H53*I53*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K53*L53*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N53*O53*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q53*R53*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T53*U53*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G53,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G53, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G53,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G53,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W53*X53*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Coffinswell",{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4687103.0412999997},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H54*I54*'User Inputs'!$D$7/100","v":363084.65075179288},{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K54*L54*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N54*O54*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q54*R54*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T54*U54*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G54,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G54, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":143467.95870000002},{"$f":"IF(VLOOKUP(G54,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G54,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W54*X54*'User Inputs'!$D$7/100","v":10002.321668139159},373086.97241993202]
[null,null,null,null,null,"Non-IP","Coldstream",{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2764313.8681000001},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H55*I55*'User Inputs'!$D$7/100","v":214136.52026072142},{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K55*L55*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N55*O55*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q55*R55*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T55*U55*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G55,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G55, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":84613.131900000008},{"$f":"IF(VLOOKUP(G55,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G55,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W55*X55*'User Inputs'!$D$7/100","v":5899.0716134897284},220035.59187421115]
[null,null,null,null,null,"Non-IP","Corbridge",{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":161741.2476},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H56*I56*'User Inputs'!$D$7/100","v":12529.224102723647},{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K56*L56*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N56*O56*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q56*R56*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T56*U56*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G56,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G56, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4950.7524000000003},{"$f":"IF(VLOOKUP(G56,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G56,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W56*X56*'User Inputs'!$D$7/100","v":345.15733305761421},12874.381435781261]
[null,null,null,null,null,"Non-IP","Coryton 2 (Thames Haven) Power Station",{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H57*I57*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K57*L57*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N57*O57*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q57*R57*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T57*U57*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G57,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G57, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G57,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G57,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W57*X57*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Cowpen Bewley",{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":34577416.740000002},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H58*I58*'User Inputs'!$D$7/100","v":2678526.4096647669},{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K58*L58*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N58*O58*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q58*R58*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T58*U58*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G58,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G58, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1058383.26},{"$f":"IF(VLOOKUP(G58,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G58,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W58*X58*'User Inputs'!$D$7/100","v":73788.530279644649},2752314.9399444116]
[null,null,null,null,null,"Non-IP","Crawley Down",{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H59*I59*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K59*L59*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N59*O59*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q59*R59*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T59*U59*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G59,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G59, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G59,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G59,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W59*X59*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Deborah Storage (Bacton)",{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H60*I60*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K60*L60*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N60*O60*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q60*R60*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T60*U60*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G60,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G60, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G60,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G60,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W60*X60*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Deeside",{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1603487.1803424656},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H61*I61*'User Inputs'!$D$7/100","v":124213.52330631582},{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K61*L61*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N61*O61*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":106673.05602739727},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q61*R61*'User Inputs'!$D$7/100","v":8263.3876300683096},{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T61*U61*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G61,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G61, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1372876.0649999999},{"$f":"IF(VLOOKUP(G61,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G61,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W61*X61*'User Inputs'!$D$7/100","v":95714.38903186348},228191.29996824762]
[null,null,null,null,null,"Non-IP","Didcot",{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":19557329.248569861},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H62*I62*'User Inputs'!$D$7/100","v":1515001.0565770089},{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K62*L62*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N62*O62*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1301064.3953095889},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q62*R62*'User Inputs'!$D$7/100","v":100786.45752271585},{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T62*U62*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G62,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G62, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":16744623.561600002},{"$f":"IF(VLOOKUP(G62,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G62,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W62*X62*'User Inputs'!$D$7/100","v":1167404.2942595042},2783191.808359229]
[null,null,null,null,null,"Non-IP","Dowlais",{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":91929413.316699997},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H63*I63*'User Inputs'!$D$7/100","v":7121276.9665617552},{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K63*L63*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N63*O63*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q63*R63*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T63*U63*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G63,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G63, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2813875.6833000006},{"$f":"IF(VLOOKUP(G63,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G63,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W63*X63*'User Inputs'!$D$7/100","v":196178.22664763036},7317455.1932093855]
[null,null,null,null,null,"Non-IP","Drakelow Power Station",{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H64*I64*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K64*L64*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N64*O64*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q64*R64*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T64*U64*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G64,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G64, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G64,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G64,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W64*X64*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Drointon",{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":60417177.429510415},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H65*I65*'User Inputs'!$D$7/100","v":4680193.6234622747},{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K65*L65*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N65*O65*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q65*R65*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T65*U65*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G65,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G65, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1849314.8198046577},{"$f":"IF(VLOOKUP(G65,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G65,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W65*X65*'User Inputs'!$D$7/100","v":128930.82093697475},4809124.4443992497]
[null,null,null,null,null,"Non-IP","Drum",{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":64968164.604300015},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H66*I66*'User Inputs'!$D$7/100","v":5032734.1104911389},{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K66*L66*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N66*O66*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q66*R66*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T66*U66*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G66,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G66, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1988616.3957000002},{"$f":"IF(VLOOKUP(G66,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G66,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W66*X66*'User Inputs'!$D$7/100","v":138642.67007464508},5171376.7805657843]
[null,null,null,null,null,"Non-IP","Dyffryn Clydach",{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39037084.372200005},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H67*I67*'User Inputs'!$D$7/100","v":3023992.8631305113},{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K67*L67*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N67*O67*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q67*R67*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T67*U67*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G67,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G67, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1194889.6277999999},{"$f":"IF(VLOOKUP(G67,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G67,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W67*X67*'User Inputs'!$D$7/100","v":83305.502660495244},{"$f":"J67+M67+P67+S67+V67+Y67","v":3107298.3657910065}]
[null,null,null,null,null,"Non-IP","Dynevor Max Refill",{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H68*I68*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K68*L68*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N68*O68*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q68*R68*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T68*U68*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G68,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G68, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G68,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G68,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W68*X68*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Eastoft (Keadby Blackstart)",{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H69*I69*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K69*L69*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N69*O69*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q69*R69*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T69*U69*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G69,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G69, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G69,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G69,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W69*X69*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Eastoft (Keadby)",{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6909001.7740684915},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H70*I70*'User Inputs'!$D$7/100","v":535203.18927859794},{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K70*L70*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N70*O70*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":459625.95920547942},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q70*R70*'User Inputs'!$D$7/100","v":35604.749757814825},{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T70*U70*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G70,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G70, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5915359.5269999988},{"$f":"IF(VLOOKUP(G70,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G70,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W70*X70*'User Inputs'!$D$7/100","v":412407.96417455049},983215.90321096324]
[null,null,null,null,null,"Non-IP","Easton Grey",{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":26578190.767499998},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H71*I71*'User Inputs'!$D$7/100","v":2058869.4183594764},{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K71*L71*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N71*O71*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q71*R71*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T71*U71*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G71,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G71, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":813534.23250000004},{"$f":"IF(VLOOKUP(G71,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G71,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W71*X71*'User Inputs'!$D$7/100","v":56718.107340769668},2115587.525700246]
[null,null,null,null,null,"Non-IP","Ecclestone",{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16006347.084698355},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H72*I72*'User Inputs'!$D$7/100","v":1239925.5765983283},{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K72*L72*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N72*O72*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q72*R72*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T72*U72*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G72,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G72, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":489939.71804136987},{"$f":"IF(VLOOKUP(G72,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G72,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W72*X72*'User Inputs'!$D$7/100","v":34157.694179607664},1274083.2707779359]
[null,null,null,null,null,"Non-IP","Elton",{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58423883.105500005},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H73*I73*'User Inputs'!$D$7/100","v":4525783.8383345045},{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K73*L73*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N73*O73*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q73*R73*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T73*U73*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G73,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G73, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1788301.8945000002},{"$f":"IF(VLOOKUP(G73,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G73,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W73*X73*'User Inputs'!$D$7/100","v":124677.11223197082},4650460.9505664753]
[null,null,null,null,null,"Non-IP","Enron Billingham",{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H74*I74*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K74*L74*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N74*O74*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q74*R74*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T74*U74*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G74,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G74, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G74,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G74,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W74*X74*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4016749.669915068},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H75*I75*'User Inputs'!$D$7/100","v":311155.98232164944},{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K75*L75*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N75*O75*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":267216.95554520545},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q75*R75*'User Inputs'!$D$7/100","v":20699.859619936688},{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T75*U75*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G75,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G75, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3439066.7718000002},{"$f":"IF(VLOOKUP(G75,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G75,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W75*X75*'User Inputs'!$D$7/100","v":239765.39710641693},571621.23904800299]
[null,null,null,null,null,"Non-IP","Evesham",{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5418474.4287},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H76*I76*'User Inputs'!$D$7/100","v":419740.05653743813},{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K76*L76*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N76*O76*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q76*R76*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T76*U76*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G76,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G76, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":165854.57130000001},{"$f":"IF(VLOOKUP(G76,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G76,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W76*X76*'User Inputs'!$D$7/100","v":11563.075039931691},431303.13157736982]
[null,null,null,null,null,"Non-IP","Farningham",{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":137855820.57922325},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H77*I77*'User Inputs'!$D$7/100","v":10678948.601741528},{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K77*L77*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N77*O77*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q77*R77*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T77*U77*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G77,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G77, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4219641.2152972594},{"$f":"IF(VLOOKUP(G77,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G77,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W77*X77*'User Inputs'!$D$7/100","v":294185.60870303109},10973134.210444558]
[null,null,null,null,null,"Non-IP","Farningham B",{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":72167075.426741108},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H78*I78*'User Inputs'!$D$7/100","v":5590394.9937121663},{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K78*L78*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N78*O78*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q78*R78*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T78*U78*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G78,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G78, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2208968.5047657536},{"$f":"IF(VLOOKUP(G78,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G78,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W78*X78*'User Inputs'!$D$7/100","v":154005.21300827188},5744400.2067204379]
[null,null,null,null,null,"Non-IP","Ferny Knoll (AM Paper)",{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242.87397260273974},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H79*I79*'User Inputs'!$D$7/100","v":18.814139723864042},{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K79*L79*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N79*O79*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q79*R79*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T79*U79*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G79,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G79, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":58.465753424657535},{"$f":"IF(VLOOKUP(G79,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G79,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W79*X79*'User Inputs'!$D$7/100","v":4.0761245759854337},22.890264299849477]
[null,null,null,null,null,"Non-IP","Fiddington",{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":21569637.0392},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H80*I80*'User Inputs'!$D$7/100","v":1670883.7126500895},{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K80*L80*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N80*O80*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q80*R80*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T80*U80*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G80,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G80, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":660226.9608},{"$f":"IF(VLOOKUP(G80,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G80,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W80*X80*'User Inputs'!$D$7/100","v":46029.806904191362},1716913.5195542809]
[null,null,null,null,null,"Non-IP","Ganstead",{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16363149.873299999},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H81*I81*'User Inputs'!$D$7/100","v":1267565.1686331481},{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K81*L81*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N81*O81*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q81*R81*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T81*U81*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G81,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G81, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":500861.12670000002},{"$f":"IF(VLOOKUP(G81,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G81,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W81*X81*'User Inputs'!$D$7/100","v":34919.114663056826},1302484.2832962049]
[null,null,null,null,null,"Non-IP","Garton Max Refill (Aldbrough)",{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18823992.154934246},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H82*I82*'User Inputs'!$D$7/100","v":204147.07293497853},{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K82*L82*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N82*O82*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":198888.75708493151},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q82*R82*'User Inputs'!$D$7/100","v":2156.957847430986},{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T82*U82*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G82,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G82, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":22408133.298235618},{"$f":"IF(VLOOKUP(G82,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G82,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W82*X82*'User Inputs'!$D$7/100","v":218715.52572950203},425019.55651191156]
[null,null,null,null,null,"Non-IP","Gilwern",{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":75866475.233699992},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H83*I83*'User Inputs'!$D$7/100","v":5876967.5898478758},{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K83*L83*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N83*O83*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q83*R83*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T83*U83*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G83,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G83, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2322203.7663000003},{"$f":"IF(VLOOKUP(G83,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G83,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W83*X83*'User Inputs'!$D$7/100","v":161899.76674908146},6038867.356596957]
[null,null,null,null,null,"Non-IP","Glenmavis",{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":124452952.38320002},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H84*I84*'User Inputs'!$D$7/100","v":9640700.5250199884},{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K84*L84*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N84*O84*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q84*R84*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T84*U84*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G84,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G84, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3809391.6168000009},{"$f":"IF(VLOOKUP(G84,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G84,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W84*X84*'User Inputs'!$D$7/100","v":265583.76278860593},9906284.2878085952]
[null,null,null,null,null,"Non-IP","Glenmavis Max Refill",{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H85*I85*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K85*L85*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N85*O85*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q85*R85*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T85*U85*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G85,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G85, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G85,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G85,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W85*X85*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Goole (Guardian Glass)",{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1158128.5086739727},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H86*I86*'User Inputs'!$D$7/100","v":89713.983540023895},{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K86*L86*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N86*O86*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q86*R86*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T86*U86*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G86,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G86, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":278790.08646575344},{"$f":"IF(VLOOKUP(G86,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G86,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W86*X86*'User Inputs'!$D$7/100","v":19436.731016364527},109150.71455638843]
[null,null,null,null,null,"Non-IP","Gosberton",{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11993366.521246303},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H87*I87*'User Inputs'!$D$7/100","v":929061.56667235959},{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K87*L87*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N87*O87*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q87*R87*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T87*U87*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G87,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G87, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":367106.03491808218},{"$f":"IF(VLOOKUP(G87,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G87,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W87*X87*'User Inputs'!$D$7/100","v":25593.956175566491},954655.52284792613]
[null,null,null,null,null,"Non-IP","Gowkhall (Longannet)",{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H88*I88*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K88*L88*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N88*O88*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q88*R88*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T88*U88*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G88,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G88, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G88,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G88,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W88*X88*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Grain Power Station",{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16049678.950679453},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H89*I89*'User Inputs'!$D$7/100","v":1243282.2630819706},{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K89*L89*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N89*O89*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1067715.6156383562},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q89*R89*'User Inputs'!$D$7/100","v":82710.183239062084},{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T89*U89*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G89,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G89, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13741438.255600002},{"$f":"IF(VLOOKUP(G89,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G89,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W89*X89*'User Inputs'!$D$7/100","v":958027.74961615342},2284020.195937186]
[null,null,null,null,null,"Non-IP","Great Wilbraham",{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20074746.524052057},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H90*I90*'User Inputs'!$D$7/100","v":1555082.5886248499},{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K90*L90*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N90*O90*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q90*R90*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T90*U90*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G90,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G90, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":614469.72252328775},{"$f":"IF(VLOOKUP(G90,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G90,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W90*X90*'User Inputs'!$D$7/100","v":42839.696582440723},1597922.2852072907]
[null,null,null,null,null,"Non-IP","Guyzance",{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1753320.4564000003},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H91*I91*'User Inputs'!$D$7/100","v":135820.30093185275},{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K91*L91*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N91*O91*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q91*R91*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T91*U91*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G91,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G91, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":53667.543600000005},{"$f":"IF(VLOOKUP(G91,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G91,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W91*X91*'User Inputs'!$D$7/100","v":3741.6022301436915},139561.90316199645]
[null,null,null,null,null,"Non-IP","Hardwick",{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":92308891.824900001},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H92*I92*'User Inputs'!$D$7/100","v":7150673.1245731208},{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K92*L92*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N92*O92*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q92*R92*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T92*U92*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G92,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G92, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2825491.1751000001},{"$f":"IF(VLOOKUP(G92,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G92,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W92*X92*'User Inputs'!$D$7/100","v":196988.03732849588},7347661.1619016165]
[null,null,null,null,null,"Non-IP","Harwarden (Shotton, aka Shotton Paper)",{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H93*I93*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K93*L93*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N93*O93*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q93*R93*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T93*U93*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G93,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G93, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G93,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G93,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W93*X93*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Hatfield Moor Max Refill",{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1284950.9570684931},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H94*I94*'User Inputs'!$D$7/100","v":13935.353063870232},{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K94*L94*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N94*O94*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":13576.413369863012},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q94*R94*'User Inputs'!$D$7/100","v":147.23683624604249},{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T94*U94*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G94,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G94, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1529609.2396712326},{"$f":"IF(VLOOKUP(G94,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G94,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W94*X94*'User Inputs'!$D$7/100","v":14929.81519534871},29012.405095464987]
[null,null,null,null,null,"Non-IP","Hatfield Power Station",{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H95*I95*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K95*L95*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N95*O95*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q95*R95*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T95*U95*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G95,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G95, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G95,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G95,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W95*X95*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Hill Top Farm (Hole House Farm)",{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2031833.1761863015},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H96*I96*'User Inputs'!$D$7/100","v":22035.325567317894},{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K96*L96*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N96*O96*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":21467.750926027395},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q96*R96*'User Inputs'!$D$7/100","v":232.81876012134242},{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T96*U96*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G96,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G96, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2418699.9376657535},{"$f":"IF(VLOOKUP(G96,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G96,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W96*X96*'User Inputs'!$D$7/100","v":23607.822276304127},45875.966603743364]
[null,null,null,null,null,"Non-IP","Hole House Max Refill",{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1764456.9524246575},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H97*I97*'User Inputs'!$D$7/100","v":19135.61794929067},{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K97*L97*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N97*O97*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":18642.732493150685},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q97*R97*'User Inputs'!$D$7/100","v":202.18130344837161},{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T97*U97*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G97,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G97, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2100414.5275616436},{"$f":"IF(VLOOKUP(G97,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G97,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W97*X97*'User Inputs'!$D$7/100","v":20501.184169664877},39838.983422403922]
[null,null,null,null,null,"Non-IP","Holford",{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17301543.48852329},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H98*I98*'User Inputs'!$D$7/100","v":187636.04613559216},{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K98*L98*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N98*O98*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":182803.01286575344},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q98*R98*'User Inputs'!$D$7/100","v":1982.507201080437},{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T98*U98*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G98,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G98, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":20595806.116208218},{"$f":"IF(VLOOKUP(G98,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G98,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W98*X98*'User Inputs'!$D$7/100","v":201026.23018955626},390644.78352622886]
[null,null,null,null,null,"Non-IP","Hollingsgreen (Hays Chemicals)",{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":447182.22996986302},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H99*I99*'User Inputs'!$D$7/100","v":34640.80101511543},{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K99*L99*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N99*O99*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q99*R99*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T99*U99*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G99,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G99, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":107647.7883287671},{"$f":"IF(VLOOKUP(G99,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G99,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W99*X99*'User Inputs'!$D$7/100","v":7505.0054066747134},42145.806421790141]
[null,null,null,null,null,"Non-IP","Holmes Chapel",{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17841008.9518},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H100*I100*'User Inputs'!$D$7/100","v":1382046.9589094534},{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K100*L100*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N100*O100*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q100*R100*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T100*U100*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G100,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G100, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":546097.04819999996},{"$f":"IF(VLOOKUP(G100,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G100,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W100*X100*'User Inputs'!$D$7/100","v":38072.879739925469},1420119.8386493789]
[null,null,null,null,null,"Non-IP","Horndon",{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":48838916.118282467},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H101*I101*'User Inputs'!$D$7/100","v":3783288.0236796383},{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K101*L101*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N101*O101*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q101*R101*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T101*U101*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G101,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G101, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1494914.7776079455},{"$f":"IF(VLOOKUP(G101,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G101,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W101*X101*'User Inputs'!$D$7/100","v":104222.70315671105},3887510.7268363493]
[null,null,null,null,null,"Non-IP","Hornsea Max Refill",{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9339072.8060767129},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H102*I102*'User Inputs'!$D$7/100","v":101282.68018787203},{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K102*L102*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N102*O102*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":98673.892734246576},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q102*R102*'User Inputs'!$D$7/100","v":1070.1229691872898},{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T102*U102*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G102,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G102, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11117258.58139178},{"$f":"IF(VLOOKUP(G102,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G102,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W102*X102*'User Inputs'!$D$7/100","v":108510.46907559119},210863.27223265049]
[null,null,null,null,null,"Non-IP","Humbleton",{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242575},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H103*I103*'User Inputs'!$D$7/100","v":18790.979925136849},{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K103*L103*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N103*O103*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q103*R103*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T103*U103*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G103,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G103, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":7425},{"$f":"IF(VLOOKUP(G103,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G103,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W103*X103*'User Inputs'!$D$7/100","v":517.65731567443868},19308.637240811287]
[null,null,null,null,null,"Non-IP","Hume",{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1634358.7655000002},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H104*I104*'User Inputs'!$D$7/100","v":126604.97888480654},{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K104*L104*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N104*O104*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q104*R104*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T104*U104*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G104,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G104, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":50026.234499999999},{"$f":"IF(VLOOKUP(G104,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G104,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W104*X104*'User Inputs'!$D$7/100","v":3487.7368706491579},130092.71575545569]
[null,null,null,null,null,"Non-IP","Ilchester",{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":29344714.979000002},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H105*I105*'User Inputs'!$D$7/100","v":2273177.1620292761},{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K105*L105*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N105*O105*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q105*R105*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T105*U105*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G105,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G105, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":898215.02100000007},{"$f":"IF(VLOOKUP(G105,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G105,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W105*X105*'User Inputs'!$D$7/100","v":62621.895847719825},2335799.0578769958]
[null,null,null,null,null,"Non-IP","Ipsden",{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8692263.7177999988},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H106*I106*'User Inputs'!$D$7/100","v":673342.89611532586},{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K106*L106*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N106*O106*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q106*R106*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T106*U106*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G106,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G106, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":266062.28220000002},{"$f":"IF(VLOOKUP(G106,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G106,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W106*X106*'User Inputs'!$D$7/100","v":18549.371960386132},691892.26807571203]
[null,null,null,null,null,"Non-IP","Ipsden 2",{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11320778.279100001},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H107*I107*'User Inputs'!$D$7/100","v":876959.77483043761},{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K107*L107*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N107*O107*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q107*R107*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T107*U107*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G107,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G107, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":346518.72090000001},{"$f":"IF(VLOOKUP(G107,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G107,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W107*X107*'User Inputs'!$D$7/100","v":24158.646584785729},901118.42141522339]
[null,null,null,null,null,"Non-IP","Keld",{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1382245.7165000001},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H108*I108*'User Inputs'!$D$7/100","v":107075.1376290133},{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K108*L108*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N108*O108*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q108*R108*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T108*U108*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G108,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G108, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":42309.283500000005},{"$f":"IF(VLOOKUP(G108,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G108,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W108*X108*'User Inputs'!$D$7/100","v":2949.7252693224004},110024.8628983357]
[null,null,null,null,null,"Non-IP","Kenn",{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":13585056.774900001},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H109*I109*'User Inputs'!$D$7/100","v":1052361.2455487591},{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K109*L109*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N109*O109*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q109*R109*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T109*U109*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G109,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G109, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":415826.22510000004},{"$f":"IF(VLOOKUP(G109,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G109,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W109*X109*'User Inputs'!$D$7/100","v":28990.638043407533},1081351.8835921667]
[null,null,null,null,null,"Non-IP","Kinknockie",{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2977260.7576000001},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H110*I110*'User Inputs'!$D$7/100","v":230632.36989780201},{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K110*L110*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N110*O110*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q110*R110*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T110*U110*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G110,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G110, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":91131.242400000003},{"$f":"IF(VLOOKUP(G110,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G110,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W110*X110*'User Inputs'!$D$7/100","v":6353.5022646276893},236985.8721624297]
[null,null,null,null,null,"Non-IP","Kirkstead",{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":833199.5209},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H111*I111*'User Inputs'!$D$7/100","v":64543.483338619146},{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K111*L111*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N111*O111*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q111*R111*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T111*U111*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G111,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G111, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":25503.4791},{"$f":"IF(VLOOKUP(G111,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G111,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W111*X111*'User Inputs'!$D$7/100","v":1778.0555597663501},66321.538898385494]
[null,null,null,null,null,"Non-IP","Langage Power Station",{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10300636.471309587},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H112*I112*'User Inputs'!$D$7/100","v":797934.8784850497},{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K112*L112*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N112*O112*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":685256.72352876712},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q112*R112*'User Inputs'!$D$7/100","v":53083.15092401985},{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T112*U112*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G112,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G112, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8819214.4215999991},{"$f":"IF(VLOOKUP(G112,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G112,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W112*X112*'User Inputs'!$D$7/100","v":614859.37560171774},1465877.4050107873]
[null,null,null,null,null,"Non-IP","Langholm",{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":150706.0257},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H113*I113*'User Inputs'!$D$7/100","v":11674.384843969321},{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K113*L113*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N113*O113*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q113*R113*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T113*U113*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G113,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G113, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4612.9743000000008},{"$f":"IF(VLOOKUP(G113,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G113,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W113*X113*'User Inputs'!$D$7/100","v":321.60806645295264},11995.992910422274]
[null,null,null,null,null,"Non-IP","Lauderhill",{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H114*I114*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K114*L114*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N114*O114*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q114*R114*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T114*U114*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G114,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G114, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G114,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G114,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W114*X114*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Leamington",{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2509404.4145},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H115*I115*'User Inputs'!$D$7/100","v":194390.05658835117},{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K115*L115*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N115*O115*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q115*R115*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T115*U115*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G115,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G115, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":76810.585500000001},{"$f":"IF(VLOOKUP(G115,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G115,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W115*X115*'User Inputs'!$D$7/100","v":5355.0924586278743},199745.14904697906]
[null,null,null,null,null,"Non-IP","Little Burdon",{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20298211.226300001},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H116*I116*'User Inputs'!$D$7/100","v":1572393.1966179151},{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K116*L116*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N116*O116*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q116*R116*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T116*U116*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G116,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G116, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":621309.77370000002},{"$f":"IF(VLOOKUP(G116,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G116,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W116*X116*'User Inputs'!$D$7/100","v":43316.572344220207},1615709.7689621353]
[null,null,null,null,null,"Non-IP","Littleton Drew",{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2231168.9489000002},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H117*I117*'User Inputs'!$D$7/100","v":172836.65228637983},{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K117*L117*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N117*O117*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q117*R117*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T117*U117*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G117,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G117, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":68294.051099999997},{"$f":"IF(VLOOKUP(G117,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G117,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W117*X117*'User Inputs'!$D$7/100","v":4761.3353762907673},177597.98766267061]
[null,null,null,null,null,"Non-IP","Lockerbie",{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6556424.8033000007},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H118*I118*'User Inputs'!$D$7/100","v":507890.94861168566},{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K118*L118*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N118*O118*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q118*R118*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T118*U118*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G118,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G118, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":200686.19670000003},{"$f":"IF(VLOOKUP(G118,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G118,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W118*X118*'User Inputs'!$D$7/100","v":13991.471767896892},521882.42037958256]
[null,null,null,null,null,"Non-IP","Lower Quinton",{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":25891686.052099999},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H119*I119*'User Inputs'!$D$7/100","v":2005689.5922207844},{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K119*L119*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N119*O119*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q119*R119*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T119*U119*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G119,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G119, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":792520.94790000003},{"$f":"IF(VLOOKUP(G119,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G119,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W119*X119*'User Inputs'!$D$7/100","v":55253.099866084282},2060942.6920868687]
[null,null,null,null,null,"Non-IP","Lupton",{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15005349.895},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H120*I120*'User Inputs'!$D$7/100","v":1162383.7107970705},{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K120*L120*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N120*O120*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q120*R120*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T120*U120*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G120,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G120, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":459300.10499999998},{"$f":"IF(VLOOKUP(G120,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G120,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W120*X120*'User Inputs'!$D$7/100","v":32021.556827378838},1194405.2676244495]
[null,null,null,null,null,"Non-IP","Luxborough Lane",{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":76418361.359165475},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H121*I121*'User Inputs'!$D$7/100","v":5919719.2382229492},{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K121*L121*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N121*O121*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q121*R121*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T121*U121*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G121,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G121, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2339096.4983687671},{"$f":"IF(VLOOKUP(G121,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G121,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W121*X121*'User Inputs'!$D$7/100","v":163077.49689549563},6082796.735118445]
[null,null,null,null,null,"Non-IP","Lyneham (Choakford)",{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39220143.110799998},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H122*I122*'User Inputs'!$D$7/100","v":3038173.4385490553},{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K122*L122*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N122*O122*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q122*R122*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T122*U122*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G122,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G122, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1200492.8892000001},{"$f":"IF(VLOOKUP(G122,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G122,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W122*X122*'User Inputs'!$D$7/100","v":83696.151718454334},3121869.5902675097]
[null,null,null,null,null,"Non-IP","Maelor",{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":47795997.997000001},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H123*I123*'User Inputs'!$D$7/100","v":3702498.7688900675},{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K123*L123*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N123*O123*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q123*R123*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T123*U123*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G123,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G123, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1462992.003},{"$f":"IF(VLOOKUP(G123,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G123,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W123*X123*'User Inputs'!$D$7/100","v":101997.10614493609},3804495.8750350038]
[null,null,null,null,null,"Non-IP","Malpas",{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":664870.90659999999},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H124*I124*'User Inputs'!$D$7/100","v":51503.971385048491},{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K124*L124*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N124*O124*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q124*R124*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T124*U124*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G124,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G124, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":20351.093400000002},{"$f":"IF(VLOOKUP(G124,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G124,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W124*X124*'User Inputs'!$D$7/100","v":1418.8407246442812},52922.812109692772]
[null,null,null,null,null,"Non-IP","Mappowder",{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":35325792.634900004},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H125*I125*'User Inputs'!$D$7/100","v":2736499.0631431644},{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K125*L125*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N125*O125*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q125*R125*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T125*U125*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G125,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G125, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1081290.3651000001},{"$f":"IF(VLOOKUP(G125,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G125,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W125*X125*'User Inputs'!$D$7/100","v":75385.571429265983},2811884.6345724305]
[null,null,null,null,null,"Non-IP","Marchwood Power Station",{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15458671.922265753},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H126*I126*'User Inputs'!$D$7/100","v":1197500.1288697205},{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K126*L126*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N126*O126*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1028398.4781972603},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q126*R126*'User Inputs'!$D$7/100","v":79664.496171683},{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T126*U126*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G126,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G126, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13235428.9694},{"$f":"IF(VLOOKUP(G126,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G126,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W126*X126*'User Inputs'!$D$7/100","v":922749.71476084949},2199914.3398022531]
[null,null,null,null,null,"Non-IP","Market Harborough",{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6961514.7760950672},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H127*I127*'User Inputs'!$D$7/100","v":539271.08896690072},{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K127*L127*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N127*O127*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q127*R127*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T127*U127*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G127,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G127, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":213085.63212410957},{"$f":"IF(VLOOKUP(G127,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G127,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W127*X127*'User Inputs'!$D$7/100","v":14855.937553421887},554127.02652032266]
[null,null,null,null,null,"Non-IP","Matching Green",{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":66107278.219732046},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H128*I128*'User Inputs'!$D$7/100","v":5120975.1125731068},{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K128*L128*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N128*O128*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q128*R128*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T128*U128*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G128,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G128, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2023483.6268432876},{"$f":"IF(VLOOKUP(G128,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G128,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W128*X128*'User Inputs'!$D$7/100","v":141073.54916941063},5262048.6617425177]
[null,null,null,null,null,"Non-IP","Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6911859.5027041091},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H129*I129*'User Inputs'!$D$7/100","v":535424.56213822227},{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K129*L129*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N129*O129*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":459816.07151232875},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q129*R129*'User Inputs'!$D$7/100","v":35619.476735209559},{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T129*U129*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G129,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G129, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5917806.2614000002},{"$f":"IF(VLOOKUP(G129,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G129,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W129*X129*'User Inputs'!$D$7/100","v":412578.54598757037},983622.58486100216]
[null,null,null,null,null,"Non-IP","Melkinthorpe",{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2360656.4542},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H130*I130*'User Inputs'!$D$7/100","v":182867.35253433755},{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K130*L130*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N130*O130*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q130*R130*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T130*U130*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G130,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G130, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":72257.545800000007},{"$f":"IF(VLOOKUP(G130,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G130,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W130*X130*'User Inputs'!$D$7/100","v":5037.6629220270461},187905.01545636461]
[null,null,null,null,null,"Non-IP","Mickle Trafford",{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":28489342.800505482},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H131*I131*'User Inputs'!$D$7/100","v":2206916.0822205115},{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K131*L131*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N131*O131*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q131*R131*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T131*U131*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G131,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G131, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":872032.85702876712},{"$f":"IF(VLOOKUP(G131,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G131,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W131*X131*'User Inputs'!$D$7/100","v":60796.52362955195},{"$f":"J131+M131+P131+S131+V131+Y131","v":2267712.6058500633}]
[null,null,null,null,null,"Non-IP","Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":12808805.269956164},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H132*I132*'User Inputs'!$D$7/100","v":992229.21856223163},{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K132*L132*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N132*O132*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":852114.3286684932},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q132*R132*'User Inputs'!$D$7/100","v":66008.711713618948},{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T132*U132*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G132,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G132, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":10966662.1548},{"$f":"IF(VLOOKUP(G132,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G132,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W132*X132*'User Inputs'!$D$7/100","v":764575.47379962611},1822813.4040754766]
[null,null,null,null,null,"Non-IP","Milwich",{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18387173.356400002},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H133*I133*'User Inputs'!$D$7/100","v":1424355.3763583368},{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K133*L133*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N133*O133*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q133*R133*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T133*U133*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G133,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G133, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":562814.64360000007},{"$f":"IF(VLOOKUP(G133,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G133,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W133*X133*'User Inputs'!$D$7/100","v":39238.399680571303},1463593.7760389082]
[null,null,null,null,null,"IP","Moffat (Irish Interconnector)",{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":44988476.292054795},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H134*I134*'User Inputs'!$D$7/100","v":3485015.1700154459},{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K134*L134*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N134*O134*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":3389403.3043561648},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q134*R134*'User Inputs'!$D$7/100","v":262558.83520704607},{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T134*U134*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G134,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G134, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":53395825.028986305},{"$f":"IF(VLOOKUP(G134,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G134,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W134*X134*'User Inputs'!$D$7/100","v":3722658.5121517926},7470232.5173742846]
[null,null,null,null,null,"Non-IP","Netherhowcleugh",{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":312545.27360000001},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H135*I135*'User Inputs'!$D$7/100","v":24211.200502582724},{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K135*L135*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N135*O135*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q135*R135*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T135*U135*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G135,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G135, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":9566.7263999999996},{"$f":"IF(VLOOKUP(G135,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G135,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W135*X135*'User Inputs'!$D$7/100","v":666.9745330660993},24878.175035648823]
[null,null,null,null,null,"Non-IP","Pannal",{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":123771615.48559999},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H136*I136*'User Inputs'!$D$7/100","v":9587921.0219176188},{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K136*L136*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N136*O136*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q136*R136*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T136*U136*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G136,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G136, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3788536.5143999998},{"$f":"IF(VLOOKUP(G136,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G136,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W136*X136*'User Inputs'!$D$7/100","v":264129.78348537354},9852050.8054029923]
[null,null,null,null,null,"Non-IP","Partington",{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":53078183.117399998},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H137*I137*'User Inputs'!$D$7/100","v":4111681.2261024471},{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K137*L137*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N137*O137*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q137*R137*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T137*U137*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G137,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G137, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1624674.8826000001},{"$f":"IF(VLOOKUP(G137,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G137,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W137*X137*'User Inputs'!$D$7/100","v":113269.33852800001},4224950.564630447]
[null,null,null,null,null,"Non-IP","Partington Max Refill",{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H138*I138*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K138*L138*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N138*O138*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q138*R138*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T138*U138*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G138,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G138, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G138,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G138,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W138*X138*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Paull",{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":45466861.738299996},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H139*I139*'User Inputs'!$D$7/100","v":3522073.1162872016},{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K139*L139*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N139*O139*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q139*R139*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T139*U139*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G139,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G139, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1391699.2617000001},{"$f":"IF(VLOOKUP(G139,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G139,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W139*X139*'User Inputs'!$D$7/100","v":97026.707614507788},3619099.8239017096]
[null,null,null,null,null,"Non-IP","Pembroke Power Station",{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39076566.002657533},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H140*I140*'User Inputs'!$D$7/100","v":3027051.2925867164},{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K140*L140*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N140*O140*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":2599594.6619726028},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q140*R140*'User Inputs'!$D$7/100","v":201376.60973562856},{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T140*U140*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G140,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G140, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":33456633.034000002},{"$f":"IF(VLOOKUP(G140,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G140,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W140*X140*'User Inputs'!$D$7/100","v":2332534.7943279725},5560962.6966503169]
[null,null,null,null,null,"Non-IP","Peterborough (Peterborough Power Station)",{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":171085.18508219175},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H141*I141*'User Inputs'!$D$7/100","v":13253.048658632535},{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K141*L141*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N141*O141*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":11381.556246575343},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q141*R141*'User Inputs'!$D$7/100","v":881.66791691729634},{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T141*U141*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G141,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G141, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":146479.97099999999},{"$f":"IF(VLOOKUP(G141,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G141,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W141*X141*'User Inputs'!$D$7/100","v":10212.313614535979},24347.03019008581]
[null,null,null,null,null,"Non-IP","Peterborough Eye (Tee)",{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":19816904.584600002},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H142*I142*'User Inputs'!$D$7/100","v":1535108.9610535754},{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K142*L142*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N142*O142*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q142*R142*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T142*U142*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G142,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G142, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":606577.41540000006},{"$f":"IF(VLOOKUP(G142,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G142,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W142*X142*'User Inputs'!$D$7/100","v":42289.459475380871},1577398.4205289562]
[null,null,null,null,null,"Non-IP","Peters Green",{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":109627264.0842156},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H143*I143*'User Inputs'!$D$7/100","v":8492234.2312858757},{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K143*L143*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N143*O143*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q143*R143*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T143*U143*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G143,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G143, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3355590.7897569863},{"$f":"IF(VLOOKUP(G143,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G143,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W143*X143*'User Inputs'!$D$7/100","v":233945.60548518132},8726179.8367710561]
[null,null,null,null,null,"Non-IP","Peters Green South Mimms",{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":160416844.85856247},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H144*I144*'User Inputs'!$D$7/100","v":12426629.749112809},{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K144*L144*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N144*O144*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q144*R144*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T144*U144*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G144,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G144, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4910213.6373279449},{"$f":"IF(VLOOKUP(G144,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G144,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W144*X144*'User Inputs'!$D$7/100","v":342331.04523733415},12768960.794350144]
[null,null,null,null,null,"Non-IP","Phillips Petroleum, Teesside",{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":145489.52443013695},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H145*I145*'User Inputs'!$D$7/100","v":11270.290561205444},{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K145*L145*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N145*O145*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q145*R145*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T145*U145*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G145,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G145, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":35022.915671232869},{"$f":"IF(VLOOKUP(G145,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G145,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W145*X145*'User Inputs'!$D$7/100","v":2441.7331331262817},13712.023694331725]
[null,null,null,null,null,"Non-IP","Pickering",{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8130225.2052000007},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H146*I146*'User Inputs'!$D$7/100","v":629804.79694014159},{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K146*L146*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N146*O146*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q146*R146*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T146*U146*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G146,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G146, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":248858.79480000003},{"$f":"IF(VLOOKUP(G146,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G146,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W146*X146*'User Inputs'!$D$7/100","v":17349.976525002556},647154.7734651441]
[null,null,null,null,null,"Non-IP","Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4395522.9554575356},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H147*I147*'User Inputs'!$D$7/100","v":340497.51052862307},{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K147*L147*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N147*O147*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q147*R147*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T147*U147*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G147,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G147, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1058110.7499178082},{"$f":"IF(VLOOKUP(G147,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G147,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W147*X147*'User Inputs'!$D$7/100","v":73769.53137895219},414267.04190757527]
[null,null,null,null,null,"Non-IP","Pitcairngreen",{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3330292.1442863052},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H148*I148*'User Inputs'!$D$7/100","v":257979.81172060152},{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K148*L148*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N148*O148*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q148*R148*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T148*U148*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G148,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G148, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":101937.21187808231},{"$f":"IF(VLOOKUP(G148,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G148,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W148*X148*'User Inputs'!$D$7/100","v":7106.8745411642558},265086.68626176578]
[null,null,null,null,null,"Non-IP","Pucklechurch",{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22014510.8565},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H149*I149*'User Inputs'!$D$7/100","v":1705345.6933575131},{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K149*L149*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N149*O149*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q149*R149*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T149*U149*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G149,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G149, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":673844.14350000012},{"$f":"IF(VLOOKUP(G149,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G149,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W149*X149*'User Inputs'!$D$7/100","v":46979.171785474929},1752324.865142988]
[null,null,null,null,null,"Non-IP","Rawcliffe",{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4896283.2262000004},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H150*I150*'User Inputs'!$D$7/100","v":379288.71405259607},{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K150*L150*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N150*O150*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q150*R150*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T150*U150*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G150,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G150, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":149870.7738},{"$f":"IF(VLOOKUP(G150,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G150,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W150*X150*'User Inputs'!$D$7/100","v":10448.714136479326},389737.42818907538]
[null,null,null,null,null,"Non-IP","Rollswood Kintore",{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H151*I151*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K151*L151*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N151*O151*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q151*R151*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T151*U151*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G151,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G151, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G151,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G151,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W151*X151*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Roosecote Power Station (Barrow)",{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H152*I152*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K152*L152*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N152*O152*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q152*R152*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T152*U152*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G152,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G152, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G152,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G152,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W152*X152*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Rosehill (Saltend Power Station)",{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22002233.96667397},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H153*I153*'User Inputs'!$D$7/100","v":1704394.6687660918},{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K153*L153*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N153*O153*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1463713.3152219178},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q153*R153*'User Inputs'!$D$7/100","v":113385.99411518319},{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T153*U153*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G153,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G153, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":18837905.759199999},{"$f":"IF(VLOOKUP(G153,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G153,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W153*X153*'User Inputs'!$D$7/100","v":1313344.0711428314},3131124.7340241065]
[null,null,null,null,null,"Non-IP","Ross (SW)",{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3903863.2970999996},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H154*I154*'User Inputs'!$D$7/100","v":302411.28247463523},{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K154*L154*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N154*O154*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q154*R154*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T154*U154*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G154,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G154, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":119493.7029},{"$f":"IF(VLOOKUP(G154,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G154,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W154*X154*'User Inputs'!$D$7/100","v":8330.8807384798511},310742.16321311507]
[null,null,null,null,null,"Non-IP","Ross (WM)",{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9765855.7203139737},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H155*I155*'User Inputs'!$D$7/100","v":756508.29142410692},{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K155*L155*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N155*O155*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q155*R155*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T155*U155*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G155,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G155, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":298923.95639835624},{"$f":"IF(VLOOKUP(G155,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G155,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W155*X155*'User Inputs'!$D$7/100","v":20840.427321206203},777348.71874531312]
[null,null,null,null,null,"Non-IP","Roudham Heath",{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16118381.054241918},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H156*I156*'User Inputs'!$D$7/100","v":1248604.2453507823},{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K156*L156*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N156*O156*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q156*R156*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T156*U156*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G156,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G156, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":493368.97589506849},{"$f":"IF(VLOOKUP(G156,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G156,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W156*X156*'User Inputs'!$D$7/100","v":34396.775717021956},1283001.0210678042]
[null,null,null,null,null,"Non-IP","Royston",{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2297456.9339999999},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H157*I157*'User Inputs'!$D$7/100","v":177971.62578856212},{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K157*L157*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N157*O157*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q157*R157*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T157*U157*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G157,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G157, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":70323.066000000006},{"$f":"IF(VLOOKUP(G157,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G157,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W157*X157*'User Inputs'!$D$7/100","v":4902.7945556304903},182874.42034419259]
[null,null,null,null,null,"Non-IP","Rugby",{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":62194862.158785746},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H158*I158*'User Inputs'!$D$7/100","v":4817901.2935067359},{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K158*L158*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N158*O158*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q158*R158*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T158*U158*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G158,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G158, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1903728.1316252053},{"$f":"IF(VLOOKUP(G158,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G158,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W158*X158*'User Inputs'!$D$7/100","v":132724.4167529991},4950625.7102597347]
[null,null,null,null,null,"Non-IP","Ryehouse",{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3596274.0554520548},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H159*I159*'User Inputs'!$D$7/100","v":278583.99909838213},{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K159*L159*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N159*O159*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":239244.53435616437},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q159*R159*'User Inputs'!$D$7/100","v":18532.986673339783},{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T159*U159*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G159,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G159, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3079063.3280000002},{"$f":"IF(VLOOKUP(G159,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G159,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W159*X159*'User Inputs'!$D$7/100","v":214666.62049347933},511783.60626520123]
[null,null,null,null,null,"Non-IP","Saddle Bow (Kings Lynn)",{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15.674246575342465},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H160*I160*'User Inputs'!$D$7/100","v":1.2141995372107814},{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K160*L160*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N160*O160*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1.0427397260273972},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q160*R160*'User Inputs'!$D$7/100","v":8.0775435469127146E-2},{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T160*U160*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G160,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G160, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13.42},{"$f":"IF(VLOOKUP(G160,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G160,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W160*X160*'User Inputs'!$D$7/100","v":0.93561766684861514},2.230592639528524]
[null,null,null,null,null,"Non-IP","Saltend BPHP (BP Saltend HP)",{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3590245.8830383564},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H161*I161*'User Inputs'!$D$7/100","v":278117.02901980409},{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K161*L161*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N161*O161*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q161*R161*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T161*U161*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G161,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G161, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":864260.70394520555},{"$f":"IF(VLOOKUP(G161,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G161,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W161*X161*'User Inputs'!$D$7/100","v":60254.663440697099},338371.69246050122]
[null,null,null,null,null,"Non-IP","Saltfleetby Storage (Theddlethorpe)",{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H162*I162*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K162*L162*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N162*O162*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q162*R162*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T162*U162*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G162,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G162, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G162,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G162,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W162*X162*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Saltwick Pressure Controlled",{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5504659.3856000006},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H163*I163*'User Inputs'!$D$7/100","v":426416.34137699992},{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K163*L163*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N163*O163*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q163*R163*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T163*U163*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G163,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G163, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":168492.61440000002},{"$f":"IF(VLOOKUP(G163,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G163,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W163*X163*'User Inputs'!$D$7/100","v":11746.994542932296},438163.33591993223]
[null,null,null,null,null,"Non-IP","Saltwick Volumetric Controlled",{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":38568719.591899998},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H164*I164*'User Inputs'!$D$7/100","v":2987711.1639271365},{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K164*L164*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N164*O164*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q164*R164*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T164*U164*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G164,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G164, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1180553.4081000001},{"$f":"IF(VLOOKUP(G164,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G164,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W164*X164*'User Inputs'!$D$7/100","v":82306.007844761785},3070017.1717718984]
[null,null,null,null,null,"Non-IP","Samlesbury",{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":96892850.035599992},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H165*I165*'User Inputs'!$D$7/100","v":7505767.7003329061},{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K165*L165*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N165*O165*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q165*R165*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T165*U165*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G165,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G165, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2965801.9643999999},{"$f":"IF(VLOOKUP(G165,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G165,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W165*X165*'User Inputs'!$D$7/100","v":206770.24696475171},7712537.9472976578]
[null,null,null,null,null,"Non-IP","Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242461.08684931506},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H166*I166*'User Inputs'!$D$7/100","v":18782.15568633347},{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K166*L166*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N166*O166*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q166*R166*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T166*U166*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G166,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G166, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":58366.361643835604},{"$f":"IF(VLOOKUP(G166,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G166,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W166*X166*'User Inputs'!$D$7/100","v":4069.1951642062572},22851.350850539726]
[null,null,null,null,null,"Non-IP","Seabank (DN)",{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":49484694.532799996},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H167*I167*'User Inputs'!$D$7/100","v":3833313.0024420237},{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K167*L167*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N167*O167*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q167*R167*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T167*U167*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G167,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G167, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1514681.4672000001},{"$f":"IF(VLOOKUP(G167,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G167,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W167*X167*'User Inputs'!$D$7/100","v":105600.8003249256},3938913.8027669494]
[null,null,null,null,null,"Non-IP","Seabank (Seabank Power Station phase II)",{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4001174.4845780814},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H168*I168*'User Inputs'!$D$7/100","v":309949.45652551384},{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K168*L168*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N168*O168*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":266180.80593424657},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q168*R168*'User Inputs'!$D$7/100","v":20619.594685219727},{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T168*U168*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G168,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G168, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3425731.5861999993},{"$f":"IF(VLOOKUP(G168,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G168,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W168*X168*'User Inputs'!$D$7/100","v":238835.69254322271},569404.74375395628]
[null,null,null,null,null,"Non-IP","Seal Sands TGPP",{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H169*I169*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K169*L169*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N169*O169*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q169*R169*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T169*U169*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G169,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G169, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G169,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G169,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W169*X169*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Sellafield Power Station",{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2823929.9442410958},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H170*I170*'User Inputs'!$D$7/100","v":218754.65687819128},{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K170*L170*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N170*O170*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":187863.82632328768},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q170*R170*'User Inputs'!$D$7/100","v":14552.799707720475},{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T170*U170*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G170,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G170, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2417796.5855999999},{"$f":"IF(VLOOKUP(G170,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G170,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W170*X170*'User Inputs'!$D$7/100","v":168564.32193246053},401871.77851837227]
[null,null,null,null,null,"Non-IP","Shellstar (aka Kemira, not Kemira CHP)",{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8480812.2992547955},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H171*I171*'User Inputs'!$D$7/100","v":656962.89256580663},{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K171*L171*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N171*O171*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q171*R171*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T171*U171*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G171,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G171, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2041540.6204931505},{"$f":"IF(VLOOKUP(G171,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G171,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W171*X171*'User Inputs'!$D$7/100","v":142332.4494875168},799295.3420533234]
[null,null,null,null,null,"Non-IP","Shorne",{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":46845411.582100004},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H172*I172*'User Inputs'!$D$7/100","v":3628861.9545460762},{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K172*L172*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N172*O172*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q172*R172*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T172*U172*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G172,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G172, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1433895.4179000002},{"$f":"IF(VLOOKUP(G172,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G172,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W172*X172*'User Inputs'!$D$7/100","v":99968.545856968587},3728830.5004030447]
[null,null,null,null,null,"Non-IP","Shotwick (Bridgewater Paper)",{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":133332.46773150685},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H173*I173*'User Inputs'!$D$7/100","v":10328.548797327434},{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K173*L173*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N173*O173*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q173*R173*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T173*U173*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G173,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G173, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":32096.412383561641},{"$f":"IF(VLOOKUP(G173,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G173,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W173*X173*'User Inputs'!$D$7/100","v":2237.7027174753312},12566.251514802765]
[null,null,null,null,null,"Non-IP","Shustoke",{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1800443.0014660275},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H174*I174*'User Inputs'!$D$7/100","v":139470.63092611052},{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K174*L174*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N174*O174*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q174*R174*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T174*U174*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G174,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G174, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":55109.921821643838},{"$f":"IF(VLOOKUP(G174,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G174,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W174*X174*'User Inputs'!$D$7/100","v":3842.1621814438149},143312.79310755435]
[null,null,null,null,null,"Non-IP","Silk Willoughby",{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2137658.227},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H175*I175*'User Inputs'!$D$7/100","v":165592.87985307895},{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K175*L175*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N175*O175*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q175*R175*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T175*U175*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G175,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G175, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":65431.773000000008},{"$f":"IF(VLOOKUP(G175,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G175,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W175*X175*'User Inputs'!$D$7/100","v":4561.7826223567981},170154.66247543576]
[null,null,null,null,null,"Non-IP","Soutra",{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10408403.248500001},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H176*I176*'User Inputs'!$D$7/100","v":806282.99080817355},{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K176*L176*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N176*O176*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q176*R176*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T176*U176*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G176,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G176, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":318591.75150000001},{"$f":"IF(VLOOKUP(G176,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G176,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W176*X176*'User Inputs'!$D$7/100","v":22211.629747812505},828494.62055598607]
[null,null,null,null,null,"Non-IP","Spalding 2 (South Holland) Power Station",{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H177*I177*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K177*L177*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N177*O177*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q177*R177*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T177*U177*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G177,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G177, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G177,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G177,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W177*X177*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","St Fergus",{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1024556.2651000001},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H178*I178*'User Inputs'!$D$7/100","v":79366.860598442901},{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K178*L178*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N178*O178*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q178*R178*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T178*U178*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G178,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G178, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":31360.734900000003},{"$f":"IF(VLOOKUP(G178,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G178,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W178*X178*'User Inputs'!$D$7/100","v":2186.4126391800255},81553.273237622925]
[null,null,null,null,null,"Non-IP","St. Fergus (Peterhead)",{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4783565.3176164376},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H179*I179*'User Inputs'!$D$7/100","v":370557.06422307057},{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K179*L179*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N179*O179*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":318229.87884931505},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q179*R179*'User Inputs'!$D$7/100","v":24651.556281711677},{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T179*U179*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G179,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G179, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4095600.1459999997},{"$f":"IF(VLOOKUP(G179,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G179,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W179*X179*'User Inputs'!$D$7/100","v":285537.69396016153},680746.31446494372]
[null,null,null,null,null,"Non-IP","St. Fergus (Shell Blackstart)",{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H180*I180*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K180*L180*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N180*O180*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q180*R180*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T180*U180*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G180,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G180, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G180,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G180,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W180*X180*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","St. Neots (Little Barford)",{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11919703.225778084},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H181*I181*'User Inputs'!$D$7/100","v":923355.2675633718},{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K181*L181*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N181*O181*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":792966.22113424679},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q181*R181*'User Inputs'!$D$7/100","v":61426.826105927074},{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T181*U181*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G181,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G181, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":10205429.429800002},{"$f":"IF(VLOOKUP(G181,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G181,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W181*X181*'User Inputs'!$D$7/100","v":711503.73116972228},1696285.8248390211]
[null,null,null,null,null,"Non-IP","Stallingborough",{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6815743.6120219184},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H182*I182*'User Inputs'!$D$7/100","v":527978.98129808751},{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K182*L182*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N182*O182*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":453421.89766575344},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q182*R182*'User Inputs'!$D$7/100","v":35124.154495123687},{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T182*U182*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G182,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G182, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5835513.6135999998},{"$f":"IF(VLOOKUP(G182,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G182,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W182*X182*'User Inputs'!$D$7/100","v":406841.2542488646},969944.39004207577]
[null,null,null,null,null,"Non-IP","Stanford Le Hope (Coryton)",{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8188777.8309534229},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H183*I183*'User Inputs'!$D$7/100","v":634340.55377863115},{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K183*L183*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N183*O183*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":544763.9164602739},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q183*R183*'User Inputs'!$D$7/100","v":42199.929168891824},{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T183*U183*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G183,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G183, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":7011080.1155999992},{"$f":"IF(VLOOKUP(G183,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G183,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W183*X183*'User Inputs'!$D$7/100","v":488799.58419123635},1165340.0671387594]
[null,null,null,null,null,"Non-IP","Staythorpe",{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":23175571.857794523},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H184*I184*'User Inputs'!$D$7/100","v":1795286.8413207603},{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K184*L184*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N184*O184*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1541770.4023835617},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q184*R184*'User Inputs'!$D$7/100","v":119432.65662314612},{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T184*U184*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G184,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G184, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":19842495.959000003},{"$f":"IF(VLOOKUP(G184,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G184,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W184*X184*'User Inputs'!$D$7/100","v":1383382.2484063082},3298101.7463502148]
[null,null,null,null,null,"Non-IP","Stranraer",{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":720384.68050000002},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H185*I185*'User Inputs'!$D$7/100","v":55804.324722875906},{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K185*L185*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N185*O185*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q185*R185*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T185*U185*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G185,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G185, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":22050.319500000001},{"$f":"IF(VLOOKUP(G185,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G185,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W185*X185*'User Inputs'!$D$7/100","v":1537.3076366510077},57341.632359526913]
[null,null,null,null,null,"Non-IP","Stratford-upon-Avon",{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3624109.3119999999},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H186*I186*'User Inputs'!$D$7/100","v":280740.24663833255},{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K186*L186*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N186*O186*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q186*R186*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T186*U186*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G186,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G186, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":110930.68800000001},{"$f":"IF(VLOOKUP(G186,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G186,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W186*X186*'User Inputs'!$D$7/100","v":7733.8831213466228},288474.1297596792]
[null,null,null,null,null,"Non-IP","Stublach (Cheshire)",{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9300468.3212958891},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"H187*I187*'User Inputs'!$D$7/100","v":100864.01274978016},{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"K187*L187*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"N187*O187*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":98266.009117808208},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"Q187*R187*'User Inputs'!$D$7/100","v":1065.699452341943},{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"T187*U187*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G187,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G187, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11071303.693939723},{"$f":"IF(VLOOKUP(G187,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G187,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"W187*X187*'User Inputs'!$D$7/100","v":108061.92446747301},209991.63666959511]
[null,null,null,null,null,"Non-IP","Sutton Bridge",{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1047214.7107000001},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H188*I188*'User Inputs'!$D$7/100","v":81122.088451290081},{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K188*L188*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N188*O188*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q188*R188*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T188*U188*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G188,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G188, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":32054.2893},{"$f":"IF(VLOOKUP(G188,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G188,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W188*X188*'User Inputs'!$D$7/100","v":2234.7659737225431},83356.854425012629]
[null,null,null,null,null,"Non-IP","Sutton Bridge Power Station",{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7408011.947057534},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H189*I189*'User Inputs'!$D$7/100","v":573858.82214709697},{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K189*L189*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N189*O189*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":492822.9443726028},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q189*R189*'User Inputs'!$D$7/100","v":38176.341561794965},{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T189*U189*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G189,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G189, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":6342602.8072000006},{"$f":"IF(VLOOKUP(G189,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G189,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W189*X189*'User Inputs'!$D$7/100","v":442194.57825781981},1054229.7419667118]
[null,null,null,null,null,"Non-IP","Tatsfield",{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":187049226.39990002},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H190*I190*'User Inputs'!$D$7/100","v":14489697.035114495},{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K190*L190*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N190*O190*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q190*R190*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T190*U190*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G190,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G190, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5725406.6000999995},{"$f":"IF(VLOOKUP(G190,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G190,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W190*X190*'User Inputs'!$D$7/100","v":399164.79619562032},14888861.831310116]
[null,null,null,null,null,"Non-IP","Teesside (BASF, aka BASF Teesside)",{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4489940.9409287665},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H191*I191*'User Inputs'!$D$7/100","v":347811.56378869421},{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K191*L191*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N191*O191*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q191*R191*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T191*U191*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G191,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G191, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1080839.486958904},{"$f":"IF(VLOOKUP(G191,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G191,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W191*X191*'User Inputs'!$D$7/100","v":75354.137036240238},423165.70082493447]
[null,null,null,null,null,"Non-IP","Teesside Hydrogen",{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2703930.6551490412},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H192*I192*'User Inputs'!$D$7/100","v":209458.95768264562},{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K192*L192*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N192*O192*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q192*R192*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T192*U192*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G192,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G192, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":650902.77590136987},{"$f":"IF(VLOOKUP(G192,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G192,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W192*X192*'User Inputs'!$D$7/100","v":45379.741917595136},254838.69960024074]
[null,null,null,null,null,"Non-IP","Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H193*I193*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K193*L193*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N193*O193*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q193*R193*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T193*U193*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G193,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G193, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G193,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G193,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W193*X193*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Thornton Curtis (DN)",{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":92695322.532600001},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H194*I194*'User Inputs'!$D$7/100","v":7180607.8320691418},{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K194*L194*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N194*O194*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q194*R194*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T194*U194*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G194,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G194, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2837319.4674},{"$f":"IF(VLOOKUP(G194,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G194,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W194*X194*'User Inputs'!$D$7/100","v":197812.68406802855},{"$f":"J194+M194+P194+S194+V194+Y194","v":7378420.5161371706}]
[null,null,null,null,null,"Non-IP","Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":36429289.636676714},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H195*I195*'User Inputs'!$D$7/100","v":2821981.0378224794},{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K195*L195*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N195*O195*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q195*R195*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T195*U195*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G195,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G195, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8769428.2038904112},{"$f":"IF(VLOOKUP(G195,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G195,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W195*X195*'User Inputs'!$D$7/100","v":611388.37225934351},3433369.4100818229]
[null,null,null,null,null,"Non-IP","Thornton Curtis (Killingholme)",{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3879033.8585945214},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H196*I196*'User Inputs'!$D$7/100","v":300487.87948377116},{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K196*L196*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N196*O196*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":258055.31918356169},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q196*R196*'User Inputs'!$D$7/100","v":19990.156950852685},{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T196*U196*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G196,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G196, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3321157.0414000005},{"$f":"IF(VLOOKUP(G196,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G196,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W196*X196*'User Inputs'!$D$7/100","v":231544.94801136502},552022.9844459889]
[null,null,null,null,null,"Non-IP","Thrintoft",{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6715915.9251999995},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H197*I197*'User Inputs'!$D$7/100","v":520245.86758462357},{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K197*L197*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N197*O197*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q197*R197*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T197*U197*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G197,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G197, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":205568.0748},{"$f":"IF(VLOOKUP(G197,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G197,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W197*X197*'User Inputs'!$D$7/100","v":14331.827311694307},534577.6948963179]
[null,null,null,null,null,"Non-IP","Tilbury Power Station",{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H198*I198*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K198*L198*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N198*O198*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q198*R198*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T198*U198*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G198,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G198, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G198,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G198,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W198*X198*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Tonna (Baglan Bay)",{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4975597.5658219168},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H199*I199*'User Inputs'!$D$7/100","v":385432.76914323156},{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K199*L199*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N199*O199*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":331004.95246575342},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q199*R199*'User Inputs'!$D$7/100","v":25641.172490589921},{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T199*U199*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G199,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G199, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4260014.6049999995},{"$f":"IF(VLOOKUP(G199,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G199,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W199*X199*'User Inputs'!$D$7/100","v":297000.36702467396},708074.30865849543]
[null,null,null,null,null,"Non-IP","Towlaw",{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":555063.02590000001},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H200*I200*'User Inputs'!$D$7/100","v":42997.74575645724},{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K200*L200*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N200*O200*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q200*R200*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T200*U200*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G200,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G200, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":16989.974100000003},{"$f":"IF(VLOOKUP(G200,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G200,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W200*X200*'User Inputs'!$D$7/100","v":1184.5096816140392},44182.255438071275]
[null,null,null,null,null,"Non-IP","Towton",{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58148754.5405},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H201*I201*'User Inputs'!$D$7/100","v":4504471.1089034136},{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K201*L201*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N201*O201*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q201*R201*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T201*U201*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G201,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G201, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1779880.4595000001},{"$f":"IF(VLOOKUP(G201,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G201,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W201*X201*'User Inputs'!$D$7/100","v":124089.98530453286},4628561.0942079462]
[null,null,null,null,null,"Non-IP","Trafford Power Station",{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H202*I202*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K202*L202*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N202*O202*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q202*R202*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T202*U202*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G202,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G202, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G202,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G202,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W202*X202*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Tur Langton",{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":54865618.239849046},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H203*I203*'User Inputs'!$D$7/100","v":4250144.2066380521},{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K203*L203*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N203*O203*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q203*R203*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T203*U203*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G203,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G203, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1679386.6450824656},{"$f":"IF(VLOOKUP(G203,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G203,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W203*X203*'User Inputs'!$D$7/100","v":117083.74177412667},4367227.948412179]
[null,null,null,null,null,"Non-IP","Upper Neeston (Milford Haven Refinery)",{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H204*I204*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K204*L204*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N204*O204*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q204*R204*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T204*U204*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G204,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G204, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G204,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G204,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W204*X204*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Walesby",{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":513904.84049999999},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H205*I205*'User Inputs'!$D$7/100","v":39809.442610599421},{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K205*L205*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N205*O205*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q205*R205*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T205*U205*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G205,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G205, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":15730.159500000002},{"$f":"IF(VLOOKUP(G205,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G205,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W205*X205*'User Inputs'!$D$7/100","v":1096.6777295489255},40906.120340148344]
[null,null,null,null,null,"Non-IP","Warburton",{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":93483935.798199996},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H206*I206*'User Inputs'!$D$7/100","v":7241697.4581336007},{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K206*L206*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N206*O206*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q206*R206*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T206*U206*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G206,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G206, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2861458.2017999999},{"$f":"IF(VLOOKUP(G206,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G206,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W206*X206*'User Inputs'!$D$7/100","v":199495.59214254472},7441193.0502761453]
[null,null,null,null,null,"Non-IP","West Burton Power Station",{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16178640.381802738},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H207*I207*'User Inputs'!$D$7/100","v":1253272.2111943259},{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K207*L207*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N207*O207*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1076294.8610082192},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q207*R207*'User Inputs'!$D$7/100","v":83374.771211927859},{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T207*U207*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G207,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G207, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13851852.647600001},{"$f":"IF(VLOOKUP(G207,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G207,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W207*X207*'User Inputs'!$D$7/100","v":965725.63753191696},2302372.6199381705]
[null,null,null,null,null,"Non-IP","West Winch",{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9813722.8549915068},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H208*I208*'User Inputs'!$D$7/100","v":760216.30076884304},{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K208*L208*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N208*O208*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q208*R208*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T208*U208*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G208,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G208, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":300389.12583041092},{"$f":"IF(VLOOKUP(G208,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G208,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W208*X208*'User Inputs'!$D$7/100","v":20942.576233691816},781158.87700253481]
[null,null,null,null,null,"Non-IP","Weston Point",{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8817121.4858295899},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H209*I209*'User Inputs'!$D$7/100","v":683014.95553011075},{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K209*L209*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N209*O209*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q209*R209*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T209*U209*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G209,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G209, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":269884.0648553425},{"$f":"IF(VLOOKUP(G209,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G209,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W209*X209*'User Inputs'!$D$7/100","v":18815.819603545147},701830.77513365587]
[null,null,null,null,null,"Non-IP","Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":339852.33549315075},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H210*I210*'User Inputs'!$D$7/100","v":26326.531644904335},{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K210*L210*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N210*O210*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q210*R210*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T210*U210*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G210,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G210, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":81810.836438356157},{"$f":"IF(VLOOKUP(G210,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G210,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W210*X210*'User Inputs'!$D$7/100","v":5703.7007385535362},32030.232383457871]
[null,null,null,null,null,"Non-IP","Weston Point (Rocksavage)",{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9438833.7921643835},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H211*I211*'User Inputs'!$D$7/100","v":731175.66239416378},{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K211*L211*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N211*O211*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":627924.72449315072},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q211*R211*'User Inputs'!$D$7/100","v":48641.949469021463},{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T211*U211*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G211,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G211, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8081354.9080000008},{"$f":"IF(VLOOKUP(G211,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G211,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W211*X211*'User Inputs'!$D$7/100","v":563417.17019363388},1343234.7820568192]
[null,null,null,null,null,"Non-IP","Wetheral",{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15256998.170299999},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H212*I212*'User Inputs'!$D$7/100","v":1181877.548535327},{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K212*L212*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N212*O212*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q212*R212*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T212*U212*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G212,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G212, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":467002.82970000006},{"$f":"IF(VLOOKUP(G212,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G212,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W212*X212*'User Inputs'!$D$7/100","v":32558.576597288764},1214436.1251326157]
[null,null,null,null,null,"Non-IP","Whitwell",{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":101359701.76899999},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H213*I213*'User Inputs'!$D$7/100","v":7851790.6674601128},{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K213*L213*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N213*O213*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q213*R213*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T213*U213*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G213,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G213, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3102528.2310000001},{"$f":"IF(VLOOKUP(G213,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G213,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W213*X213*'User Inputs'!$D$7/100","v":216302.55028466333},8068093.217744776]
[null,null,null,null,null,"Non-IP","Willington Power Station",{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H214*I214*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K214*L214*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N214*O214*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q214*R214*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T214*U214*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G214,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G214, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G214,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G214,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W214*X214*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Winkfield (NT)",{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5111005.5334230121},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H215*I215*'User Inputs'!$D$7/100","v":395922.09574694501},{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K215*L215*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N215*O215*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q215*R215*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T215*U215*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G215,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G215, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":156443.22822082185},{"$f":"IF(VLOOKUP(G215,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G215,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W215*X215*'User Inputs'!$D$7/100","v":10906.933545620772},406829.02929256577]
[null,null,null,null,null,"Non-IP","Winkfield (SE)",{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":87758434.192000002},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H216*I216*'User Inputs'!$D$7/100","v":6798173.6583049176},{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K216*L216*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N216*O216*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q216*R216*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T216*U216*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G216,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G216, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2686205.8080000002},{"$f":"IF(VLOOKUP(G216,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G216,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W216*X216*'User Inputs'!$D$7/100","v":187277.31823816389},6985450.9765430819]
[null,null,null,null,null,"Non-IP","Winkfield (SO)",{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":67260183.9771},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H217*I217*'User Inputs'!$D$7/100","v":5210284.5176736973},{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K217*L217*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N217*O217*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q217*R217*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T217*U217*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G217,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G217, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2058773.0229000002},{"$f":"IF(VLOOKUP(G217,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G217,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W217*X217*'User Inputs'!$D$7/100","v":143533.8608238874},5353818.3784975847]
[null,null,null,null,null,"Non-IP","Wragg Marsh (Spalding)",{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11242710.258758903},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H218*I218*'User Inputs'!$D$7/100","v":870912.26538789505},{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K218*L218*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N218*O218*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":747928.81167671236},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q218*R218*'User Inputs'!$D$7/100","v":57938.020346897087},{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T218*U218*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G218,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G218, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":9625800.5734000001},{"$f":"IF(VLOOKUP(G218,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G218,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W218*X218*'User Inputs'!$D$7/100","v":671093.07556144346},1599943.3612962356]
[null,null,null,null,null,"Non-IP","Wyre Power Station",{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H219*I219*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K219*L219*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N219*O219*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q219*R219*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T219*U219*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G219,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G219, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(G219,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G219,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W219*X219*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,null,"Non-IP","Yelverton",{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":70772614.670000002},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H220*I220*'User Inputs'!$D$7/100","v":5482373.6226462563},{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K220*L220*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N220*O220*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q220*R220*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T220*U220*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G220,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G220, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2166285.33},{"$f":"IF(VLOOKUP(G220,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G220,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W220*X220*'User Inputs'!$D$7/100","v":151029.42072898531},5633403.0433752416]
[null,null,null,null,null,"Non-IP","Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1930.8480821917808},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"H221*I221*'User Inputs'!$D$7/100","v":149.57241080471911},{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"K221*L221*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"N221*O221*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"Q221*R221*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"T221*U221*'User Inputs'!$D$7/100","v":0},{"$f":"(IF(VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)>0, (VLOOKUP(G221,'Exit Prices'!$A:$C,3,FALSE)), 0))*VLOOKUP($G221, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":464.80273972602731},{"$f":"IF(VLOOKUP(G221,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(G221,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"W221*X221*'User Inputs'!$D$7/100","v":32.405190379084189},181.9776011838033]

{"sheet":"Entry Anticipated Rev. Recovery","index":29,"n_rows":28,"n_cols":26,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,21,0,23],[0,6,0,8],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20],[0,0,0,2],[1,0,1,1],[5,0,5,2],[6,0,6,1],[2,0,2,1],[3,0,3,1],[11,0,11,2],[15,0,15,1],[18,0,18,2],[21,0,21,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[20,0,20,1],[19,0,19,1],[16,0,16,2],[13,0,13,1],[14,0,14,1],[12,0,12,1]]}
["INPUTS",null,null,null,null,null,"Non IP - QSEC",null,null,"Non-IP - N/A",null,null,"Non-IP - MSEC",null,null,"Non-IP - DADSEC",null,null,"Non-IP - WDDSEC",null,null,"Non-IP - DISEC"]
["Anticipated Booking Scenario",null,"User Input Capacity Levels",null,null,"Entry Point","Actual Bookings\nYearly","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nYearly\n(£)","Actual Bookings\nQuarterly","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nQuarterly\n(£)","Actual Bookings\nMonthly","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nMonthly\n(£)","Actual Bookings\nDaily","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Revenue Recovered\nDaily\n(£)","Actual Bookings\nWithin Day","Reserve Price for Within Day Standard Capacity\n(p/kWh/d)","Revenue Recovered\nWithin Day\n(£)","Actual Bookings\nDaily Interruptible","Reserve Price for Daily Interruptible Capacity\n(p/kWh/d)","Revenue Recovered\nDaily Interruptible\n(£)","Revenue from anticipated Capacity Booked (without Existing Contracts if excluded) (£)","Revenue from CRRC (if based on bookings) (£)"]
["Flow Scenario",null,"Forecast Entry Flow Levels",null,null,"Avonmouth",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G3*H3*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J3*K3*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M3*N3*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P3*Q3*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S3*T3*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V3*W3*'User Inputs'!$D$7/100","v":0},{"$f":"I3+L3+O3+R3+U3+X3","v":0},{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G3+J3+M3+P3+S3+V3)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G3+J3+M3+P3+S3+V3)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Optional Charge",null,"No",null,null,"Bacton IP",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":69462172.117890418},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G4*H4*'User Inputs'!$D$7/100","v":13359333.232679028},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J4*K4*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":3035934.0960616441},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M4*N4*'User Inputs'!$D$7/100","v":583886.94198771974},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":6776204.9024095889},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P4*Q4*'User Inputs'!$D$7/100","v":1303235.6545165903},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":76821276.366743833},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S4*T4*'User Inputs'!$D$7/100","v":14774675.180057261},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":86779140.201826021},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V4*W4*'User Inputs'!$D$7/100","v":15020841.914799282},{"$f":"I4+L4+O4+R4+U4+X4","v":45041972.924039878},0]
[null,null,null,null,null,"Bacton UKCS",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":43721239.711600006},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G5*H5*'User Inputs'!$D$7/100","v":8408700.6329401676},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J5*K5*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":84567.194800000027},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M5*N5*'User Inputs'!$D$7/100","v":16264.411282282725},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":169134.38960000005},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P5*Q5*'User Inputs'!$D$7/100","v":32528.822564565449},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":65133653.43496},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S5*T5*'User Inputs'!$D$7/100","v":12526849.56961415},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":60025794.869040012},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V5*W5*'User Inputs'!$D$7/100","v":10390031.215347851},31374374.651749015,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G5+J5+M5+P5+S5+V5)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G5+J5+M5+P5+S5+V5)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["RESULTS",null,null,null,null,"Burton Point",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":4680896.7353424663},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G6*H6*'User Inputs'!$D$7/100","v":900254.8784260297},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J6*K6*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M6*N6*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P6*Q6*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":7525684.145205481},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S6*T6*'User Inputs'!$D$7/100","v":1447379.4762573373},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":7494162.9550684933},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V6*W6*'User Inputs'!$D$7/100","v":1297185.4384593247},3644819.7931426917,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G6+J6+M6+P6+S6+V6)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G6+J6+M6+P6+S6+V6)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Y3:Y28) +IF('User Inputs'!C23=\"Yes\",('Revenue Input'!F3)+(IF('Entry Adjustment Calcs'!C10=\"Yes\",'Entry Adjustment Calcs'!C15*(HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$30,29,FALSE)),0)*'User Inputs'!D7/100),0) + SUM(Z3:Z28) +IF('Entry Adjustment Calcs'!C9=\"Forecast Entry Flow Levels\",'Entry Adjustment Calcs'!C17*HLOOKUP(C3,'CRRC Inputs - Entry'!C1:F29,29,FALSE)*'User Inputs'!D7/100,IF('Entry Adjustment Calcs'!C9=\"Historical Entry Flow Levels\",'Entry Adjustment Calcs'!C17*HLOOKUP(C3,'CRRC Inputs - Entry'!C1:F29,29,FALSE)*'User Inputs'!D7/100,0))","v":397703098.18670046},null,null,"Barrow",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":2816558.2270205482},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G7*H7*'User Inputs'!$D$7/100","v":541695.41171488899},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J7*K7*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":5447.8882534246577},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M7*N7*'User Inputs'!$D$7/100","v":1047.7667538005589},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":10895.776506849315},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P7*Q7*'User Inputs'!$D$7/100","v":2095.5335076011179},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":4195963.5327876713},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S7*T7*'User Inputs'!$D$7/100","v":806989.95377719041},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":3866911.0822808226},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V7*W7*'User Inputs'!$D$7/100","v":669334.35766287323},2021163.0234163543,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G7+J7+M7+P7+S7+V7)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G7+J7+M7+P7+S7+V7)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Target Revenue Recovery for Entry (£):",null,{"$f":"('User Inputs'!C13/100)* 'Revenue Input'!B3+'User Inputs'!C16","v":423999000},null,null,"Barton Stacey",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":6344594.5919671236},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G8*H8*'User Inputs'!$D$7/100","v":170831.64996781948},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J8*K8*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M8*N8*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P8*Q8*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":3446446.4450191776},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S8*T8*'User Inputs'!$D$7/100","v":92797.439488692064},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":514287.31341643841},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V8*W8*'User Inputs'!$D$7/100","v":12462.718323675719},276091.80778018729,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G8+J8+M8+P8+S8+V8)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G8+J8+M8+P8+S8+V8)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Difference to Target Recovery (£):",null,{"$f":"C7-C8","v":-26295901.813299537},null,null,"Canonbie",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G9*H9*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J9*K9*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M9*N9*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P9*Q9*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S9*T9*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V9*W9*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G9+J9+M9+P9+S9+V9)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G9+J9+M9+P9+S9+V9)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Difference to Target Recovery (£m):",null,{"$f":"C9/1000000","v":-26.295901813299537},null,null,"Cheshire",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G10*H10*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J10*K10*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M10*N10*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P10*Q10*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S10*T10*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V10*W10*'User Inputs'!$D$7/100","v":0},{"$f":"I10+L10+O10+R10+U10+X10","v":0},{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G10+J10+M10+P10+S10+V10)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G10+J10+M10+P10+S10+V10)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Caythorpe",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G11*H11*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J11*K11*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M11*N11*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P11*Q11*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S11*T11*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V11*W11*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G11+J11+M11+P11+S11+V11)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G11+J11+M11+P11+S11+V11)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["IP Capacity Adjustment",null,null,null,"`","Dynevor Arms",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G12*H12*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J12*K12*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M12*N12*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P12*Q12*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S12*T12*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V12*W12*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G12+J12+M12+P12+S12+V12)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G12+J12+M12+P12+S12+V12)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["IP Proportion of Target Recovery",null,{"$f":"IF($C$15=\"No\", IF($C$4=\"Yes\",($C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)-VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)-'Anticipated Entry Bookings'!$B$4)/VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)+VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$21:$H$35,7,0)), $C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)-VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)-'Anticipated Entry Bookings'!$B$4)/VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)), IF($C$4=\"Yes\",($C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)-VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0))/VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)+VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$21:$H$35,7,0)), $C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)-VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0))/VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)))","v":-3638681.129301887},null,null,"Easington",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":76316106.095206887},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G13*H13*'User Inputs'!$D$7/100","v":14677518.155004095},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J13*K13*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":147613.35801780829},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M13*N13*'User Inputs'!$D$7/100","v":28389.783665385101},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":295226.71603561658},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P13*Q13*'User Inputs'!$D$7/100","v":56779.567330770202},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":113691808.34531593},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S13*T13*'User Inputs'!$D$7/100","v":21865811.379079599},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":104775961.52104032},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V13*W13*'User Inputs'!$D$7/100","v":18135961.60112131},54764460.486201152,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G13+J13+M13+P13+S13+V13)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G13+J13+M13+P13+S13+V13)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Denominator for Unit Price Adjustment (demand as a proxy for capacity):",null,"Anticipated Entry Capacity Bookings",null,null,"Fleetwood",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G14*H14*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J14*K14*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M14*N14*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P14*Q14*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S14*T14*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V14*W14*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G14+J14+M14+P14+S14+V14)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G14+J14+M14+P14+S14+V14)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Apply adjustments to Existing Contracts:",null,"Yes",null,null,"Glenmavis",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G15*H15*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J15*K15*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M15*N15*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P15*Q15*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S15*T15*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V15*W15*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G15+J15+M15+P15+S15+V15)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G15+J15+M15+P15+S15+V15)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Unit Price Adjustment for all Entry Bookings (p/kWh/d):",null,{"$f":"IF($C$4=\"Yes\", ((-1*$C$13)*100)/((HLOOKUP($C$14,'Adjustment Denominators - Entry'!$A$1:$F$29,29,0)*'User Inputs'!$D$7)-(VLOOKUP('User Inputs'!$C$7, 'Optional Charge'!$B$21:$H$35, 6, 0)*1000000)), ((-1)*$C$13*100)/((HLOOKUP($C$14,'Adjustment Denominators - Entry'!$A$1:$F$29,29,0))*'User Inputs'!$D$7))","v":4.104580781364736E-3},null,null,"Garton",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":27885281.643517807},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G16*H16*'User Inputs'!$D$7/100","v":750826.33002442599},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J16*K16*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M16*N16*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P16*Q16*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":15147560.398947943},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S16*T16*'User Inputs'!$D$7/100","v":407856.27803795977},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":2260356.6504410957},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V16*W16*'User Inputs'!$D$7/100","v":54775.195713770256},1213457.8037761562,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G16+J16+M16+P16+S16+V16)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G16+J16+M16+P16+S16+V16)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Please note: If Flow Levels are used in Cell C12 a proxy for Capacity, this will apply the adjustment over the total aggregate flows to be used as a proxy for capacity bookings. It is not possible to exclude Existing Contracts (EC) for this specifc option. For all years in this model, EC levels are greater than aggregate flows therefore the ability to net off ECs from the total aggregate flow option is not permitted. \n\nIf one of the Capacity options is selected in Cell C12 then EC can be excluded in this model. ",null,null,null,null,"Hole House Farm",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G17*H17*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J17*K17*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M17*N17*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P17*Q17*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S17*T17*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V17*W17*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G17+J17+M17+P17+S17+V17)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G17+J17+M17+P17+S17+V17)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hatfield Moor (onshore)",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G18*H18*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J18*K18*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M18*N18*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P18*Q18*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S18*T18*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V18*W18*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G18+J18+M18+P18+S18+V18)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G18+J18+M18+P18+S18+V18)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Non-IP Commodity Adjustment",null,null,null,null,"Hornsea",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":13577301.963123288},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G19*H19*'User Inputs'!$D$7/100","v":365576.21812563},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J19*K19*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M19*N19*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P19*Q19*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":7375324.5231780829},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S19*T19*'User Inputs'!$D$7/100","v":198584.61231515708},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":1100564.2754383562},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V19*W19*'User Inputs'!$D$7/100","v":26669.960942206053},{"$f":"I19+L19+O19+R19+U19+X19","v":590830.79138299322},{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G19+J19+M19+P19+S19+V19)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G19+J19+M19+P19+S19+V19)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Non-IP Proportion of Target Recovery",null,{"$f":"IF($C$15=\"No\",IF($C$4=\"Yes\",($C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)+'Anticipated Entry Bookings'!$B$4)/(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)))+VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$21:$H$35,5,0),$C$9*(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)+'Anticipated Entry Bookings'!$B$4)/(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0))),IF($C$4=\"Yes\",($C$9*VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)/(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0)))+VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$21:$H$35,5,0),$C$9*VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,4,0)/(VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Entry'!$H$4:$L$18,3,0))))","v":-22657220.68399765},null,null,"Hatfield Moor (storage)",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":1944232.2937972602},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G20*H20*'User Inputs'!$D$7/100","v":52349.508838692615},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J20*K20*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M20*N20*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P20*Q20*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":1056126.1842849315},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S20*T20*'User Inputs'!$D$7/100","v":28436.770233363895},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":157597.77690136986},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V20*W20*'User Inputs'!$D$7/100","v":3819.0650453958501},84605.344117452361,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G20+J20+M20+P20+S20+V20)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G20+J20+M20+P20+S20+V20)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Denominator for Unit Price Adjustment:",null,"Forecast Entry Flow Levels",null,null,"Isle of Grain",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G21*H21*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J21*K21*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M21*N21*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P21*Q21*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S21*T21*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V21*W21*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G21+J21+M21+P21+S21+V21)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G21+J21+M21+P21+S21+V21)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
["Unit Price Adjustment for all Entry Bookings (p/kWh/d):",null,{"$f":"IF($C$4=\"Yes\", ((-1*$C$20)*100)/((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Entry'!$H$4:$L$18, 4, 0)*'User Inputs'!$D$7)-(VLOOKUP('User Inputs'!$C$7, 'Optional Charge'!$B$21:$H$35, 4, 0)*1000000)), ((-1)*$C$20*100)/((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Entry'!$H$4:$L$18, 4, 0))*'User Inputs'!$D$7))","v":3.0276290120128807E-3},null,null,"Milford Haven",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G22*H22*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J22*K22*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M22*N22*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P22*Q22*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S22*T22*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V22*W22*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G22+J22+M22+P22+S22+V22)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G22+J22+M22+P22+S22+V22)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Partington",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,11,FALSE),0)","v":7.3768609000270484E-3},{"$f":"G23*H23*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,12,FALSE),0)","v":7.3768609000270484E-3},{"$f":"J23*K23*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,13,FALSE),0)","v":7.3768609000270484E-3},{"$f":"M23*N23*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,14,FALSE),0)","v":7.3768609000270484E-3},{"$f":"P23*Q23*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,15,FALSE),0)","v":7.3768609000270484E-3},{"$f":"S23*T23*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$P,16,FALSE),0)","v":6.639174810024343E-3},{"$f":"V23*W23*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G23+J23+M23+P23+S23+V23)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G23+J23+M23+P23+S23+V23)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Moffat (Irish Interconnector)",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G24*H24*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J24*K24*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M24*N24*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P24*Q24*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S24*T24*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V24*W24*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G24+J24+M24+P24+S24+V24)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G24+J24+M24+P24+S24+V24)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"St Fergus",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":234416036.15348634},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G25*H25*'User Inputs'!$D$7/100","v":45084134.955399483},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J25*K25*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":453415.93066438363},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M25*N25*'User Inputs'!$D$7/100","v":87203.355813151808},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":906831.86132876726},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P25*Q25*'User Inputs'!$D$7/100","v":174406.71162630362},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":349220949.79770821},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S25*T25*'User Inputs'!$D$7/100","v":67164024.6472895},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":321834627.58557951},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V25*W25*'User Inputs'!$D$7/100","v":55707247.760557644},168217017.43068609,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G25+J25+M25+P25+S25+V25)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G25+J25+M25+P25+S25+V25)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Teesside",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":46306488.452339739},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G26*H26*'User Inputs'!$D$7/100","v":8905909.3778422102},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J26*K26*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":89567.675923287679},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M26*N26*'User Inputs'!$D$7/100","v":17226.130324646438},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":179135.35184657536},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P26*Q26*'User Inputs'!$D$7/100","v":34452.260649292875},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":68985023.996116161},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S26*T26*'User Inputs'!$D$7/100","v":13267565.576042686},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":63575136.370349601},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V26*W26*'User Inputs'!$D$7/100","v":11004396.573990637},33229549.918849476,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G26+J26+M26+P26+S26+V26)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G26+J26+M26+P26+S26+V26)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Theddlethorpe",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":16961073.099767126},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G27*H27*'User Inputs'!$D$7/100","v":3262043.5067745019},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J27*K27*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":32806.717794520555},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M27*N27*'User Inputs'!$D$7/100","v":6309.5619086547431},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":65613.43558904111},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P27*Q27*'User Inputs'!$D$7/100","v":12619.123817309486},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":25267734.045339726},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S27*T27*'User Inputs'!$D$7/100","v":4859624.5820458811},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":23286208.29055069},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V27*W27*'User Inputs'!$D$7/100","v":4030674.3384868223},12171271.11303317,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G27+J27+M27+P27+S27+V27)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G27+J27+M27+P27+S27+V27)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Wytch Farm",{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 3, 0)/100))","v":9458.3677808219181},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,11,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,11,FALSE),0)","v":5.2691863571621769E-2},{"$f":"G28*H28*'User Inputs'!$D$7/100","v":1819.0834402181138},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 4, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,12,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,12,FALSE),0)","v":5.2691863571621769E-2},{"$f":"J28*K28*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 5, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,13,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,13,FALSE),0)","v":5.2691863571621769E-2},{"$f":"M28*N28*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 6, 0)/100))","v":0},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,14,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,14,FALSE),0)","v":5.2691863571621769E-2},{"$f":"P28*Q28*'User Inputs'!$D$7/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 7, 0)/100))","v":15206.635068493153},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,15,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,15,FALSE),0)","v":5.2691863571621769E-2},{"$f":"S28*T28*'User Inputs'!$D$7/100","v":2924.6206825055538},{"$f":"IF('User Inputs'!$C$23=\"Yes\",IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100),(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,0),FALSE)*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$36, 8, 0)/100))","v":15142.942356164383},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$P,16,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$P,16,FALSE),0)","v":4.7422677214459592E-2},{"$f":"V28*W28*'User Inputs'!$D$7/100","v":2621.1338661324639},7364.8379888561321,{"$f":"IF('Entry Adjustment Calcs'!$C$9=\"Historical Sold Entry Capacity\",(G28+J28+M28+P28+S28+V28)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,IF('Entry Adjustment Calcs'!$C$9=\"Forecast Entry Capacity\",(G28+J28+M28+P28+S28+V28)*'Entry Adjustment Calcs'!$C$17*'User Inputs'!$D$7/100,0))","v":0}]

{"sheet":"Anticipated Entry Bookings","index":30,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["Entry Point","Existing Contracts","Obligated Entry Capacity","Enduring Entry Capacity Scenario","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels","User Input Capacity Levels"]
[null,"(kWh/d)","(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":179300000},{"$f":" VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"F3","v":0}]
["Bacton IP",{"$f":"VLOOKUP(A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1297800000},{"$f":" VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":242874727.68493152},{"$f":" VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":588961565.82191658},{"$f":" VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":242874727.68493152},{"$f":"F4","v":242874727.68493152}]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":152373059.19452053},{"$f":" VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":485600000},{"$f":" VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":321507448.79452056},{"$f":" VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":672062945.31779981},{"$f":" VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":321507448.79452056},321507448.79452056]
["Burton Point",{"$f":"VLOOKUP(A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":73500000},{"$f":" VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19700743.83561644},{"$f":" VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":189632180.91506934},{"$f":" VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19700743.83561644},19700743.83561644]
["Barrow",{"$f":"VLOOKUP(A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":340010000},{"$f":" VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10895776.506849315},{"$f":" VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":183811541.47397289},{"$f":" VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10895776.506849315},10895776.506849315]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":172600000},{"$f":" VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10306358.98630137},{"$f":" VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90252054.794519827},{"$f":" VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10306358.98630137},10306358.98630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":514110000},{"$f":" VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":542700000},{"$f":" VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64961377.89041096},{"$f":" VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":515587287.6712209},{"$f":" VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64961377.89041096},64961377.89041096,null,"Please note that any anticipated booking value that is less than the corresponding existing contracts for that year will automatically highlight red."]
["Caythorpe",{"$f":"VLOOKUP(A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90000000},{"$f":" VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90246575.342465028},{"$f":" VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":49000000},{"$f":" VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Easington",{"$f":"VLOOKUP(A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":393349125.85479444},{"$f":" VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1407150000},{"$f":" VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":688575841.89041102},{"$f":" VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2105759849.0191717},{"$f":" VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":688575841.89041102},688575841.89041102]
["Fleetwood",{"$f":"VLOOKUP(A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":650000000},{"$f":" VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":99000000},{"$f":" VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Garton",{"$f":"VLOOKUP(A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":420000000},{"$f":" VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45297728.465753421},{"$f":" VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":456082191.78081739},{"$f":" VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45297728.465753421},45297728.465753421]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":283440000},{"$f":" VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":296600000},{"$f":" VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8650415.3698630128},{"$f":" VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":284286042.690409},{"$f":" VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8650415.3698630128},8650415.3698630128]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":300000},{"$f":" VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":233100000},{"$f":" VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22055396.301369864},{"$f":" VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":185642805.38082239},{"$f":" VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22055396.301369864},22055396.301369864]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":25000000},{"$f":" VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3158272.0821917807},{"$f":" VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11047397.257534264},{"$f":" VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3158272.0821917807},3158272.0821917807]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":422600000},{"$f":" VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":699680000},{"$f":" VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":535152.41095890407},{"$f":" VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":863234930.92055464},{"$f":" VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":535152.41095890407},535152.41095890407]
["Milford Haven",{"$f":"VLOOKUP(A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":361095890.41095889},{"$f":" VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":950000000},{"$f":" VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":155630305.47945207},{"$f":" VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1104730293.6986492},{"$f":" VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":155630305.47945207},155630305.47945207]
["Partington",{"$f":"VLOOKUP(A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":215000000},{"$f":" VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0]
["St Fergus",{"$f":"VLOOKUP(A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":3005859.5452054795},{"$f":" VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1670700000},{"$f":" VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":909837720.87397265},{"$f":" VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1620617182.1205881},{"$f":" VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":909837720.87397265},909837720.87397265]
["Teesside",{"$f":"VLOOKUP(A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":181819.72602739726},{"$f":" VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":445090000},{"$f":" VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":179317171.57260275},{"$f":" VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":434320686.68218905},{"$f":" VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":179317171.57260275},179317171.57260275]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":610700000},{"$f":" VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":65613435.589041099},{"$f":" VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":363757742.29588616},{"$f":" VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":65613435.589041099},65613435.589041099]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3300000},{"$f":" VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39807.945205479453},{"$f":" VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3636434.0328767137},{"$f":" VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39807.945205479453},39807.945205479453]
["Total Capacity (kWh/d)",{"$f":"SUM(B3:B28)","v":2130155754.7315068},10956130000,2748957681.6794529,9763669707.2164631,2748957681.6794529,2748957681.6794529]

{"sheet":"Adjustment Denominators - Entry","index":31,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[28,0,28,1],[29,0,29,1]]}
["Entry Point","Entry Point Type","Historical Sold Entry Capacity Levels","Historical Entry Flow Levels","Anticipated Entry Capacity Bookings","Forecast Entry Flow Levels"]
[null,null," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A3, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A3,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A3,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"Gas Year","Forecast Entry Flow Levels (NOT INCLUDING IPs)\n(kWh/d)","Forecast Entry Flow Levels (NOT INCLUDING Storage)\n(kWh/d)","Forecast Entry Flow Levels (NOT INCLUDING IP and Storage)\n(kWh/d)","Forecast Entry Flow Levels (INCLUDING Storage and IPs)\n(kWh/d)"]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":588961565.82191658},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":242874727.68493152},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A4, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A4,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A4,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":242874727.68493152},null,null,"01-Oct-2016 to 30-Sep-2017",2479157223,2625367465,2335314460,2769210227]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":672062945.31779981},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":321507448.79452056},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A5, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A5,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A5,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":321507448.79452056},null,null,"01-Oct-2017 to 30-Sep-2018",2389628448,2511407601,2236598918,2664437132]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":189632180.91506934},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19700743.83561644},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A6, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A6,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A6,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":19700743.83561644},null,null,"01-Oct-2018 to 30-Sep-2019",2293625896,2407580324,2140596365,2560609854]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":183811541.47397289},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10895776.506849315},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A7, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A7,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A7,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":10895776.506849315},null,null,"01-Oct-2019 to 30-Sep-2020",2250473806,2380138905,2097444276,2533168435]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":90252054.794519827},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10306358.98630137},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A8, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A8,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A8,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":10306358.98630137},null,null,"01-Oct-2020 to 30-Sep-2021",2209843649,2366722252,2056814118,2519751783]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A9, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A9,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A9,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2021 to 30-Sep-2022",2203299790,2379537464,2050270260,2532566994]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":515587287.6712209},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64961377.89041096},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A10, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A10,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A10,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":514110000},null,null,"01-Oct-2022 to 30-Sep-2023",{"$f":"I9","v":2203299790},{"$f":"J9","v":2379537464},{"$f":"K9","v":2050270260},{"$f":"L9","v":2532566994}]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":90246575.342465028},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A11, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A11,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A11,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2023 to 30-Sep-2024",{"$f":"I10","v":2203299790},2379537464,2050270260,2532566994]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A12, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A12,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A12,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2024 to 30-Sep-2025",2203299790,2379537464,2050270260,2532566994]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":2105759849.0191717},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":688575841.89041102},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A13, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A13,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A13,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":688575841.89041102},null,null,"01-Oct-2025 to 30-Sep-2026",2203299790,2379537464,2050270260,2532566994]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A14, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A14,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A14,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2026 to 30-Sep-2027",2203299790,2379537464,2050270260,2532566994]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A15, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A15,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A15,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2027 to 30-Sep-2028",2203299790,2379537464,2050270260,2532566994]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":456082191.78081739},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45297728.465753421},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A16, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A16,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A16,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":45297728.465753421},null,null,"01-Oct-2028 to 30-Sep-2029",2203299790,2379537464,2050270260,2532566994]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":284286042.690409},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8650415.3698630128},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A17, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A17,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A17,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":283440000},null,null,"01-Oct-2029 to 30-Sep-2030",2203299790,2379537464,2050270260,2532566994]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A18, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A18,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A18,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0},null,null,"01-Oct-2030 to 30-Sep-2031",2203299790,2379537464,2050270260,2532566994]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":185642805.38082239},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22055396.301369864},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A19, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A19,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A19,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":22055396.301369864}]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":11047397.257534264},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3158272.0821917807},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A20, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A20,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A20,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":3158272.0821917807}]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":863234930.92055464},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":535152.41095890407},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A21, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A21,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A21,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":422600000}]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":1104730293.6986492},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":155630305.47945207},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A22, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A22,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A22,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":361095890.41095889}]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A23, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A23,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A23,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":0},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A24, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A24,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A24,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":0}]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":1620617182.1205881},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":909837720.87397265},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A25, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A25,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A25,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":909837720.87397265}]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":434320686.68218905},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":179317171.57260275},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A26, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A26,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A26,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":179317171.57260275}]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":363757742.29588616},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":65613435.589041099},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A27, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A27,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A27,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":65613435.589041099}]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$P$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)))","v":3636434.0328767137},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39807.945205479453},{"$f":"IF('Entry Anticipated Rev. Recovery'!$C$15=\"NO\",IF((VLOOKUP(A28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)<0,0,(VLOOKUP(A28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE))-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$P,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$P$1,0),FALSE)),IF(VLOOKUP(A28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)<VLOOKUP($A28, 'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP($A28,'Anticipated Entry Bookings'!$A$3:$G$29, 2, 0), VLOOKUP(A28,'Anticipated Entry Bookings'!$A:$G,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$G$1,FALSE),FALSE)))","v":39807.945205479453}]
["IP Capacity Denominator",null,{"$f":"SUMIF($B$3:$B$28,\"Interconnection Point\",C$3:C$28)","v":588961565.82191658},{"$f":"SUMIF($B$3:$B$28,\"Interconnection Point\",D$3:D$28)","v":242874727.68493152},{"$f":"SUMIF($B$3:$B$28,\"Interconnection Point\",E$3:E$28)","v":242874727.68493152},{"$f":"SUMIF($B$3:$B$28,\"Interconnection Point\",F$3:F$28)","v":0}]

{"sheet":"Exit Anticipated Rev. Recovery","index":32,"n_rows":222,"n_cols":26,"rows_kept":222,"cut":false,"hidden":false,"merged":[[0,21,0,23],[0,6,0,8],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20],[7,0,7,1],[8,0,8,1],[9,0,9,1],[12,0,12,1],[0,0,0,2],[1,0,1,1],[5,0,5,2],[6,0,6,1],[3,0,3,1],[2,0,2,1],[16,0,16,2],[18,0,18,1],[19,0,19,1],[17,0,17,1],[11,0,11,2],[14,0,14,1],[13,0,13,1]]}
["INPUTS",null,null,null,null,null,"Non-IP - Enduring Firm",null,null,"Non-IP - N/A",null,null,"Non-IP - N/A",null,null,"Non-IP - Daily Firm",null,null,"Non-IP - N/A",null,null,"Non-IP - Off-peak"]
["Anticipated Booking Scenario",null,"User Input Capacity Levels",null,null,"Exit Points","Actual Bookings\nYearly","Reserve Price for Yearly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nYearly\n(£)","Actual Bookings\nQuarterly","Reserve Price for Quarterly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nQuarterly\n(£)","Actual Bookings\nMonthly","Reserve Price for Monthly Standard Capacity\n(p/kWh/d)","Revenue Recovered\nMonthly\n(£)","Actual Bookings\nDaily","Reserve Price for Daily Standard Capacity\n(p/kWh/d)","Revenue Recovered\nDaily\n(£)","Actual Bookings\nWithin Day","Reserve Price for Within Day Standard Capacity\n(p/kWh/d)","Revenue Recovered\nWithin Day\n(£)","Actual Bookings\nDaily Interruptible","Reserve Price for Daily Interruptible Capacity\n(p/kWh/d)","Revenue Recovered\nDaily Interruptible\n(£)","Revenue from anticipated Capacity Booked (£)","Revenue from CRRC (if based on bookings) (£)"]
["Flow Scenario ",null,"Forecast Exit Flow Levels",null,null,"Aberdeen",{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22223490.734263014},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G3*H3*'User Inputs'!$D$7/100","v":1721534.2399422906},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J3*K3*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M3*N3*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P3*Q3*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S3*T3*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":680240.82738082204},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V3*W3*'User Inputs'!$D$7/100","v":47425.136796513892},{"$f":"I3+L3+O3+R3+U3+X3","v":1768959.3767388044},{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G3+J3+M3+P3+S3+V3)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G3+J3+M3+P3+S3+V3)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Optional Charge",null,"No",null,null,"Abson (Seabank Power Station phase I)",{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":12872530.486832876},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G4*H4*'User Inputs'!$D$7/100","v":997165.66820071579},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J4*K4*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M4*N4*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":856353.69129863009},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P4*Q4*'User Inputs'!$D$7/100","v":66337.112324062226},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S4*T4*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11021222.506800001},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V4*W4*'User Inputs'!$D$7/100","v":768379.3209859659},{"$f":"I4+L4+O4+R4+U4+X4","v":1831882.1015107438},{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G4+J4+M4+P4+S4+V4)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G4+J4+M4+P4+S4+V4)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Alrewas (EM)",{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":68329164.252706587},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G5*H5*'User Inputs'!$D$7/100","v":5293092.6673152139},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J5*K5*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M5*N5*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P5*Q5*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S5*T5*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2091493.5363345209},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V5*W5*'User Inputs'!$D$7/100","v":145815.0747164131},5438907.7420316273,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G5+J5+M5+P5+S5+V5)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G5+J5+M5+P5+S5+V5)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["RESULTS",null,null,null,null,"Alrewas (WM)",{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":72198568.440549299},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G6*H6*'User Inputs'!$D$7/100","v":5592834.5880242428},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J6*K6*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M6*N6*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P6*Q6*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S6*T6*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2209932.4772589039},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V6*W6*'User Inputs'!$D$7/100","v":154072.41939388646},5746907.0074181296,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G6+J6+M6+P6+S6+V6)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G6+J6+M6+P6+S6+V6)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Y3:Y222)+SUM(Z3:Z222)+IF('Exit Adjustment Calcs'!C9=\"Forecast Exit Flow Levels\",'Exit Adjustment Calcs'!C16*HLOOKUP(C3,'CRRC Inputs - Exit'!C1:F223,223,FALSE)*'User Inputs'!D7/100,IF('Exit Adjustment Calcs'!C9=\"Historical Exit Flow Levels\",'Exit Adjustment Calcs'!C16*HLOOKUP(C3,'CRRC Inputs - Exit'!C1:F223,223,FALSE)*'User Inputs'!D7/100,0))","v":409800770.33180058},null,null,"Apache (Sage Black Start)",{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G7*H7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J7*K7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M7*N7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P7*Q7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S7*T7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V7*W7*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G7+J7+M7+P7+S7+V7)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G7+J7+M7+P7+S7+V7)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Target Revenue Recovery for Exit (£):",null,{"$f":"('User Inputs'!C13/100)* 'Revenue Input'!B3+'User Inputs'!D16","v":423999000},null,null,"Armadale",{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7296195.1074999999},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G8*H8*'User Inputs'!$D$7/100","v":565196.97328625864},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J8*K8*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M8*N8*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P8*Q8*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S8*T8*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":223329.89249999999},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V8*W8*'User Inputs'!$D$7/100","v":15570.148506587335},580767.12179284601,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G8+J8+M8+P8+S8+V8)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G8+J8+M8+P8+S8+V8)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Difference to Target Recovery (£):",null,{"$f":"C7-C8","v":-14198229.66819942},null,null,"Aspley",{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":56881088.889985487},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G9*H9*'User Inputs'!$D$7/100","v":4406271.8724173633},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J9*K9*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M9*N9*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P9*Q9*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S9*T9*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1741078.3675487672},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V9*W9*'User Inputs'!$D$7/100","v":121384.77496621263},4527656.6473835763,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G9+J9+M9+P9+S9+V9)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G9+J9+M9+P9+S9+V9)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Difference to Target Recovery (£m):",null,{"$f":"C9/1000000","v":-14.198229668199421},null,null,"Asselby",{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4450251.841},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G10*H10*'User Inputs'!$D$7/100","v":344737.06278896966},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J10*K10*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M10*N10*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P10*Q10*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S10*T10*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":136218.15900000001},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V10*W10*'User Inputs'!$D$7/100","v":9496.8789944853743},354233.94178345503,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G10+J10+M10+P10+S10+V10)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G10+J10+M10+P10+S10+V10)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Audley (NW)",{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7798858.0521999989},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G11*H11*'User Inputs'!$D$7/100","v":604135.56672320748},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J11*K11*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M11*N11*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P11*Q11*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S11*T11*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":238715.94779999997},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V11*W11*'User Inputs'!$D$7/100","v":16642.835925498643},620778.40264870611,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G11+J11+M11+P11+S11+V11)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G11+J11+M11+P11+S11+V11)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Adjustments Capacity",null,null,null,null,"Audley (WM)",{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14875562.567},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G12*H12*'User Inputs'!$D$7/100","v":1152329.7848979251},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J12*K12*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M12*N12*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P12*Q12*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S12*T12*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":455327.43300000002},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V12*W12*'User Inputs'!$D$7/100","v":31744.589457200385},1184074.3743551255,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G12+J12+M12+P12+S12+V12)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G12+J12+M12+P12+S12+V12)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["IP Proportion of Target Recovery",null,{"$f":"IF($C$4=\"Yes\",($C$9*(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0)-VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 4, 0))/VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0))+VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$39:$H$53,7,0), $C$9*((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0)-VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 4, 0))/VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0)))","v":-1963776.1393779134},null,null,"Austrey",{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58839333.832702465},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G13*H13*'User Inputs'!$D$7/100","v":4557966.5705812117},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J13*K13*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M13*N13*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P13*Q13*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S13*T13*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1801018.4631879451},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V13*W13*'User Inputs'!$D$7/100","v":125563.68796417165},4683530.2585453838,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G13+J13+M13+P13+S13+V13)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G13+J13+M13+P13+S13+V13)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Denominator for Unit Price Adjustment:",null,"Anticipated Exit Capacity Bookings",null,null,"Avonmouth Max Refill",{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G14*H14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J14*K14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M14*N14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P14*Q14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S14*T14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V14*W14*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G14+J14+M14+P14+S14+V14)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G14+J14+M14+P14+S14+V14)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Unit Price Adjustment for all Exit Bookings (p/kWh/d)):",null,{"$f":"IF($C$4=\"Yes\",((-1*$C$13)*100)/((HLOOKUP($C$14,'Adjustment Denominators - Exit'!$A$1:$F$223,223,0)*'User Inputs'!$D$7)-(VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$39:$H$53,6,0)*1000000)),((-1*$C$13)*100)/((HLOOKUP($C$14,'Adjustment Denominators - Exit'!$A$1:$F$223,223,0))*'User Inputs'!$D$7))","v":1.5655152638884393E-3},null,null,"Aylesbeare",{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18560746.442200001},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G15*H15*'User Inputs'!$D$7/100","v":1437801.1492978889},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J15*K15*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M15*N15*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P15*Q15*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S15*T15*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":568127.55780000007},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V15*W15*'User Inputs'!$D$7/100","v":39608.806266858264},1477409.9555647471,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G15+J15+M15+P15+S15+V15)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G15+J15+M15+P15+S15+V15)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Bacton",{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2410146.4382235613},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G16*H16*'User Inputs'!$D$7/100","v":186701.07528516548},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J16*K16*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M16*N16*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P16*Q16*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S16*T16*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":73772.389173698626},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V16*W16*'User Inputs'!$D$7/100","v":5143.2750101746615},191844.35029534015,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G16+J16+M16+P16+S16+V16)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G16+J16+M16+P16+S16+V16)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Adjustments Commodity",null,null,null,null,"Bacton (Baird)",{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G17*H17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J17*K17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M17*N17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P17*Q17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S17*T17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V17*W17*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G17+J17+M17+P17+S17+V17)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G17+J17+M17+P17+S17+V17)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Non-IP Proportion of Target Recovery",null,{"$f":"IF($C$4=\"Yes\", ($C$9*((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 4, 0)/VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0))))+VLOOKUP('User Inputs'!$C$7, 'Optional Charge'!$B$39:$H$53, 5, 0), $C$9*((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 4, 0)/VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$18, 3, 0))))","v":-12234453.528821506},null,null,"Bacton (BBL)",{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":131505.51112328767},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G18*H18*'User Inputs'!$D$7/100","v":10187.024299959019},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J18*K18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M18*N18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":9907.5419013698629},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P18*Q18*'User Inputs'!$D$7/100","v":767.48395744035156},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S18*T18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":156080.97541917808},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V18*W18*'User Inputs'!$D$7/100","v":10881.677947924549},21836.18620532392,0]
["Denominator for Unit Price Adjustment:",null,"Forecast Exit Flow Levels",null,null,"Bacton (Great Yarmouth)",{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6064412.1763304099},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G19*H19*'User Inputs'!$D$7/100","v":469777.37797868787},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J19*K19*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M19*N19*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":403439.07191123284},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P19*Q19*'User Inputs'!$D$7/100","v":31252.253947438188},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S19*T19*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5192237.5353199998},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V19*W19*'User Inputs'!$D$7/100","v":361993.23163337575},863022.86355950183,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G19+J19+M19+P19+S19+V19)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G19+J19+M19+P19+S19+V19)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
["Unit Price Adjustment for all Exit Bookings (p/kWh)):",null,{"$f":"IF($C$4=\"Yes\",((-1*$C$18)*100)/((VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Exit'!$H$4:$L$18,4,0)*'User Inputs'!$D$7)-(VLOOKUP('User Inputs'!$C$7,'Optional Charge'!$B$39:$H$53,4,0)*1000000)),((-1*$C$18)*100)/((VLOOKUP('User Inputs'!$C$7,'Adjustment Denominators - Exit'!$H$4:$L$18,4,0)*'User Inputs'!$D$7)))","v":1.6339946814245669E-3},null,null,"Bacton (IUK)",{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":106782222.95406029},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G20*H20*'User Inputs'!$D$7/100","v":8271844.2044367073},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J20*K20*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M20*N20*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":8044905.0325117819},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P20*Q20*'User Inputs'!$D$7/100","v":623195.50227995997},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S20*T20*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":126737452.85452494},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V20*W20*'User Inputs'!$D$7/100","v":8835901.6350288372},17730941.341745503,0]
[null,null,null,null,null,"Baldersby",{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1093180.7326},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G21*H21*'User Inputs'!$D$7/100","v":84682.828819264119},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J21*K21*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M21*N21*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P21*Q21*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S21*T21*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":33461.267400000004},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V21*W21*'User Inputs'!$D$7/100","v":2332.857893784324},87015.686713048446,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G21+J21+M21+P21+S21+V21)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G21+J21+M21+P21+S21+V21)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Balgray",{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14513728.964300001},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G22*H22*'User Inputs'!$D$7/100","v":1124300.4827663139},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J22*K22*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M22*N22*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P22*Q22*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S22*T22*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":444252.03570000001},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V22*W22*'User Inputs'!$D$7/100","v":30972.433169477026},1155272.9159357909,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G22+J22+M22+P22+S22+V22)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G22+J22+M22+P22+S22+V22)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Barking (Horndon)",{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2623.8688767123285},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G23*H23*'User Inputs'!$D$7/100","v":203.25700252908479},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J23*K23*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M23*N23*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":174.5546301369863},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P23*Q23*'User Inputs'!$D$7/100","v":13.521807897531888},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S23*T23*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2246.5080000000003},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V23*W23*'User Inputs'!$D$7/100","v":156.62239743045819},373.40120785707484,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G23+J23+M23+P23+S23+V23)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G23+J23+M23+P23+S23+V23)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Barrow (Bains)",{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G24*H24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J24*K24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M24*N24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P24*Q24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S24*T24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V24*W24*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G24+J24+M24+P24+S24+V24)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G24+J24+M24+P24+S24+V24)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Barrow (Black Start)",{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G25*H25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J25*K25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M25*N25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P25*Q25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S25*T25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V25*W25*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G25+J25+M25+P25+S25+V25)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G25+J25+M25+P25+S25+V25)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Barrow (Gateway)",{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G26*H26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J26*K26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M26*N26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P26*Q26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S26*T26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V26*W26*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G26+J26+M26+P26+S26+V26)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G26+J26+M26+P26+S26+V26)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Barton Stacey Max Refill (Humbly Grove)",{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4372042.4790191781},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G27*H27*'User Inputs'!$D$7/100","v":47415.004611824341},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J27*K27*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M27*N27*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":46193.713183561638},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P27*Q27*'User Inputs'!$D$7/100","v":500.97297410688276},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S27*T27*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5204491.6853479454},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V27*W27*'User Inputs'!$D$7/100","v":50798.659574437923},98714.637160369137,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G27+J27+M27+P27+S27+V27)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G27+J27+M27+P27+S27+V27)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Bathgate",{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20455637.549800001},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G28*H28*'User Inputs'!$D$7/100","v":1584588.1667697304},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J28*K28*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M28*N28*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P28*Q28*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S28*T28*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":626128.45020000008},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V28*W28*'User Inputs'!$D$7/100","v":43652.521588946605},1628240.6883586771,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G28+J28+M28+P28+S28+V28)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G28+J28+M28+P28+S28+V28)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Billingham ICI (Terra Billingham)",{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15194477.945583563},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G29*H29*'User Inputs'!$D$7/100","v":1177034.4431552936},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J29*K29*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M29*N29*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P29*Q29*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S29*T29*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3657685.471452055},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V29*W29*'User Inputs'!$D$7/100","v":255007.08993040607},1432041.5330856997,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G29+J29+M29+P29+S29+V29)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G29+J29+M29+P29+S29+V29)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Bishop Auckland",{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":51007327.134499997},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G30*H30*'User Inputs'!$D$7/100","v":3951263.1566289905},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J30*K30*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M30*N30*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P30*Q30*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S30*T30*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1561287.8655000001},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V30*W30*'User Inputs'!$D$7/100","v":108850.11251849214},4060113.2691474827,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G30+J30+M30+P30+S30+V30)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G30+J30+M30+P30+S30+V30)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Bishop Auckland (test facility)",{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":922726.7967123288},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G31*H31*'User Inputs'!$D$7/100","v":71478.679638904257},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J31*K31*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M31*N31*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P31*Q31*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S31*T31*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":222123.09041095886},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V31*W31*'User Inputs'!$D$7/100","v":15486.012489083856},86964.692127988121,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G31+J31+M31+P31+S31+V31)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G31+J31+M31+P31+S31+V31)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blaby",{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9875057.6765767131},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G32*H32*'User Inputs'!$D$7/100","v":764967.57934709487},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J32*K32*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M32*N32*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P32*Q32*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S32*T32*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":302266.52890273975},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V32*W32*'User Inputs'!$D$7/100","v":21073.465315827932},786041.04466292285,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G32+J32+M32+P32+S32+V32)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G32+J32+M32+P32+S32+V32)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blackness (BP Grangemouth)",{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":13353777.638676712},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G33*H33*'User Inputs'!$D$7/100","v":1034445.2954060206},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J33*K33*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M33*N33*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P33*Q33*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S33*T33*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3214583.5238904105},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V33*W33*'User Inputs'!$D$7/100","v":224114.83878631488},1258560.1341923354,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G33+J33+M33+P33+S33+V33)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G33+J33+M33+P33+S33+V33)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blackrod",{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":123089649.5358641},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G34*H34*'User Inputs'!$D$7/100","v":9535092.7895312905},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J34*K34*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M34*N34*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P34*Q34*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S34*T34*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3767662.1572865755},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V34*W34*'User Inputs'!$D$7/100","v":262674.46177900792},9797767.2513102982,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G34+J34+M34+P34+S34+V34)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G34+J34+M34+P34+S34+V34)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blyborough",{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":61311072.923817262},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G35*H35*'User Inputs'!$D$7/100","v":4749438.8972484861},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J35*K35*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M35*N35*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P35*Q35*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S35*T35*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1876676.1474156165},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V35*W35*'User Inputs'!$D$7/100","v":130838.40227089768},4880277.2995193833,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G35+J35+M35+P35+S35+V35)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G35+J35+M35+P35+S35+V35)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blyborough (Brigg)",{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":158411.92975616438},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G36*H36*'User Inputs'!$D$7/100","v":12271.319764816133},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J36*K36*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M36*N36*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":10538.459468493149},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P36*Q36*'User Inputs'!$D$7/100","v":816.35774632308824},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S36*T36*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":135629.36420000001},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V36*W36*'User Inputs'!$D$7/100","v":9455.8293061822005},22543.506817321424,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G36+J36+M36+P36+S36+V36)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G36+J36+M36+P36+S36+V36)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Blyborough (Cottam)",{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6822438.3962191781},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G37*H37*'User Inputs'!$D$7/100","v":528497.59020442097},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J37*K37*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M37*N37*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":453867.27265753428},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P37*Q37*'User Inputs'!$D$7/100","v":35158.655299121259},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S37*T37*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5841245.5639999993},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V37*W37*'User Inputs'!$D$7/100","v":407240.87526672892},970897.12077027117,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G37+J37+M37+P37+S37+V37)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G37+J37+M37+P37+S37+V37)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Braishfield A",{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":70076210.900832877},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G38*H38*'User Inputs'!$D$7/100","v":5428426.970080209},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J38*K38*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M38*N38*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P38*Q38*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S38*T38*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2144969.0443726028},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V38*W38*'User Inputs'!$D$7/100","v":149543.28858110274},5577970.2586613121,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G38+J38+M38+P38+S38+V38)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G38+J38+M38+P38+S38+V38)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Braishfield B",{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":55442269.582100004},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G39*H39*'User Inputs'!$D$7/100","v":4294814.2830929263},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J39*K39*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M39*N39*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P39*Q39*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S39*T39*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1697037.4179000002},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V39*W39*'User Inputs'!$D$7/100","v":118314.32112447068},4413128.604217397,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G39+J39+M39+P39+S39+V39)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G39+J39+M39+P39+S39+V39)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Brine Field (Teesside) Power Station",{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G40*H40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J40*K40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M40*N40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P40*Q40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S40*T40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V40*W40*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G40+J40+M40+P40+S40+V40)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G40+J40+M40+P40+S40+V40)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Brisley",{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2236338.28462137},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G41*H41*'User Inputs'!$D$7/100","v":173237.09290790535},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J41*K41*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M41*N41*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P41*Q41*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S41*T41*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":68452.279762191785},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V41*W41*'User Inputs'!$D$7/100","v":4772.3667870022773},178009.45969490762,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G41+J41+M41+P41+S41+V41)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G41+J41+M41+P41+S41+V41)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Broxburn",{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":54579912.5462},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G42*H42*'User Inputs'!$D$7/100","v":4228012.1239673048},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J42*K42*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M42*N42*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P42*Q42*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S42*T42*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1670641.4538000003},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V42*W42*'User Inputs'!$D$7/100","v":116474.04315536028},4344486.1671226649,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G42+J42+M42+P42+S42+V42)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G42+J42+M42+P42+S42+V42)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Burley Bank",{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14023884.652899999},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G43*H43*'User Inputs'!$D$7/100","v":1086354.8798725286},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J43*K43*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M43*N43*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P43*Q43*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S43*T43*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":429258.34710000001},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V43*W43*'User Inputs'!$D$7/100","v":29927.100833755219},1116281.9807062838,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G43+J43+M43+P43+S43+V43)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G43+J43+M43+P43+S43+V43)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Burnhervie",{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20011889.280499998},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G44*H44*'User Inputs'!$D$7/100","v":1550213.3762091591},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J44*K44*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M44*N44*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P44*Q44*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S44*T44*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":612545.71950000001},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V44*W44*'User Inputs'!$D$7/100","v":42705.55863760777},1592918.934846767,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G44+J44+M44+P44+S44+V44)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G44+J44+M44+P44+S44+V44)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Burton Point (Connahs Quay)",{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10160916.080594519},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G45*H45*'User Inputs'!$D$7/100","v":787111.4916683574},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J45*K45*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M45*N45*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":675961.7311835615},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P45*Q45*'User Inputs'!$D$7/100","v":52363.117884493688},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S45*T45*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8699588.407399999},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V45*W45*'User Inputs'!$D$7/100","v":606519.27036325238},1445993.8799161036,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G45+J45+M45+P45+S45+V45)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G45+J45+M45+P45+S45+V45)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Caldecott",{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8827327.3564317804},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G46*H46*'User Inputs'!$D$7/100","v":683805.54940666154},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J46*K46*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M46*N46*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P46*Q46*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S46*T46*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":270196.45726684935},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V46*W46*'User Inputs'!$D$7/100","v":18837.599026734064},702643.14843339554,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G46+J46+M46+P46+S46+V46)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G46+J46+M46+P46+S46+V46)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Caldecott (Corby Power Station)",{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":27739.65461917808},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G47*H47*'User Inputs'!$D$7/100","v":2148.8417729741523},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J47*K47*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M47*N47*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1845.3990575342466},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P47*Q47*'User Inputs'!$D$7/100","v":142.95313467584248},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S47*T47*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":23750.179199999999},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V47*W47*'User Inputs'!$D$7/100","v":1655.818722082005},3947.6136297319999,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G47+J47+M47+P47+S47+V47)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G47+J47+M47+P47+S47+V47)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Cambridge",{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G48*H48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J48*K48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M48*N48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P48*Q48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S48*T48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V48*W48*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G48+J48+M48+P48+S48+V48)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G48+J48+M48+P48+S48+V48)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Careston",{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3470495.2972000004},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G49*H49*'User Inputs'!$D$7/100","v":268840.59552702069},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J49*K49*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M49*N49*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P49*Q49*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S49*T49*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":106228.70280000001},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V49*W49*'User Inputs'!$D$7/100","v":7406.0693789933657},276246.66490601405,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G49+J49+M49+P49+S49+V49)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G49+J49+M49+P49+S49+V49)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Carrington (Partington) Power Station",{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":14479871.494180823},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G50*H50*'User Inputs'!$D$7/100","v":1121677.726747246},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J50*K50*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M50*N50*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":963283.12574246584},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P50*Q50*'User Inputs'!$D$7/100","v":74620.360210449348},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S50*T50*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":12397398.1472},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V50*W50*'User Inputs'!$D$7/100","v":864323.75033357739},2060621.8372912728,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G50+J50+M50+P50+S50+V50)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G50+J50+M50+P50+S50+V50)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Caythorpe",{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G51*H51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J51*K51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M51*N51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P51*Q51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S51*T51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V51*W51*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G51+J51+M51+P51+S51+V51)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G51+J51+M51+P51+S51+V51)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Centrax Industrial",{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17142.287860273973},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G52*H52*'User Inputs'!$D$7/100","v":1327.9207958500476},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J52*K52*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M52*N52*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P52*Q52*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S52*T52*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4126.5713424657533},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V52*W52*'User Inputs'!$D$7/100","v":287.69694869762787},1615.6177445476756,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G52+J52+M52+P52+S52+V52)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G52+J52+M52+P52+S52+V52)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Cirencester",{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7513420.0497000003},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G53*H53*'User Inputs'!$D$7/100","v":582024.22064529906},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J53*K53*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M53*N53*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P53*Q53*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S53*T53*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":229978.95030000003},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V53*W53*'User Inputs'!$D$7/100","v":16033.708562144535},598057.92920744361,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G53+J53+M53+P53+S53+V53)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G53+J53+M53+P53+S53+V53)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Cockenzie Power Station",{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G54*H54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J54*K54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M54*N54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P54*Q54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S54*T54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V54*W54*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G54+J54+M54+P54+S54+V54)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G54+J54+M54+P54+S54+V54)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Coffinswell",{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4687103.0412999997},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G55*H55*'User Inputs'!$D$7/100","v":363084.65075179288},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J55*K55*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M55*N55*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P55*Q55*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S55*T55*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":143467.95870000002},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V55*W55*'User Inputs'!$D$7/100","v":10002.321668139159},373086.97241993202,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G55+J55+M55+P55+S55+V55)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G55+J55+M55+P55+S55+V55)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Coldstream",{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2764313.8681000001},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G56*H56*'User Inputs'!$D$7/100","v":214136.52026072142},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J56*K56*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M56*N56*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P56*Q56*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S56*T56*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":84613.131900000008},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V56*W56*'User Inputs'!$D$7/100","v":5899.0716134897284},220035.59187421115,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G56+J56+M56+P56+S56+V56)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G56+J56+M56+P56+S56+V56)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Corbridge",{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":161741.2476},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G57*H57*'User Inputs'!$D$7/100","v":12529.224102723647},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J57*K57*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M57*N57*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P57*Q57*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S57*T57*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4950.7524000000003},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V57*W57*'User Inputs'!$D$7/100","v":345.15733305761421},12874.381435781261,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G57+J57+M57+P57+S57+V57)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G57+J57+M57+P57+S57+V57)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Coryton 2 (Thames Haven) Power Station",{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G58*H58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J58*K58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M58*N58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P58*Q58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S58*T58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V58*W58*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G58+J58+M58+P58+S58+V58)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G58+J58+M58+P58+S58+V58)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Cowpen Bewley",{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":34577416.740000002},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G59*H59*'User Inputs'!$D$7/100","v":2678526.4096647669},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J59*K59*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M59*N59*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P59*Q59*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S59*T59*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1058383.26},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V59*W59*'User Inputs'!$D$7/100","v":73788.530279644649},2752314.9399444116,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G59+J59+M59+P59+S59+V59)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G59+J59+M59+P59+S59+V59)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Crawley Down",{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G60*H60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J60*K60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M60*N60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P60*Q60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S60*T60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V60*W60*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G60+J60+M60+P60+S60+V60)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G60+J60+M60+P60+S60+V60)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Deborah Storage (Bacton)",{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G61*H61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J61*K61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M61*N61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P61*Q61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S61*T61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V61*W61*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G61+J61+M61+P61+S61+V61)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G61+J61+M61+P61+S61+V61)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Deeside",{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1603487.1803424656},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G62*H62*'User Inputs'!$D$7/100","v":124213.52330631582},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J62*K62*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M62*N62*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":106673.05602739727},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P62*Q62*'User Inputs'!$D$7/100","v":8263.3876300683096},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S62*T62*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1372876.0649999999},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V62*W62*'User Inputs'!$D$7/100","v":95714.38903186348},228191.29996824762,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G62+J62+M62+P62+S62+V62)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G62+J62+M62+P62+S62+V62)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Didcot",{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":19557329.248569861},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G63*H63*'User Inputs'!$D$7/100","v":1515001.0565770089},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J63*K63*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M63*N63*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1301064.3953095889},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P63*Q63*'User Inputs'!$D$7/100","v":100786.45752271585},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S63*T63*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":16744623.561600002},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V63*W63*'User Inputs'!$D$7/100","v":1167404.2942595042},2783191.808359229,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G63+J63+M63+P63+S63+V63)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G63+J63+M63+P63+S63+V63)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Dowlais",{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":91929413.316699997},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G64*H64*'User Inputs'!$D$7/100","v":7121276.9665617552},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J64*K64*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M64*N64*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P64*Q64*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S64*T64*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2813875.6833000006},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V64*W64*'User Inputs'!$D$7/100","v":196178.22664763036},7317455.1932093855,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G64+J64+M64+P64+S64+V64)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G64+J64+M64+P64+S64+V64)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Drakelow Power Station",{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G65*H65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J65*K65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M65*N65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P65*Q65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S65*T65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V65*W65*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G65+J65+M65+P65+S65+V65)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G65+J65+M65+P65+S65+V65)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Drointon",{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":60417177.429510415},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G66*H66*'User Inputs'!$D$7/100","v":4680193.6234622747},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J66*K66*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M66*N66*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P66*Q66*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S66*T66*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1849314.8198046577},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V66*W66*'User Inputs'!$D$7/100","v":128930.82093697475},4809124.4443992497,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G66+J66+M66+P66+S66+V66)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G66+J66+M66+P66+S66+V66)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Drum",{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":64968164.604300015},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G67*H67*'User Inputs'!$D$7/100","v":5032734.1104911389},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J67*K67*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M67*N67*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P67*Q67*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S67*T67*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1988616.3957000002},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V67*W67*'User Inputs'!$D$7/100","v":138642.67007464508},5171376.7805657843,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G67+J67+M67+P67+S67+V67)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G67+J67+M67+P67+S67+V67)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Dyffryn Clydach",{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39037084.372200005},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G68*H68*'User Inputs'!$D$7/100","v":3023992.8631305113},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J68*K68*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M68*N68*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P68*Q68*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S68*T68*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1194889.6277999999},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V68*W68*'User Inputs'!$D$7/100","v":83305.502660495244},{"$f":"I68+L68+O68+R68+U68+X68","v":3107298.3657910065},{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G68+J68+M68+P68+S68+V68)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G68+J68+M68+P68+S68+V68)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Dynevor Max Refill",{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G69*H69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J69*K69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M69*N69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P69*Q69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S69*T69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V69*W69*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G69+J69+M69+P69+S69+V69)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G69+J69+M69+P69+S69+V69)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Eastoft (Keadby Blackstart)",{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G70*H70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J70*K70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M70*N70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P70*Q70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S70*T70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V70*W70*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G70+J70+M70+P70+S70+V70)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G70+J70+M70+P70+S70+V70)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Eastoft (Keadby)",{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6909001.7740684925},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G71*H71*'User Inputs'!$D$7/100","v":535203.18927859806},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J71*K71*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M71*N71*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":459625.95920547948},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P71*Q71*'User Inputs'!$D$7/100","v":35604.749757814832},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S71*T71*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5915359.5270000007},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V71*W71*'User Inputs'!$D$7/100","v":412407.96417455055},983215.90321096336,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G71+J71+M71+P71+S71+V71)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G71+J71+M71+P71+S71+V71)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Easton Grey",{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":26578190.767499998},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G72*H72*'User Inputs'!$D$7/100","v":2058869.4183594764},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J72*K72*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M72*N72*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P72*Q72*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S72*T72*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":813534.23250000004},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V72*W72*'User Inputs'!$D$7/100","v":56718.107340769668},2115587.525700246,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G72+J72+M72+P72+S72+V72)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G72+J72+M72+P72+S72+V72)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ecclestone",{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16006347.084698355},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G73*H73*'User Inputs'!$D$7/100","v":1239925.5765983283},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J73*K73*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M73*N73*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P73*Q73*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S73*T73*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":489939.71804136987},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V73*W73*'User Inputs'!$D$7/100","v":34157.694179607664},1274083.2707779359,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G73+J73+M73+P73+S73+V73)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G73+J73+M73+P73+S73+V73)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Elton",{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58423883.105500005},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G74*H74*'User Inputs'!$D$7/100","v":4525783.8383345045},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J74*K74*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M74*N74*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P74*Q74*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S74*T74*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1788301.8945000002},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V74*W74*'User Inputs'!$D$7/100","v":124677.11223197082},4650460.9505664753,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G74+J74+M74+P74+S74+V74)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G74+J74+M74+P74+S74+V74)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Enron Billingham",{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G75*H75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J75*K75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M75*N75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P75*Q75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S75*T75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V75*W75*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G75+J75+M75+P75+S75+V75)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G75+J75+M75+P75+S75+V75)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4016749.669915068},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G76*H76*'User Inputs'!$D$7/100","v":311155.98232164944},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J76*K76*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M76*N76*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":267216.95554520545},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P76*Q76*'User Inputs'!$D$7/100","v":20699.859619936688},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S76*T76*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3439066.7718000002},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V76*W76*'User Inputs'!$D$7/100","v":239765.39710641693},571621.23904800299,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G76+J76+M76+P76+S76+V76)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G76+J76+M76+P76+S76+V76)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Evesham",{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5418474.4287},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G77*H77*'User Inputs'!$D$7/100","v":419740.05653743813},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J77*K77*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M77*N77*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P77*Q77*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S77*T77*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":165854.57130000001},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V77*W77*'User Inputs'!$D$7/100","v":11563.075039931691},431303.13157736982,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G77+J77+M77+P77+S77+V77)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G77+J77+M77+P77+S77+V77)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Farningham",{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":137855820.57922325},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G78*H78*'User Inputs'!$D$7/100","v":10678948.601741528},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J78*K78*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M78*N78*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P78*Q78*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S78*T78*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4219641.2152972594},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V78*W78*'User Inputs'!$D$7/100","v":294185.60870303109},10973134.210444558,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G78+J78+M78+P78+S78+V78)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G78+J78+M78+P78+S78+V78)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Farningham B",{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":72167075.426741108},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G79*H79*'User Inputs'!$D$7/100","v":5590394.9937121663},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J79*K79*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M79*N79*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P79*Q79*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S79*T79*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2208968.5047657536},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V79*W79*'User Inputs'!$D$7/100","v":154005.21300827188},5744400.2067204379,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G79+J79+M79+P79+S79+V79)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G79+J79+M79+P79+S79+V79)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ferny Knoll (AM Paper)",{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242.87397260273974},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G80*H80*'User Inputs'!$D$7/100","v":18.814139723864042},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J80*K80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M80*N80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P80*Q80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S80*T80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":58.465753424657535},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V80*W80*'User Inputs'!$D$7/100","v":4.0761245759854337},22.890264299849477,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G80+J80+M80+P80+S80+V80)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G80+J80+M80+P80+S80+V80)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Fiddington",{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":21569637.0392},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G81*H81*'User Inputs'!$D$7/100","v":1670883.7126500895},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J81*K81*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M81*N81*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P81*Q81*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S81*T81*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":660226.9608},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V81*W81*'User Inputs'!$D$7/100","v":46029.806904191362},1716913.5195542809,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G81+J81+M81+P81+S81+V81)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G81+J81+M81+P81+S81+V81)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ganstead",{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16363149.873299999},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G82*H82*'User Inputs'!$D$7/100","v":1267565.1686331481},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J82*K82*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M82*N82*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P82*Q82*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S82*T82*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":500861.12670000002},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V82*W82*'User Inputs'!$D$7/100","v":34919.114663056826},1302484.2832962049,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G82+J82+M82+P82+S82+V82)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G82+J82+M82+P82+S82+V82)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Garton Max Refill (Aldbrough)",{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18823992.154934246},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G83*H83*'User Inputs'!$D$7/100","v":204147.07293497853},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J83*K83*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M83*N83*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":198888.75708493151},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P83*Q83*'User Inputs'!$D$7/100","v":2156.957847430986},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S83*T83*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":22408133.298235618},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V83*W83*'User Inputs'!$D$7/100","v":218715.52572950203},425019.55651191156,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G83+J83+M83+P83+S83+V83)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G83+J83+M83+P83+S83+V83)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Gilwern",{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":75866475.233699992},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G84*H84*'User Inputs'!$D$7/100","v":5876967.5898478758},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J84*K84*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M84*N84*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P84*Q84*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S84*T84*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2322203.7663000003},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V84*W84*'User Inputs'!$D$7/100","v":161899.76674908146},6038867.356596957,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G84+J84+M84+P84+S84+V84)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G84+J84+M84+P84+S84+V84)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Glenmavis",{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":124452952.38320002},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G85*H85*'User Inputs'!$D$7/100","v":9640700.5250199884},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J85*K85*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M85*N85*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P85*Q85*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S85*T85*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3809391.6168000009},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V85*W85*'User Inputs'!$D$7/100","v":265583.76278860593},9906284.2878085952,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G85+J85+M85+P85+S85+V85)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G85+J85+M85+P85+S85+V85)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Glenmavis Max Refill",{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G86*H86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J86*K86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M86*N86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P86*Q86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S86*T86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V86*W86*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G86+J86+M86+P86+S86+V86)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G86+J86+M86+P86+S86+V86)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Goole (Guardian Glass)",{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1158128.5086739727},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G87*H87*'User Inputs'!$D$7/100","v":89713.983540023895},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J87*K87*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M87*N87*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P87*Q87*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S87*T87*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":278790.08646575344},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V87*W87*'User Inputs'!$D$7/100","v":19436.731016364527},109150.71455638843,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G87+J87+M87+P87+S87+V87)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G87+J87+M87+P87+S87+V87)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Gosberton",{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11993366.521246303},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G88*H88*'User Inputs'!$D$7/100","v":929061.56667235959},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J88*K88*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M88*N88*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P88*Q88*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S88*T88*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":367106.03491808218},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V88*W88*'User Inputs'!$D$7/100","v":25593.956175566491},954655.52284792613,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G88+J88+M88+P88+S88+V88)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G88+J88+M88+P88+S88+V88)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Gowkhall (Longannet)",{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G89*H89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J89*K89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M89*N89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P89*Q89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S89*T89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V89*W89*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G89+J89+M89+P89+S89+V89)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G89+J89+M89+P89+S89+V89)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Grain Power Station",{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16049678.950679453},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G90*H90*'User Inputs'!$D$7/100","v":1243282.2630819706},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J90*K90*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M90*N90*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1067715.6156383562},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P90*Q90*'User Inputs'!$D$7/100","v":82710.183239062084},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S90*T90*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13741438.255600002},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V90*W90*'User Inputs'!$D$7/100","v":958027.74961615342},2284020.195937186,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G90+J90+M90+P90+S90+V90)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G90+J90+M90+P90+S90+V90)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Great Wilbraham",{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20074746.524052057},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G91*H91*'User Inputs'!$D$7/100","v":1555082.5886248499},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J91*K91*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M91*N91*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P91*Q91*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S91*T91*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":614469.72252328775},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V91*W91*'User Inputs'!$D$7/100","v":42839.696582440723},1597922.2852072907,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G91+J91+M91+P91+S91+V91)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G91+J91+M91+P91+S91+V91)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Guyzance",{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1753320.4564000003},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G92*H92*'User Inputs'!$D$7/100","v":135820.30093185275},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J92*K92*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M92*N92*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P92*Q92*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S92*T92*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":53667.543600000005},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V92*W92*'User Inputs'!$D$7/100","v":3741.6022301436915},139561.90316199645,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G92+J92+M92+P92+S92+V92)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G92+J92+M92+P92+S92+V92)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hardwick",{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":92308891.824900001},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G93*H93*'User Inputs'!$D$7/100","v":7150673.1245731208},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J93*K93*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M93*N93*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P93*Q93*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S93*T93*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2825491.1751000001},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V93*W93*'User Inputs'!$D$7/100","v":196988.03732849588},7347661.1619016165,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G93+J93+M93+P93+S93+V93)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G93+J93+M93+P93+S93+V93)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Harwarden (Shotton, aka Shotton Paper)",{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G94*H94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J94*K94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M94*N94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P94*Q94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S94*T94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V94*W94*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G94+J94+M94+P94+S94+V94)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G94+J94+M94+P94+S94+V94)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hatfield Moor Max Refill",{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1284950.9570684931},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G95*H95*'User Inputs'!$D$7/100","v":13935.353063870232},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J95*K95*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M95*N95*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":13576.413369863012},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P95*Q95*'User Inputs'!$D$7/100","v":147.23683624604249},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S95*T95*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1529609.2396712326},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V95*W95*'User Inputs'!$D$7/100","v":14929.81519534871},29012.405095464987,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G95+J95+M95+P95+S95+V95)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G95+J95+M95+P95+S95+V95)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hatfield Power Station",{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G96*H96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J96*K96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M96*N96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P96*Q96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S96*T96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V96*W96*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G96+J96+M96+P96+S96+V96)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G96+J96+M96+P96+S96+V96)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hill Top Farm (Hole House Farm)",{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2031833.1761863015},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G97*H97*'User Inputs'!$D$7/100","v":22035.325567317894},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J97*K97*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M97*N97*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":21467.750926027395},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P97*Q97*'User Inputs'!$D$7/100","v":232.81876012134242},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S97*T97*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2418699.9376657535},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V97*W97*'User Inputs'!$D$7/100","v":23607.822276304127},45875.966603743364,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G97+J97+M97+P97+S97+V97)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G97+J97+M97+P97+S97+V97)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hole House Max Refill",{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1764456.9524246575},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G98*H98*'User Inputs'!$D$7/100","v":19135.61794929067},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J98*K98*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M98*N98*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":18642.732493150685},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P98*Q98*'User Inputs'!$D$7/100","v":202.18130344837161},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S98*T98*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2100414.5275616436},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V98*W98*'User Inputs'!$D$7/100","v":20501.184169664877},39838.983422403922,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G98+J98+M98+P98+S98+V98)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G98+J98+M98+P98+S98+V98)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Holford",{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17301543.48852329},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G99*H99*'User Inputs'!$D$7/100","v":187636.04613559216},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J99*K99*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M99*N99*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":182803.01286575344},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P99*Q99*'User Inputs'!$D$7/100","v":1982.507201080437},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S99*T99*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":20595806.116208218},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V99*W99*'User Inputs'!$D$7/100","v":201026.23018955626},390644.78352622886,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G99+J99+M99+P99+S99+V99)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G99+J99+M99+P99+S99+V99)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hollingsgreen (Hays Chemicals)",{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":447182.22996986302},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G100*H100*'User Inputs'!$D$7/100","v":34640.80101511543},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J100*K100*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M100*N100*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P100*Q100*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S100*T100*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":107647.7883287671},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V100*W100*'User Inputs'!$D$7/100","v":7505.0054066747134},42145.806421790141,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G100+J100+M100+P100+S100+V100)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G100+J100+M100+P100+S100+V100)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Holmes Chapel",{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":17841008.9518},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G101*H101*'User Inputs'!$D$7/100","v":1382046.9589094534},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J101*K101*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M101*N101*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P101*Q101*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S101*T101*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":546097.04819999996},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V101*W101*'User Inputs'!$D$7/100","v":38072.879739925469},1420119.8386493789,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G101+J101+M101+P101+S101+V101)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G101+J101+M101+P101+S101+V101)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Horndon",{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":48838916.118282467},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G102*H102*'User Inputs'!$D$7/100","v":3783288.0236796383},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J102*K102*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M102*N102*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P102*Q102*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S102*T102*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1494914.7776079455},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V102*W102*'User Inputs'!$D$7/100","v":104222.70315671105},3887510.7268363493,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G102+J102+M102+P102+S102+V102)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G102+J102+M102+P102+S102+V102)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hornsea Max Refill",{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9339072.8060767129},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G103*H103*'User Inputs'!$D$7/100","v":101282.68018787203},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J103*K103*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M103*N103*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":98673.892734246576},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P103*Q103*'User Inputs'!$D$7/100","v":1070.1229691872898},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S103*T103*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11117258.58139178},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V103*W103*'User Inputs'!$D$7/100","v":108510.46907559119},210863.27223265049,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G103+J103+M103+P103+S103+V103)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G103+J103+M103+P103+S103+V103)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Humbleton",{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242575},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G104*H104*'User Inputs'!$D$7/100","v":18790.979925136849},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J104*K104*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M104*N104*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P104*Q104*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S104*T104*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":7425},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V104*W104*'User Inputs'!$D$7/100","v":517.65731567443868},19308.637240811287,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G104+J104+M104+P104+S104+V104)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G104+J104+M104+P104+S104+V104)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Hume",{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1634358.7655000002},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G105*H105*'User Inputs'!$D$7/100","v":126604.97888480654},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J105*K105*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M105*N105*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P105*Q105*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S105*T105*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":50026.234499999999},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V105*W105*'User Inputs'!$D$7/100","v":3487.7368706491579},130092.71575545569,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G105+J105+M105+P105+S105+V105)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G105+J105+M105+P105+S105+V105)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ilchester",{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":29344714.979000002},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G106*H106*'User Inputs'!$D$7/100","v":2273177.1620292761},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J106*K106*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M106*N106*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P106*Q106*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S106*T106*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":898215.02100000007},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V106*W106*'User Inputs'!$D$7/100","v":62621.895847719825},2335799.0578769958,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G106+J106+M106+P106+S106+V106)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G106+J106+M106+P106+S106+V106)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ipsden",{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8692263.7177999988},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G107*H107*'User Inputs'!$D$7/100","v":673342.89611532586},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J107*K107*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M107*N107*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P107*Q107*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S107*T107*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":266062.28220000002},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V107*W107*'User Inputs'!$D$7/100","v":18549.371960386132},691892.26807571203,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G107+J107+M107+P107+S107+V107)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G107+J107+M107+P107+S107+V107)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ipsden 2",{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11320778.279100001},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G108*H108*'User Inputs'!$D$7/100","v":876959.77483043761},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J108*K108*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M108*N108*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P108*Q108*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S108*T108*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":346518.72090000001},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V108*W108*'User Inputs'!$D$7/100","v":24158.646584785729},901118.42141522339,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G108+J108+M108+P108+S108+V108)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G108+J108+M108+P108+S108+V108)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Keld",{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1382245.7165000001},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G109*H109*'User Inputs'!$D$7/100","v":107075.1376290133},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J109*K109*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M109*N109*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P109*Q109*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S109*T109*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":42309.283500000005},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V109*W109*'User Inputs'!$D$7/100","v":2949.7252693224004},110024.8628983357,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G109+J109+M109+P109+S109+V109)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G109+J109+M109+P109+S109+V109)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Kenn",{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":13585056.774900001},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G110*H110*'User Inputs'!$D$7/100","v":1052361.2455487591},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J110*K110*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M110*N110*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P110*Q110*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S110*T110*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":415826.22510000004},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V110*W110*'User Inputs'!$D$7/100","v":28990.638043407533},1081351.8835921667,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G110+J110+M110+P110+S110+V110)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G110+J110+M110+P110+S110+V110)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Kinknockie",{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2977260.7576000001},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G111*H111*'User Inputs'!$D$7/100","v":230632.36989780201},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J111*K111*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M111*N111*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P111*Q111*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S111*T111*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":91131.242400000003},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V111*W111*'User Inputs'!$D$7/100","v":6353.5022646276893},236985.8721624297,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G111+J111+M111+P111+S111+V111)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G111+J111+M111+P111+S111+V111)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Kirkstead",{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":833199.5209},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G112*H112*'User Inputs'!$D$7/100","v":64543.483338619146},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J112*K112*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M112*N112*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P112*Q112*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S112*T112*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":25503.4791},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V112*W112*'User Inputs'!$D$7/100","v":1778.0555597663501},66321.538898385494,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G112+J112+M112+P112+S112+V112)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G112+J112+M112+P112+S112+V112)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Langage Power Station",{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10300636.471309587},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G113*H113*'User Inputs'!$D$7/100","v":797934.8784850497},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J113*K113*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M113*N113*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":685256.72352876712},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P113*Q113*'User Inputs'!$D$7/100","v":53083.15092401985},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S113*T113*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8819214.4215999991},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V113*W113*'User Inputs'!$D$7/100","v":614859.37560171774},1465877.4050107873,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G113+J113+M113+P113+S113+V113)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G113+J113+M113+P113+S113+V113)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Langholm",{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":150706.0257},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G114*H114*'User Inputs'!$D$7/100","v":11674.384843969321},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J114*K114*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M114*N114*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P114*Q114*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S114*T114*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4612.9743000000008},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V114*W114*'User Inputs'!$D$7/100","v":321.60806645295264},11995.992910422274,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G114+J114+M114+P114+S114+V114)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G114+J114+M114+P114+S114+V114)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Lauderhill",{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G115*H115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J115*K115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M115*N115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P115*Q115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S115*T115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V115*W115*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G115+J115+M115+P115+S115+V115)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G115+J115+M115+P115+S115+V115)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Leamington",{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2509404.4145},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G116*H116*'User Inputs'!$D$7/100","v":194390.05658835117},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J116*K116*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M116*N116*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P116*Q116*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S116*T116*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":76810.585500000001},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V116*W116*'User Inputs'!$D$7/100","v":5355.0924586278743},199745.14904697906,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G116+J116+M116+P116+S116+V116)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G116+J116+M116+P116+S116+V116)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Little Burdon",{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":20298211.226300001},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G117*H117*'User Inputs'!$D$7/100","v":1572393.1966179151},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J117*K117*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M117*N117*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P117*Q117*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S117*T117*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":621309.77370000002},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V117*W117*'User Inputs'!$D$7/100","v":43316.572344220207},1615709.7689621353,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G117+J117+M117+P117+S117+V117)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G117+J117+M117+P117+S117+V117)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Littleton Drew",{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2231168.9489000002},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G118*H118*'User Inputs'!$D$7/100","v":172836.65228637983},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J118*K118*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M118*N118*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P118*Q118*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S118*T118*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":68294.051099999997},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V118*W118*'User Inputs'!$D$7/100","v":4761.3353762907673},177597.98766267061,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G118+J118+M118+P118+S118+V118)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G118+J118+M118+P118+S118+V118)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Lockerbie",{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6556424.8033000007},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G119*H119*'User Inputs'!$D$7/100","v":507890.94861168566},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J119*K119*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M119*N119*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P119*Q119*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S119*T119*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":200686.19670000003},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V119*W119*'User Inputs'!$D$7/100","v":13991.471767896892},521882.42037958256,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G119+J119+M119+P119+S119+V119)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G119+J119+M119+P119+S119+V119)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Lower Quinton",{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":25891686.052099999},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G120*H120*'User Inputs'!$D$7/100","v":2005689.5922207844},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J120*K120*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M120*N120*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P120*Q120*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S120*T120*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":792520.94790000003},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V120*W120*'User Inputs'!$D$7/100","v":55253.099866084282},2060942.6920868687,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G120+J120+M120+P120+S120+V120)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G120+J120+M120+P120+S120+V120)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Lupton",{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15005349.895},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G121*H121*'User Inputs'!$D$7/100","v":1162383.7107970705},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J121*K121*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M121*N121*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P121*Q121*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S121*T121*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":459300.10499999998},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V121*W121*'User Inputs'!$D$7/100","v":32021.556827378838},1194405.2676244495,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G121+J121+M121+P121+S121+V121)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G121+J121+M121+P121+S121+V121)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Luxborough Lane",{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":76418361.359165475},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G122*H122*'User Inputs'!$D$7/100","v":5919719.2382229492},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J122*K122*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M122*N122*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P122*Q122*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S122*T122*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2339096.4983687671},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V122*W122*'User Inputs'!$D$7/100","v":163077.49689549563},6082796.735118445,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G122+J122+M122+P122+S122+V122)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G122+J122+M122+P122+S122+V122)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Lyneham (Choakford)",{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39220143.110799998},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G123*H123*'User Inputs'!$D$7/100","v":3038173.4385490553},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J123*K123*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M123*N123*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P123*Q123*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S123*T123*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1200492.8892000001},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V123*W123*'User Inputs'!$D$7/100","v":83696.151718454334},3121869.5902675097,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G123+J123+M123+P123+S123+V123)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G123+J123+M123+P123+S123+V123)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Maelor",{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":47795997.997000001},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G124*H124*'User Inputs'!$D$7/100","v":3702498.7688900675},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J124*K124*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M124*N124*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P124*Q124*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S124*T124*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1462992.003},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V124*W124*'User Inputs'!$D$7/100","v":101997.10614493609},3804495.8750350038,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G124+J124+M124+P124+S124+V124)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G124+J124+M124+P124+S124+V124)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Malpas",{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":664870.90659999999},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G125*H125*'User Inputs'!$D$7/100","v":51503.971385048491},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J125*K125*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M125*N125*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P125*Q125*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S125*T125*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":20351.093400000002},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V125*W125*'User Inputs'!$D$7/100","v":1418.8407246442812},52922.812109692772,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G125+J125+M125+P125+S125+V125)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G125+J125+M125+P125+S125+V125)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Mappowder",{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":35325792.634900004},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G126*H126*'User Inputs'!$D$7/100","v":2736499.0631431644},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J126*K126*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M126*N126*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P126*Q126*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S126*T126*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1081290.3651000001},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V126*W126*'User Inputs'!$D$7/100","v":75385.571429265983},2811884.6345724305,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G126+J126+M126+P126+S126+V126)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G126+J126+M126+P126+S126+V126)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Marchwood Power Station",{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15458671.922265753},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G127*H127*'User Inputs'!$D$7/100","v":1197500.1288697205},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J127*K127*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M127*N127*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1028398.4781972603},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P127*Q127*'User Inputs'!$D$7/100","v":79664.496171683},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S127*T127*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13235428.9694},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V127*W127*'User Inputs'!$D$7/100","v":922749.71476084949},2199914.3398022531,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G127+J127+M127+P127+S127+V127)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G127+J127+M127+P127+S127+V127)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Market Harborough",{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6961514.7760950681},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G128*H128*'User Inputs'!$D$7/100","v":539271.08896690083},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J128*K128*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M128*N128*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P128*Q128*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S128*T128*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":213085.6321241096},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V128*W128*'User Inputs'!$D$7/100","v":14855.937553421891},554127.02652032278,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G128+J128+M128+P128+S128+V128)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G128+J128+M128+P128+S128+V128)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Matching Green",{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":66107278.219732046},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G129*H129*'User Inputs'!$D$7/100","v":5120975.1125731068},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J129*K129*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M129*N129*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P129*Q129*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S129*T129*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2023483.6268432876},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V129*W129*'User Inputs'!$D$7/100","v":141073.54916941063},5262048.6617425177,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G129+J129+M129+P129+S129+V129)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G129+J129+M129+P129+S129+V129)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6911859.5027041091},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G130*H130*'User Inputs'!$D$7/100","v":535424.56213822227},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J130*K130*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M130*N130*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":459816.07151232875},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P130*Q130*'User Inputs'!$D$7/100","v":35619.476735209559},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S130*T130*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5917806.2614000002},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V130*W130*'User Inputs'!$D$7/100","v":412578.54598757037},983622.58486100216,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G130+J130+M130+P130+S130+V130)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G130+J130+M130+P130+S130+V130)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Melkinthorpe",{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2360656.4542},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G131*H131*'User Inputs'!$D$7/100","v":182867.35253433755},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J131*K131*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M131*N131*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P131*Q131*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S131*T131*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":72257.545800000007},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V131*W131*'User Inputs'!$D$7/100","v":5037.6629220270461},187905.01545636461,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G131+J131+M131+P131+S131+V131)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G131+J131+M131+P131+S131+V131)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Mickle Trafford",{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":28489342.800505482},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G132*H132*'User Inputs'!$D$7/100","v":2206916.0822205115},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J132*K132*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M132*N132*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P132*Q132*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S132*T132*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":872032.85702876712},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V132*W132*'User Inputs'!$D$7/100","v":60796.52362955195},{"$f":"I132+L132+O132+R132+U132+X132","v":2267712.6058500633},{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G132+J132+M132+P132+S132+V132)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G132+J132+M132+P132+S132+V132)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":12808805.269956164},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G133*H133*'User Inputs'!$D$7/100","v":992229.21856223163},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J133*K133*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M133*N133*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":852114.3286684932},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P133*Q133*'User Inputs'!$D$7/100","v":66008.711713618948},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S133*T133*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":10966662.1548},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V133*W133*'User Inputs'!$D$7/100","v":764575.47379962611},1822813.4040754766,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G133+J133+M133+P133+S133+V133)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G133+J133+M133+P133+S133+V133)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Milwich",{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":18387173.356400002},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G134*H134*'User Inputs'!$D$7/100","v":1424355.3763583368},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J134*K134*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M134*N134*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P134*Q134*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S134*T134*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":562814.64360000007},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V134*W134*'User Inputs'!$D$7/100","v":39238.399680571303},1463593.7760389082,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G134+J134+M134+P134+S134+V134)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G134+J134+M134+P134+S134+V134)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Moffat (Irish Interconnector)",{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":44988476.292054795},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G135*H135*'User Inputs'!$D$7/100","v":3485015.1700154459},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J135*K135*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M135*N135*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":3389403.3043561648},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P135*Q135*'User Inputs'!$D$7/100","v":262558.83520704607},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S135*T135*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":53395825.028986305},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V135*W135*'User Inputs'!$D$7/100","v":3722658.5121517926},7470232.5173742846,0]
[null,null,null,null,null,"Netherhowcleugh",{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":312545.27360000001},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G136*H136*'User Inputs'!$D$7/100","v":24211.200502582724},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J136*K136*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M136*N136*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P136*Q136*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S136*T136*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":9566.7263999999996},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V136*W136*'User Inputs'!$D$7/100","v":666.9745330660993},24878.175035648823,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G136+J136+M136+P136+S136+V136)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G136+J136+M136+P136+S136+V136)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pannal",{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":123771615.48559999},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G137*H137*'User Inputs'!$D$7/100","v":9587921.0219176188},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J137*K137*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M137*N137*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P137*Q137*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S137*T137*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3788536.5143999998},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V137*W137*'User Inputs'!$D$7/100","v":264129.78348537354},9852050.8054029923,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G137+J137+M137+P137+S137+V137)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G137+J137+M137+P137+S137+V137)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Partington",{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":53078183.117399998},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G138*H138*'User Inputs'!$D$7/100","v":4111681.2261024471},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J138*K138*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M138*N138*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P138*Q138*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S138*T138*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1624674.8826000001},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V138*W138*'User Inputs'!$D$7/100","v":113269.33852800001},4224950.564630447,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G138+J138+M138+P138+S138+V138)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G138+J138+M138+P138+S138+V138)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Partington Max Refill",{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G139*H139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J139*K139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M139*N139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P139*Q139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S139*T139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V139*W139*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G139+J139+M139+P139+S139+V139)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G139+J139+M139+P139+S139+V139)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Paull",{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":45466861.738299996},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G140*H140*'User Inputs'!$D$7/100","v":3522073.1162872016},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J140*K140*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M140*N140*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P140*Q140*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S140*T140*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1391699.2617000001},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V140*W140*'User Inputs'!$D$7/100","v":97026.707614507788},3619099.8239017096,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G140+J140+M140+P140+S140+V140)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G140+J140+M140+P140+S140+V140)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pembroke Power Station",{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":39076566.002657533},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G141*H141*'User Inputs'!$D$7/100","v":3027051.2925867164},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J141*K141*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M141*N141*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":2599594.6619726028},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P141*Q141*'User Inputs'!$D$7/100","v":201376.60973562856},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S141*T141*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":33456633.034000002},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V141*W141*'User Inputs'!$D$7/100","v":2332534.7943279725},5560962.6966503169,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G141+J141+M141+P141+S141+V141)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G141+J141+M141+P141+S141+V141)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Peterborough (Peterborough Power Station)",{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":171085.18508219175},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G142*H142*'User Inputs'!$D$7/100","v":13253.048658632535},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J142*K142*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M142*N142*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":11381.556246575343},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P142*Q142*'User Inputs'!$D$7/100","v":881.66791691729634},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S142*T142*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":146479.97099999999},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V142*W142*'User Inputs'!$D$7/100","v":10212.313614535979},24347.03019008581,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G142+J142+M142+P142+S142+V142)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G142+J142+M142+P142+S142+V142)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Peterborough Eye (Tee)",{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":19816904.584600002},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G143*H143*'User Inputs'!$D$7/100","v":1535108.9610535754},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J143*K143*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M143*N143*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P143*Q143*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S143*T143*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":606577.41540000006},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V143*W143*'User Inputs'!$D$7/100","v":42289.459475380871},1577398.4205289562,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G143+J143+M143+P143+S143+V143)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G143+J143+M143+P143+S143+V143)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Peters Green",{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":109627264.0842156},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G144*H144*'User Inputs'!$D$7/100","v":8492234.2312858757},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J144*K144*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M144*N144*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P144*Q144*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S144*T144*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3355590.7897569863},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V144*W144*'User Inputs'!$D$7/100","v":233945.60548518132},8726179.8367710561,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G144+J144+M144+P144+S144+V144)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G144+J144+M144+P144+S144+V144)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Peters Green South Mimms",{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":160416844.85856247},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G145*H145*'User Inputs'!$D$7/100","v":12426629.749112809},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J145*K145*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M145*N145*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P145*Q145*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S145*T145*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4910213.6373279449},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V145*W145*'User Inputs'!$D$7/100","v":342331.04523733415},12768960.794350144,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G145+J145+M145+P145+S145+V145)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G145+J145+M145+P145+S145+V145)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Phillips Petroleum, Teesside",{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":145489.52443013698},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G146*H146*'User Inputs'!$D$7/100","v":11270.290561205447},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J146*K146*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M146*N146*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P146*Q146*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S146*T146*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":35022.915671232877},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V146*W146*'User Inputs'!$D$7/100","v":2441.7331331262822},13712.023694331729,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G146+J146+M146+P146+S146+V146)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G146+J146+M146+P146+S146+V146)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pickering",{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8130225.2052000007},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G147*H147*'User Inputs'!$D$7/100","v":629804.79694014159},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J147*K147*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M147*N147*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P147*Q147*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S147*T147*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":248858.79480000003},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V147*W147*'User Inputs'!$D$7/100","v":17349.976525002556},647154.7734651441,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G147+J147+M147+P147+S147+V147)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G147+J147+M147+P147+S147+V147)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4395522.9554575346},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G148*H148*'User Inputs'!$D$7/100","v":340497.51052862301},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J148*K148*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M148*N148*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P148*Q148*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S148*T148*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1058110.7499178082},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V148*W148*'User Inputs'!$D$7/100","v":73769.53137895219},414267.04190757521,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G148+J148+M148+P148+S148+V148)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G148+J148+M148+P148+S148+V148)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pitcairngreen",{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3330292.1442863052},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G149*H149*'User Inputs'!$D$7/100","v":257979.81172060152},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J149*K149*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M149*N149*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P149*Q149*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S149*T149*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":101937.21187808231},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V149*W149*'User Inputs'!$D$7/100","v":7106.8745411642558},265086.68626176578,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G149+J149+M149+P149+S149+V149)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G149+J149+M149+P149+S149+V149)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Pucklechurch",{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22014510.8565},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G150*H150*'User Inputs'!$D$7/100","v":1705345.6933575131},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J150*K150*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M150*N150*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P150*Q150*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S150*T150*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":673844.14350000012},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V150*W150*'User Inputs'!$D$7/100","v":46979.171785474929},1752324.865142988,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G150+J150+M150+P150+S150+V150)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G150+J150+M150+P150+S150+V150)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Rawcliffe",{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4896283.2262000004},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G151*H151*'User Inputs'!$D$7/100","v":379288.71405259607},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J151*K151*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M151*N151*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P151*Q151*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S151*T151*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":149870.7738},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V151*W151*'User Inputs'!$D$7/100","v":10448.714136479326},389737.42818907538,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G151+J151+M151+P151+S151+V151)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G151+J151+M151+P151+S151+V151)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Rollswood Kintore",{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G152*H152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J152*K152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M152*N152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P152*Q152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S152*T152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V152*W152*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G152+J152+M152+P152+S152+V152)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G152+J152+M152+P152+S152+V152)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Roosecote Power Station (Barrow)",{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G153*H153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J153*K153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M153*N153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P153*Q153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S153*T153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V153*W153*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G153+J153+M153+P153+S153+V153)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G153+J153+M153+P153+S153+V153)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Rosehill (Saltend Power Station)",{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":22002233.96667397},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G154*H154*'User Inputs'!$D$7/100","v":1704394.6687660918},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J154*K154*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M154*N154*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1463713.3152219178},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P154*Q154*'User Inputs'!$D$7/100","v":113385.99411518319},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S154*T154*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":18837905.759199999},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V154*W154*'User Inputs'!$D$7/100","v":1313344.0711428314},3131124.7340241065,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G154+J154+M154+P154+S154+V154)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G154+J154+M154+P154+S154+V154)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ross (SW)",{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3903863.2970999996},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G155*H155*'User Inputs'!$D$7/100","v":302411.28247463523},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J155*K155*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M155*N155*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P155*Q155*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S155*T155*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":119493.7029},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V155*W155*'User Inputs'!$D$7/100","v":8330.8807384798511},310742.16321311507,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G155+J155+M155+P155+S155+V155)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G155+J155+M155+P155+S155+V155)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ross (WM)",{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9765855.7203139737},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G156*H156*'User Inputs'!$D$7/100","v":756508.29142410692},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J156*K156*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M156*N156*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P156*Q156*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S156*T156*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":298923.95639835624},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V156*W156*'User Inputs'!$D$7/100","v":20840.427321206203},777348.71874531312,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G156+J156+M156+P156+S156+V156)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G156+J156+M156+P156+S156+V156)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Roudham Heath",{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16118381.054241918},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G157*H157*'User Inputs'!$D$7/100","v":1248604.2453507823},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J157*K157*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M157*N157*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P157*Q157*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S157*T157*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":493368.97589506849},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V157*W157*'User Inputs'!$D$7/100","v":34396.775717021956},1283001.0210678042,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G157+J157+M157+P157+S157+V157)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G157+J157+M157+P157+S157+V157)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Royston",{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2297456.9339999999},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G158*H158*'User Inputs'!$D$7/100","v":177971.62578856212},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J158*K158*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M158*N158*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P158*Q158*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S158*T158*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":70323.066000000006},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V158*W158*'User Inputs'!$D$7/100","v":4902.7945556304903},182874.42034419259,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G158+J158+M158+P158+S158+V158)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G158+J158+M158+P158+S158+V158)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Rugby",{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":62194862.158785746},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G159*H159*'User Inputs'!$D$7/100","v":4817901.2935067359},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J159*K159*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M159*N159*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P159*Q159*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S159*T159*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1903728.1316252053},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V159*W159*'User Inputs'!$D$7/100","v":132724.4167529991},4950625.7102597347,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G159+J159+M159+P159+S159+V159)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G159+J159+M159+P159+S159+V159)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Ryehouse",{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3596274.0554520548},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G160*H160*'User Inputs'!$D$7/100","v":278583.99909838213},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J160*K160*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M160*N160*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":239244.53435616437},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P160*Q160*'User Inputs'!$D$7/100","v":18532.986673339783},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S160*T160*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3079063.3280000002},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V160*W160*'User Inputs'!$D$7/100","v":214666.62049347933},511783.60626520123,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G160+J160+M160+P160+S160+V160)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G160+J160+M160+P160+S160+V160)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Saddle Bow (Kings Lynn)",{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15.674246575342465},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G161*H161*'User Inputs'!$D$7/100","v":1.2141995372107814},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J161*K161*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M161*N161*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1.0427397260273972},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P161*Q161*'User Inputs'!$D$7/100","v":8.0775435469127146E-2},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S161*T161*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13.42},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V161*W161*'User Inputs'!$D$7/100","v":0.93561766684861514},2.230592639528524,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G161+J161+M161+P161+S161+V161)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G161+J161+M161+P161+S161+V161)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Saltend BPHP (BP Saltend HP)",{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3590245.8830383564},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G162*H162*'User Inputs'!$D$7/100","v":278117.02901980409},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J162*K162*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M162*N162*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P162*Q162*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S162*T162*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":864260.70394520555},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V162*W162*'User Inputs'!$D$7/100","v":60254.663440697099},338371.69246050122,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G162+J162+M162+P162+S162+V162)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G162+J162+M162+P162+S162+V162)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Saltfleetby Storage (Theddlethorpe)",{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G163*H163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J163*K163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M163*N163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P163*Q163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S163*T163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V163*W163*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G163+J163+M163+P163+S163+V163)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G163+J163+M163+P163+S163+V163)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Saltwick Pressure Controlled",{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5504659.3856000006},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G164*H164*'User Inputs'!$D$7/100","v":426416.34137699992},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J164*K164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M164*N164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P164*Q164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S164*T164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":168492.61440000002},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V164*W164*'User Inputs'!$D$7/100","v":11746.994542932296},438163.33591993223,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G164+J164+M164+P164+S164+V164)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G164+J164+M164+P164+S164+V164)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Saltwick Volumetric Controlled",{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":38568719.591899998},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G165*H165*'User Inputs'!$D$7/100","v":2987711.1639271365},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J165*K165*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M165*N165*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P165*Q165*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S165*T165*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1180553.4081000001},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V165*W165*'User Inputs'!$D$7/100","v":82306.007844761785},3070017.1717718984,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G165+J165+M165+P165+S165+V165)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G165+J165+M165+P165+S165+V165)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Samlesbury",{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":96892850.035599992},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G166*H166*'User Inputs'!$D$7/100","v":7505767.7003329061},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J166*K166*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M166*N166*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P166*Q166*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S166*T166*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2965801.9643999999},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V166*W166*'User Inputs'!$D$7/100","v":206770.24696475171},7712537.9472976578,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G166+J166+M166+P166+S166+V166)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G166+J166+M166+P166+S166+V166)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":242461.08684931506},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G167*H167*'User Inputs'!$D$7/100","v":18782.15568633347},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J167*K167*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M167*N167*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P167*Q167*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S167*T167*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":58366.361643835604},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V167*W167*'User Inputs'!$D$7/100","v":4069.1951642062572},22851.350850539726,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G167+J167+M167+P167+S167+V167)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G167+J167+M167+P167+S167+V167)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Seabank (DN)",{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":49484694.532799996},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G168*H168*'User Inputs'!$D$7/100","v":3833313.0024420237},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J168*K168*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M168*N168*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P168*Q168*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S168*T168*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1514681.4672000001},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V168*W168*'User Inputs'!$D$7/100","v":105600.8003249256},3938913.8027669494,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G168+J168+M168+P168+S168+V168)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G168+J168+M168+P168+S168+V168)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Seabank (Seabank Power Station phase II)",{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4001174.4845780819},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G169*H169*'User Inputs'!$D$7/100","v":309949.45652551384},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J169*K169*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M169*N169*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":266180.80593424657},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P169*Q169*'User Inputs'!$D$7/100","v":20619.594685219727},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S169*T169*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3425731.5862000003},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V169*W169*'User Inputs'!$D$7/100","v":238835.6925432228},569404.7437539564,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G169+J169+M169+P169+S169+V169)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G169+J169+M169+P169+S169+V169)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Seal Sands TGPP",{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G170*H170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J170*K170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M170*N170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P170*Q170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S170*T170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V170*W170*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G170+J170+M170+P170+S170+V170)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G170+J170+M170+P170+S170+V170)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Sellafield Power Station",{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2823929.9442410958},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G171*H171*'User Inputs'!$D$7/100","v":218754.65687819128},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J171*K171*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M171*N171*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":187863.82632328768},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P171*Q171*'User Inputs'!$D$7/100","v":14552.799707720475},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S171*T171*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2417796.5855999999},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V171*W171*'User Inputs'!$D$7/100","v":168564.32193246053},401871.77851837227,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G171+J171+M171+P171+S171+V171)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G171+J171+M171+P171+S171+V171)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Shellstar (aka Kemira, not Kemira CHP)",{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8480812.2992547955},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G172*H172*'User Inputs'!$D$7/100","v":656962.89256580663},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J172*K172*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M172*N172*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P172*Q172*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S172*T172*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2041540.6204931505},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V172*W172*'User Inputs'!$D$7/100","v":142332.4494875168},799295.3420533234,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G172+J172+M172+P172+S172+V172)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G172+J172+M172+P172+S172+V172)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Shorne",{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":46845411.582100004},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G173*H173*'User Inputs'!$D$7/100","v":3628861.9545460762},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J173*K173*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M173*N173*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P173*Q173*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S173*T173*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1433895.4179000002},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V173*W173*'User Inputs'!$D$7/100","v":99968.545856968587},3728830.5004030447,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G173+J173+M173+P173+S173+V173)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G173+J173+M173+P173+S173+V173)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Shotwick (Bridgewater Paper)",{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":133332.46773150685},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G174*H174*'User Inputs'!$D$7/100","v":10328.548797327434},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J174*K174*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M174*N174*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P174*Q174*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S174*T174*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":32096.412383561641},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V174*W174*'User Inputs'!$D$7/100","v":2237.7027174753312},12566.251514802765,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G174+J174+M174+P174+S174+V174)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G174+J174+M174+P174+S174+V174)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Shustoke",{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1800443.0014660272},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G175*H175*'User Inputs'!$D$7/100","v":139470.63092611049},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J175*K175*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M175*N175*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P175*Q175*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S175*T175*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":55109.921821643831},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V175*W175*'User Inputs'!$D$7/100","v":3842.162181443814},143312.79310755432,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G175+J175+M175+P175+S175+V175)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G175+J175+M175+P175+S175+V175)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Silk Willoughby",{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2137658.227},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G176*H176*'User Inputs'!$D$7/100","v":165592.87985307895},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J176*K176*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M176*N176*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P176*Q176*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S176*T176*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":65431.773000000008},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V176*W176*'User Inputs'!$D$7/100","v":4561.7826223567981},170154.66247543576,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G176+J176+M176+P176+S176+V176)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G176+J176+M176+P176+S176+V176)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Soutra",{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":10408403.248500001},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G177*H177*'User Inputs'!$D$7/100","v":806282.99080817355},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J177*K177*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M177*N177*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P177*Q177*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S177*T177*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":318591.75150000001},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V177*W177*'User Inputs'!$D$7/100","v":22211.629747812505},828494.62055598607,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G177+J177+M177+P177+S177+V177)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G177+J177+M177+P177+S177+V177)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Spalding 2 (South Holland) Power Station",{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G178*H178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J178*K178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M178*N178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P178*Q178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S178*T178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V178*W178*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G178+J178+M178+P178+S178+V178)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G178+J178+M178+P178+S178+V178)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"St Fergus",{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1024556.2651000001},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G179*H179*'User Inputs'!$D$7/100","v":79366.860598442901},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J179*K179*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M179*N179*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P179*Q179*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S179*T179*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":31360.734900000003},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V179*W179*'User Inputs'!$D$7/100","v":2186.4126391800255},81553.273237622925,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G179+J179+M179+P179+S179+V179)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G179+J179+M179+P179+S179+V179)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"St. Fergus (Peterhead)",{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4783565.3176164376},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G180*H180*'User Inputs'!$D$7/100","v":370557.06422307057},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J180*K180*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M180*N180*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":318229.87884931505},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P180*Q180*'User Inputs'!$D$7/100","v":24651.556281711677},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S180*T180*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4095600.1459999997},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V180*W180*'User Inputs'!$D$7/100","v":285537.69396016153},680746.31446494372,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G180+J180+M180+P180+S180+V180)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G180+J180+M180+P180+S180+V180)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"St. Fergus (Shell Blackstart)",{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G181*H181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J181*K181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M181*N181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P181*Q181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S181*T181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V181*W181*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G181+J181+M181+P181+S181+V181)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G181+J181+M181+P181+S181+V181)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"St. Neots (Little Barford)",{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11919703.225778081},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G182*H182*'User Inputs'!$D$7/100","v":923355.26756337145},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J182*K182*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M182*N182*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":792966.22113424656},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P182*Q182*'User Inputs'!$D$7/100","v":61426.826105927052},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S182*T182*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":10205429.4298},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V182*W182*'User Inputs'!$D$7/100","v":711503.73116972204},1696285.8248390206,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G182+J182+M182+P182+S182+V182)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G182+J182+M182+P182+S182+V182)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Stallingborough",{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6815743.6120219184},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G183*H183*'User Inputs'!$D$7/100","v":527978.98129808751},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J183*K183*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M183*N183*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":453421.89766575344},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P183*Q183*'User Inputs'!$D$7/100","v":35124.154495123687},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S183*T183*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5835513.6135999998},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V183*W183*'User Inputs'!$D$7/100","v":406841.2542488646},969944.39004207577,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G183+J183+M183+P183+S183+V183)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G183+J183+M183+P183+S183+V183)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Stanford Le Hope (Coryton)",{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8188777.8309534239},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G184*H184*'User Inputs'!$D$7/100","v":634340.55377863126},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J184*K184*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M184*N184*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":544763.9164602739},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P184*Q184*'User Inputs'!$D$7/100","v":42199.929168891824},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S184*T184*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":7011080.1155999992},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V184*W184*'User Inputs'!$D$7/100","v":488799.58419123635},1165340.0671387594,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G184+J184+M184+P184+S184+V184)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G184+J184+M184+P184+S184+V184)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Staythorpe",{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":23175571.85779452},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G185*H185*'User Inputs'!$D$7/100","v":1795286.8413207598},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J185*K185*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M185*N185*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1541770.4023835615},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P185*Q185*'User Inputs'!$D$7/100","v":119432.6566231461},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S185*T185*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":19842495.959000003},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V185*W185*'User Inputs'!$D$7/100","v":1383382.2484063082},3298101.7463502139,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G185+J185+M185+P185+S185+V185)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G185+J185+M185+P185+S185+V185)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Stranraer",{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":720384.68050000002},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G186*H186*'User Inputs'!$D$7/100","v":55804.324722875906},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J186*K186*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M186*N186*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P186*Q186*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S186*T186*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":22050.319500000001},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V186*W186*'User Inputs'!$D$7/100","v":1537.3076366510077},57341.632359526913,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G186+J186+M186+P186+S186+V186)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G186+J186+M186+P186+S186+V186)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Stratford-upon-Avon",{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3624109.3119999999},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G187*H187*'User Inputs'!$D$7/100","v":280740.24663833255},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J187*K187*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M187*N187*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P187*Q187*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S187*T187*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":110930.68800000001},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V187*W187*'User Inputs'!$D$7/100","v":7733.8831213466228},288474.1297596792,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G187+J187+M187+P187+S187+V187)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G187+J187+M187+P187+S187+V187)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Stublach (Cheshire)",{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9300468.3212958891},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.9712456557219663E-3},{"$f":"G188*H188*'User Inputs'!$D$7/100","v":100864.01274978016},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.9712456557219663E-3},{"$f":"J188*K188*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.9712456557219663E-3},{"$f":"M188*N188*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":98266.009117808208},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.9712456557219663E-3},{"$f":"P188*Q188*'User Inputs'!$D$7/100","v":1065.699452341943},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.9712456557219663E-3},{"$f":"S188*T188*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":11071303.693939723},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$O,15,FALSE),0)","v":2.6741210901497698E-3},{"$f":"V188*W188*'User Inputs'!$D$7/100","v":108061.92446747301},209991.63666959511,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G188+J188+M188+P188+S188+V188)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G188+J188+M188+P188+S188+V188)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Sutton Bridge",{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1047214.7107000001},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G189*H189*'User Inputs'!$D$7/100","v":81122.088451290081},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J189*K189*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M189*N189*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P189*Q189*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S189*T189*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":32054.2893},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V189*W189*'User Inputs'!$D$7/100","v":2234.7659737225431},83356.854425012629,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G189+J189+M189+P189+S189+V189)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G189+J189+M189+P189+S189+V189)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Sutton Bridge Power Station",{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":7408011.947057534},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G190*H190*'User Inputs'!$D$7/100","v":573858.82214709697},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J190*K190*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M190*N190*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":492822.9443726028},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P190*Q190*'User Inputs'!$D$7/100","v":38176.341561794965},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S190*T190*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":6342602.8072000006},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V190*W190*'User Inputs'!$D$7/100","v":442194.57825781981},1054229.7419667118,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G190+J190+M190+P190+S190+V190)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G190+J190+M190+P190+S190+V190)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Tatsfield",{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":187049226.39990002},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G191*H191*'User Inputs'!$D$7/100","v":14489697.035114495},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J191*K191*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M191*N191*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P191*Q191*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S191*T191*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":5725406.6000999995},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V191*W191*'User Inputs'!$D$7/100","v":399164.79619562032},14888861.831310116,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G191+J191+M191+P191+S191+V191)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G191+J191+M191+P191+S191+V191)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Teesside (BASF, aka BASF Teesside)",{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4489940.9409287665},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G192*H192*'User Inputs'!$D$7/100","v":347811.56378869421},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J192*K192*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M192*N192*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P192*Q192*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S192*T192*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1080839.486958904},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V192*W192*'User Inputs'!$D$7/100","v":75354.137036240238},423165.70082493447,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G192+J192+M192+P192+S192+V192)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G192+J192+M192+P192+S192+V192)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Teesside Hydrogen",{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":2703930.6551490412},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G193*H193*'User Inputs'!$D$7/100","v":209458.95768264562},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J193*K193*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M193*N193*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P193*Q193*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S193*T193*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":650902.77590136987},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V193*W193*'User Inputs'!$D$7/100","v":45379.741917595136},254838.69960024074,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G193+J193+M193+P193+S193+V193)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G193+J193+M193+P193+S193+V193)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G194*H194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J194*K194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M194*N194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P194*Q194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S194*T194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V194*W194*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G194+J194+M194+P194+S194+V194)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G194+J194+M194+P194+S194+V194)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Thornton Curtis (DN)",{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":92695322.532600001},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G195*H195*'User Inputs'!$D$7/100","v":7180607.8320691418},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J195*K195*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M195*N195*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P195*Q195*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S195*T195*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2837319.4674},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V195*W195*'User Inputs'!$D$7/100","v":197812.68406802855},{"$f":"I195+L195+O195+R195+U195+X195","v":7378420.5161371706},{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G195+J195+M195+P195+S195+V195)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G195+J195+M195+P195+S195+V195)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":36429289.636676714},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G196*H196*'User Inputs'!$D$7/100","v":2821981.0378224794},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J196*K196*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M196*N196*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P196*Q196*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S196*T196*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8769428.2038904112},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V196*W196*'User Inputs'!$D$7/100","v":611388.37225934351},3433369.4100818229,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G196+J196+M196+P196+S196+V196)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G196+J196+M196+P196+S196+V196)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Thornton Curtis (Killingholme)",{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":3879033.8585945205},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G197*H197*'User Inputs'!$D$7/100","v":300487.87948377104},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J197*K197*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M197*N197*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":258055.31918356166},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P197*Q197*'User Inputs'!$D$7/100","v":19990.156950852681},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S197*T197*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3321157.0414000005},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V197*W197*'User Inputs'!$D$7/100","v":231544.94801136502},552022.98444598867,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G197+J197+M197+P197+S197+V197)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G197+J197+M197+P197+S197+V197)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Thrintoft",{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":6715915.9251999995},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G198*H198*'User Inputs'!$D$7/100","v":520245.86758462357},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J198*K198*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M198*N198*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P198*Q198*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S198*T198*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":205568.0748},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V198*W198*'User Inputs'!$D$7/100","v":14331.827311694307},534577.6948963179,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G198+J198+M198+P198+S198+V198)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G198+J198+M198+P198+S198+V198)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Tilbury Power Station",{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G199*H199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J199*K199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M199*N199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P199*Q199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S199*T199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V199*W199*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G199+J199+M199+P199+S199+V199)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G199+J199+M199+P199+S199+V199)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Tonna (Baglan Bay)",{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":4975597.5658219168},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G200*H200*'User Inputs'!$D$7/100","v":385432.76914323156},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J200*K200*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M200*N200*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":331004.95246575342},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P200*Q200*'User Inputs'!$D$7/100","v":25641.172490589921},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S200*T200*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":4260014.6049999995},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V200*W200*'User Inputs'!$D$7/100","v":297000.36702467396},708074.30865849543,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G200+J200+M200+P200+S200+V200)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G200+J200+M200+P200+S200+V200)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Towlaw",{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":555063.02590000001},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G201*H201*'User Inputs'!$D$7/100","v":42997.74575645724},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J201*K201*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M201*N201*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P201*Q201*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S201*T201*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":16989.974100000003},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V201*W201*'User Inputs'!$D$7/100","v":1184.5096816140392},44182.255438071275,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G201+J201+M201+P201+S201+V201)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G201+J201+M201+P201+S201+V201)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Towton",{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":58148754.5405},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G202*H202*'User Inputs'!$D$7/100","v":4504471.1089034136},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J202*K202*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M202*N202*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P202*Q202*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S202*T202*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1779880.4595000001},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V202*W202*'User Inputs'!$D$7/100","v":124089.98530453286},4628561.0942079462,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G202+J202+M202+P202+S202+V202)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G202+J202+M202+P202+S202+V202)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Trafford Power Station",{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G203*H203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J203*K203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M203*N203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P203*Q203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S203*T203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V203*W203*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G203+J203+M203+P203+S203+V203)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G203+J203+M203+P203+S203+V203)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Tur Langton",{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":54865618.239849046},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G204*H204*'User Inputs'!$D$7/100","v":4250144.2066380521},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J204*K204*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M204*N204*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P204*Q204*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S204*T204*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":1679386.6450824656},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V204*W204*'User Inputs'!$D$7/100","v":117083.74177412667},4367227.948412179,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G204+J204+M204+P204+S204+V204)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G204+J204+M204+P204+S204+V204)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Upper Neeston (Milford Haven Refinery)",{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G205*H205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J205*K205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M205*N205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P205*Q205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S205*T205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V205*W205*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G205+J205+M205+P205+S205+V205)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G205+J205+M205+P205+S205+V205)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Walesby",{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":513904.84049999999},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G206*H206*'User Inputs'!$D$7/100","v":39809.442610599421},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J206*K206*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M206*N206*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P206*Q206*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S206*T206*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":15730.159500000002},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V206*W206*'User Inputs'!$D$7/100","v":1096.6777295489255},40906.120340148344,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G206+J206+M206+P206+S206+V206)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G206+J206+M206+P206+S206+V206)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Warburton",{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":93483935.798199996},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G207*H207*'User Inputs'!$D$7/100","v":7241697.4581336007},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J207*K207*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M207*N207*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P207*Q207*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S207*T207*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2861458.2017999999},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V207*W207*'User Inputs'!$D$7/100","v":199495.59214254472},7441193.0502761453,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G207+J207+M207+P207+S207+V207)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G207+J207+M207+P207+S207+V207)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"West Burton Power Station",{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":16178640.38180274},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G208*H208*'User Inputs'!$D$7/100","v":1253272.2111943259},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J208*K208*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M208*N208*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":1076294.8610082192},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P208*Q208*'User Inputs'!$D$7/100","v":83374.771211927859},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S208*T208*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":13851852.647600001},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V208*W208*'User Inputs'!$D$7/100","v":965725.63753191696},2302372.6199381705,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G208+J208+M208+P208+S208+V208)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G208+J208+M208+P208+S208+V208)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"West Winch",{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9813722.8549915068},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G209*H209*'User Inputs'!$D$7/100","v":760216.30076884304},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J209*K209*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M209*N209*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P209*Q209*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S209*T209*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":300389.12583041092},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V209*W209*'User Inputs'!$D$7/100","v":20942.576233691816},781158.87700253481,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G209+J209+M209+P209+S209+V209)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G209+J209+M209+P209+S209+V209)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Weston Point",{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":8817121.4858295899},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G210*H210*'User Inputs'!$D$7/100","v":683014.95553011075},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J210*K210*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M210*N210*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P210*Q210*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S210*T210*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":269884.0648553425},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V210*W210*'User Inputs'!$D$7/100","v":18815.819603545147},701830.77513365587,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G210+J210+M210+P210+S210+V210)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G210+J210+M210+P210+S210+V210)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":339852.33549315075},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G211*H211*'User Inputs'!$D$7/100","v":26326.531644904335},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J211*K211*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M211*N211*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P211*Q211*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S211*T211*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":81810.836438356157},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V211*W211*'User Inputs'!$D$7/100","v":5703.7007385535362},32030.232383457871,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G211+J211+M211+P211+S211+V211)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G211+J211+M211+P211+S211+V211)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Weston Point (Rocksavage)",{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":9438833.7921643835},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G212*H212*'User Inputs'!$D$7/100","v":731175.66239416378},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J212*K212*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M212*N212*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":627924.72449315072},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P212*Q212*'User Inputs'!$D$7/100","v":48641.949469021463},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S212*T212*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":8081354.9080000008},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V212*W212*'User Inputs'!$D$7/100","v":563417.17019363388},1343234.7820568192,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G212+J212+M212+P212+S212+V212)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G212+J212+M212+P212+S212+V212)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Wetheral",{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":15256998.170299999},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G213*H213*'User Inputs'!$D$7/100","v":1181877.548535327},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J213*K213*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M213*N213*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P213*Q213*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S213*T213*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":467002.82970000006},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V213*W213*'User Inputs'!$D$7/100","v":32558.576597288764},1214436.1251326157,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G213+J213+M213+P213+S213+V213)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G213+J213+M213+P213+S213+V213)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Whitwell",{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":101359701.76899999},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G214*H214*'User Inputs'!$D$7/100","v":7851790.6674601128},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J214*K214*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M214*N214*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P214*Q214*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S214*T214*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":3102528.2310000001},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V214*W214*'User Inputs'!$D$7/100","v":216302.55028466333},8068093.217744776,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G214+J214+M214+P214+S214+V214)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G214+J214+M214+P214+S214+V214)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Willington Power Station",{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G215*H215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J215*K215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M215*N215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P215*Q215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S215*T215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V215*W215*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G215+J215+M215+P215+S215+V215)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G215+J215+M215+P215+S215+V215)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Winkfield (NT)",{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":5111005.5334230121},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G216*H216*'User Inputs'!$D$7/100","v":395922.09574694501},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J216*K216*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M216*N216*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P216*Q216*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S216*T216*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":156443.22822082185},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V216*W216*'User Inputs'!$D$7/100","v":10906.933545620772},406829.02929256577,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G216+J216+M216+P216+S216+V216)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G216+J216+M216+P216+S216+V216)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Winkfield (SE)",{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":87758434.192000002},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G217*H217*'User Inputs'!$D$7/100","v":6798173.6583049176},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J217*K217*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M217*N217*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P217*Q217*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S217*T217*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2686205.8080000002},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V217*W217*'User Inputs'!$D$7/100","v":187277.31823816389},6985450.9765430819,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G217+J217+M217+P217+S217+V217)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G217+J217+M217+P217+S217+V217)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Winkfield (SO)",{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":67260183.9771},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G218*H218*'User Inputs'!$D$7/100","v":5210284.5176736973},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J218*K218*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M218*N218*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P218*Q218*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S218*T218*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2058773.0229000002},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V218*W218*'User Inputs'!$D$7/100","v":143533.8608238874},5353818.3784975847,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G218+J218+M218+P218+S218+V218)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G218+J218+M218+P218+S218+V218)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Wragg Marsh (Spalding)",{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":11242710.258758903},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G219*H219*'User Inputs'!$D$7/100","v":870912.26538789505},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J219*K219*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M219*N219*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":747928.81167671236},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P219*Q219*'User Inputs'!$D$7/100","v":57938.020346897087},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S219*T219*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":9625800.5734000001},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V219*W219*'User Inputs'!$D$7/100","v":671093.07556144346},1599943.3612962356,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G219+J219+M219+P219+S219+V219)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G219+J219+M219+P219+S219+V219)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Wyre Power Station",{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G220*H220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J220*K220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M220*N220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P220*Q220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S220*T220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V220*W220*'User Inputs'!$D$7/100","v":0},0,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G220+J220+M220+P220+S220+V220)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G220+J220+M220+P220+S220+V220)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Yelverton",{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":70772614.670000002},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G221*H221*'User Inputs'!$D$7/100","v":5482373.6226462563},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J221*K221*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M221*N221*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P221*Q221*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S221*T221*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":2166285.33},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V221*W221*'User Inputs'!$D$7/100","v":151029.42072898531},5633403.0433752416,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G221+J221+M221+P221+S221+V221)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G221+J221+M221+P221+S221+V221)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]
[null,null,null,null,null,"Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 3, 0)/100","v":1930.8480821917808},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,10,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,10,FALSE),0)","v":2.1223183255156899E-2},{"$f":"G222*H222*'User Inputs'!$D$7/100","v":149.57241080471911},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 4, 0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,11,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,11,FALSE),0)","v":2.1223183255156899E-2},{"$f":"J222*K222*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 5, 0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,12,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,12,FALSE),0)","v":2.1223183255156899E-2},{"$f":"M222*N222*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 6, 0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,13,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,13,FALSE),0)","v":2.1223183255156899E-2},{"$f":"P222*Q222*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 7, 0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,14,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,14,FALSE),0)","v":2.1223183255156899E-2},{"$f":"S222*T222*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!$A$12:$H$231, 8, 0)/100","v":464.80273972602731},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$O,15,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$O,15,FALSE),0)","v":1.9100864929641206E-2},{"$f":"V222*W222*'User Inputs'!$D$7/100","v":32.405190379084189},181.9776011838033,{"$f":"IF('Exit Adjustment Calcs'!$C$9=\"Historical Sold Exit Capacity\",(G222+J222+M222+P222+S222+V222)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,IF('Exit Adjustment Calcs'!$C$9=\"Forecast Exit Capacity\",(G222+J222+M222+P222+S222+V222)*'Exit Adjustment Calcs'!$C$16*'User Inputs'!$D$7/100,0))","v":0}]

{"sheet":"Anticipated Exit Bookings","index":33,"n_rows":223,"n_cols":8,"rows_kept":223,"cut":false,"hidden":false,"merged":[]}
[null,null,"Obligated Exit Capacity","Enduring Exit Capacity Scenario","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels","User Input Capacity Levels"]
[null,null,"(kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["DNO","Aberdeen",{"$f":" VLOOKUP(B3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23536855},{"$f":" VLOOKUP(B3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22903731.561643835},{"$f":" VLOOKUP(B3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22903731.561643835},{"$f":" VLOOKUP(B3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8681891.9452054799},{"$f":"IF(H3=\"DNO\", $E3, $F3)","v":22903731.561643835},"DNO"]
["POWER STATION","Abson (Seabank Power Station phase I)",{"$f":" VLOOKUP(B4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36590000},{"$f":" VLOOKUP(B4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24750106.684931505},{"$f":" VLOOKUP(B4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":53562602.739726052},{"$f":" VLOOKUP(B4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24750106.684931505},24750106.684931505,"POWER STATION"]
["DNO","Alrewas (EM)",{"$f":" VLOOKUP(B5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":139912893},{"$f":" VLOOKUP(B5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":70420657.789041102},{"$f":" VLOOKUP(B5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":70420657.789041102},{"$f":" VLOOKUP(B5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19186591.780821919},70420657.789041102,"DNO"]
["DNO","Alrewas (WM)",{"$f":" VLOOKUP(B6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":128480000},{"$f":" VLOOKUP(B6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":74408500.917808205},{"$f":" VLOOKUP(B6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":74408500.917808205},{"$f":" VLOOKUP(B6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14251057.534246575},74408500.917808205,"DNO"]
["POWER STATION","Apache (Sage Black Start)",{"$f":" VLOOKUP(B7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Armadale",{"$f":" VLOOKUP(B8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16011750},{"$f":" VLOOKUP(B8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7519525},{"$f":" VLOOKUP(B8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7519525},{"$f":" VLOOKUP(B8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1855666.8493150685},7519525,"DNO"]
["DNO","Aspley",{"$f":" VLOOKUP(B9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":84650000},{"$f":" VLOOKUP(B9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":58622167.257534251},{"$f":" VLOOKUP(B9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":58622167.257534251},{"$f":" VLOOKUP(B9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36227725.479452051},58622167.257534251,"DNO"]
["DNO","Asselby",{"$f":" VLOOKUP(B10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4586470},{"$f":" VLOOKUP(B10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4586470},{"$f":" VLOOKUP(B10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4586470},{"$f":" VLOOKUP(B10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1518337.5342465753},4586470,"DNO"]
["DNO","Audley (NW)",{"$f":" VLOOKUP(B11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12140000},{"$f":" VLOOKUP(B11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8037573.9999999991},{"$f":" VLOOKUP(B11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8037573.9999999991},{"$f":" VLOOKUP(B11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3298529.3150684931},8037573.9999999991,"DNO"]
["DNO","Audley (WM)",{"$f":" VLOOKUP(B12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21830000},{"$f":" VLOOKUP(B12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15330890},{"$f":" VLOOKUP(B12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15330890},{"$f":" VLOOKUP(B12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":32261.64383561644},15330890,"DNO"]
["DNO","Austrey",{"$f":" VLOOKUP(B13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":87835508},{"$f":" VLOOKUP(B13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60640352.295890406},{"$f":" VLOOKUP(B13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60640352.295890406},{"$f":" VLOOKUP(B13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":17373716.438356165},60640352.295890406,"DNO"]
["STORAGE SITE","Avonmouth Max Refill",{"$f":" VLOOKUP(B14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2300000},{"$f":" VLOOKUP(B14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["DNO","Aylesbeare",{"$f":" VLOOKUP(B15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22680000},{"$f":" VLOOKUP(B15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19128874},{"$f":" VLOOKUP(B15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19128874},{"$f":" VLOOKUP(B15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6249289.8630136987},19128874,"DNO"]
["DNO","Bacton",{"$f":" VLOOKUP(B16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3660000},{"$f":" VLOOKUP(B16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2483918.8273972599},{"$f":" VLOOKUP(B16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2483918.8273972599},{"$f":" VLOOKUP(B16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":915982.05479452061},2483918.8273972599,"DNO"]
["STORAGE SITE","Bacton (Baird)",{"$f":" VLOOKUP(B17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["INTERCONNECTOR","Bacton (BBL)",{"$f":" VLOOKUP(B18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":297523.78082191781},{"$f":" VLOOKUP(B18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":157931638.35616475},{"$f":" VLOOKUP(B18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":297523.78082191781},297523.78082191781,"INTERCONNECTOR"]
["POWER STATION","Bacton (Great Yarmouth)",{"$f":" VLOOKUP(B19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20040000},{"$f":" VLOOKUP(B19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11660088.783561643},{"$f":" VLOOKUP(B19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24928850.016438369},{"$f":" VLOOKUP(B19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11660088.783561643},11660088.783561643,"POWER STATION"]
["INTERCONNECTOR","Bacton (IUK)",{"$f":" VLOOKUP(B20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":651676940},{"$f":" VLOOKUP(B20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":241588739.71506849},{"$f":" VLOOKUP(B20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":670064334.84657693},{"$f":" VLOOKUP(B20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":241588739.71506849},241588739.71506849,"INTERCONNECTOR"]
["DNO","Baldersby",{"$f":" VLOOKUP(B21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1340000},{"$f":" VLOOKUP(B21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1126642},{"$f":" VLOOKUP(B21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1126642},{"$f":" VLOOKUP(B21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":470479.94520547945},1126642,"DNO"]
["DNO","Balgray",{"$f":" VLOOKUP(B22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15723362},{"$f":" VLOOKUP(B22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14957981},{"$f":" VLOOKUP(B22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14957981},{"$f":" VLOOKUP(B22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5140480.8219178086},14957981,"DNO"]
["POWER STATION","Barking (Horndon)",{"$f":" VLOOKUP(B23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":58590000},{"$f":" VLOOKUP(B23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5044.9315068493152},{"$f":" VLOOKUP(B23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5044.9315068493152},5044.9315068493152,"POWER STATION"]
["STORAGE SITE","Barrow (Bains)",{"$f":" VLOOKUP(B24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["INDUSTRIAL","Barrow (Black Start)",{"$f":" VLOOKUP(B25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1000000},{"$f":" VLOOKUP(B25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1974575.3424657546},{"$f":" VLOOKUP(B25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["STORAGE SITE","Barrow (Gateway)",{"$f":" VLOOKUP(B26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["STORAGE SITE","Barton Stacey Max Refill (Humbly Grove)",{"$f":" VLOOKUP(B27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":100940000},{"$f":" VLOOKUP(B27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9623690.2465753425},{"$f":" VLOOKUP(B27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":91250980.802739576},{"$f":" VLOOKUP(B27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9623690.2465753425},9623690.2465753425,"STORAGE SITE"]
["DNO","Bathgate",{"$f":" VLOOKUP(B28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24176039},{"$f":" VLOOKUP(B28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21081766},{"$f":" VLOOKUP(B28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21081766},{"$f":" VLOOKUP(B28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7227144.6575342463},21081766,"DNO"]
["INDUSTRIAL","Billingham ICI (Terra Billingham)",{"$f":" VLOOKUP(B29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43540000},{"$f":" VLOOKUP(B29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18854048.82191781},{"$f":" VLOOKUP(B29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":33644543},{"$f":" VLOOKUP(B29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18854048.82191781},18854048.82191781,"INDUSTRIAL"]
["DNO","Bishop Auckland",{"$f":" VLOOKUP(B30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":62130000},{"$f":" VLOOKUP(B30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":52568615},{"$f":" VLOOKUP(B30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":52568615},{"$f":" VLOOKUP(B30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26238975.06849315},52568615,"DNO"]
["INDUSTRIAL","Bishop Auckland (test facility)",{"$f":" VLOOKUP(B31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1144964.3835616438},{"$f":" VLOOKUP(B31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1144964.3835616438},1144964.3835616438,"INDUSTRIAL"]
["DNO","Blaby",{"$f":" VLOOKUP(B32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13400271},{"$f":" VLOOKUP(B32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10177324.205479452},{"$f":" VLOOKUP(B32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10177324.205479452},{"$f":" VLOOKUP(B32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6404196.98630137},10177324.205479452,"DNO"]
["INDUSTRIAL","Blackness (BP Grangemouth)",{"$f":" VLOOKUP(B33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27290000},{"$f":" VLOOKUP(B33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16570018.164383562},{"$f":" VLOOKUP(B33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27290000},{"$f":" VLOOKUP(B33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16570018.164383562},16570018.164383562,"INDUSTRIAL"]
["DNO","Blackrod",{"$f":" VLOOKUP(B34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":166545212},{"$f":" VLOOKUP(B34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":126857311.69315068},{"$f":" VLOOKUP(B34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":126857311.69315068},{"$f":" VLOOKUP(B34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48538880.273972601},126857311.69315068,"DNO"]
["DNO","Blyborough",{"$f":" VLOOKUP(B35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":79330000},{"$f":" VLOOKUP(B35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":63187749.071232878},{"$f":" VLOOKUP(B35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":63187749.071232878},{"$f":" VLOOKUP(B35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10336260},63187749.071232878,"DNO"]
["POWER STATION","Blyborough (Brigg)",{"$f":" VLOOKUP(B36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16890000},{"$f":" VLOOKUP(B36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":304579.75342465751},{"$f":" VLOOKUP(B36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10526027.397260275},{"$f":" VLOOKUP(B36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":304579.75342465751},304579.75342465751,"POWER STATION"]
["POWER STATION","Blyborough (Cottam)",{"$f":" VLOOKUP(B37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19300000},{"$f":" VLOOKUP(B37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13117551.232876712},{"$f":" VLOOKUP(B37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21939726.027397342},{"$f":" VLOOKUP(B37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13117551.232876712},13117551.232876712,"POWER STATION"]
["DNO","Braishfield A",{"$f":" VLOOKUP(B38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":107280000},{"$f":" VLOOKUP(B38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72221179.94520548},{"$f":" VLOOKUP(B38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72221179.94520548},{"$f":" VLOOKUP(B38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39450128.767123289},72221179.94520548,"DNO"]
["DNO","Braishfield B",{"$f":" VLOOKUP(B39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":58866000},{"$f":" VLOOKUP(B39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57139307},{"$f":" VLOOKUP(B39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57139307},{"$f":" VLOOKUP(B39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15940642.465753425},57139307,"DNO"]
["POWER STATION","Brine Field (Teesside) Power Station",{"$f":" VLOOKUP(B40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Brisley",{"$f":" VLOOKUP(B41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3110000},{"$f":" VLOOKUP(B41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2304790.5643835617},{"$f":" VLOOKUP(B41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2304790.5643835617},{"$f":" VLOOKUP(B41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":886721.45205479453},2304790.5643835617,"DNO"]
["DNO","Broxburn",{"$f":" VLOOKUP(B42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60444108},{"$f":" VLOOKUP(B42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56250554},{"$f":" VLOOKUP(B42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56250554},{"$f":" VLOOKUP(B42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19304397.260273974},56250554,"DNO"]
["DNO","Burley Bank",{"$f":" VLOOKUP(B43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20310000},{"$f":" VLOOKUP(B43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14453143},{"$f":" VLOOKUP(B43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14453143},{"$f":" VLOOKUP(B43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8288553.0410958901},14453143,"DNO"]
["DNO","Burnhervie",{"$f":" VLOOKUP(B44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22380000},{"$f":" VLOOKUP(B44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20624435},{"$f":" VLOOKUP(B44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20624435},{"$f":" VLOOKUP(B44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":84283.205479452052},20624435,"DNO"]
["POWER STATION","Burton Point (Connahs Quay)",{"$f":" VLOOKUP(B45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":73210000},{"$f":" VLOOKUP(B45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19536466.219178081},{"$f":" VLOOKUP(B45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":71802739.726027414},{"$f":" VLOOKUP(B45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19536466.219178081},19536466.219178081,"POWER STATION"]
["DNO","Caldecott",{"$f":" VLOOKUP(B46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11080000},{"$f":" VLOOKUP(B46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9097523.8136986308},{"$f":" VLOOKUP(B46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9097523.8136986308},{"$f":" VLOOKUP(B46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3177176.7123287669},9097523.8136986308,"DNO"]
["POWER STATION","Caldecott (Corby Power Station)",{"$f":" VLOOKUP(B47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21120000},{"$f":" VLOOKUP(B47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":53335.232876712325},{"$f":" VLOOKUP(B47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21041573.709589042},{"$f":" VLOOKUP(B47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":53335.232876712325},53335.232876712325,"POWER STATION"]
["DNO","Cambridge",{"$f":" VLOOKUP(B48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"DNO"]
["DNO","Careston",{"$f":" VLOOKUP(B49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3851761},{"$f":" VLOOKUP(B49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3576724},{"$f":" VLOOKUP(B49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3576724},{"$f":" VLOOKUP(B49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1601877.5616438356},3576724,"DNO"]
["POWER STATION","Carrington (Partington) Power Station",{"$f":" VLOOKUP(B50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45000000},{"$f":" VLOOKUP(B50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27840552.767123289},{"$f":" VLOOKUP(B50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44876712.328767136},{"$f":" VLOOKUP(B50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27840552.767123289},27840552.767123289,"POWER STATION"]
["STORAGE SITE","Caythorpe",{"$f":" VLOOKUP(B51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":75000000},{"$f":" VLOOKUP(B51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["INDUSTRIAL","Centrax Industrial",{"$f":" VLOOKUP(B52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":85000},{"$f":" VLOOKUP(B52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21270.986301369863},{"$f":" VLOOKUP(B52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":85000},{"$f":" VLOOKUP(B52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21270.986301369863},21270.986301369863,"INDUSTRIAL"]
["DNO","Cirencester",{"$f":" VLOOKUP(B53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8970000},{"$f":" VLOOKUP(B53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7743399},{"$f":" VLOOKUP(B53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7743399},{"$f":" VLOOKUP(B53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2294873.6438356163},7743399,"DNO"]
["POWER STATION","Cockenzie Power Station",{"$f":" VLOOKUP(B54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Coffinswell",{"$f":" VLOOKUP(B55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5150000},{"$f":" VLOOKUP(B55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4830571},{"$f":" VLOOKUP(B55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4830571},{"$f":" VLOOKUP(B55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1741179.4520547944},4830571,"DNO"]
["DNO","Coldstream",{"$f":" VLOOKUP(B56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2848927},{"$f":" VLOOKUP(B56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2848927},{"$f":" VLOOKUP(B56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2848927},{"$f":" VLOOKUP(B56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":911664.93150684936},2848927,"DNO"]
["DNO","Corbridge",{"$f":" VLOOKUP(B57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":166692},{"$f":" VLOOKUP(B57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":166692},{"$f":" VLOOKUP(B57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":166692},{"$f":" VLOOKUP(B57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24001.397260273974},166692,"DNO"]
["POWER STATION","Coryton 2 (Thames Haven) Power Station",{"$f":" VLOOKUP(B58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Cowpen Bewley",{"$f":" VLOOKUP(B59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":52120008},{"$f":" VLOOKUP(B59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":35635800},{"$f":" VLOOKUP(B59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":35635800},{"$f":" VLOOKUP(B59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15932110.684931507},35635800,"DNO"]
["DNO","Crawley Down",{"$f":" VLOOKUP(B60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"DNO"]
["STORAGE SITE","Deborah Storage (Bacton)",{"$f":" VLOOKUP(B61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["POWER STATION","Deeside",{"$f":" VLOOKUP(B62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":28480000},{"$f":" VLOOKUP(B62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3083036.3013698631},{"$f":" VLOOKUP(B62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26726575.342465799},{"$f":" VLOOKUP(B62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3083036.3013698631},3083036.3013698631,"POWER STATION"]
["POWER STATION","Didcot",{"$f":" VLOOKUP(B63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":137760000},{"$f":" VLOOKUP(B63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":37603017.205479451},{"$f":" VLOOKUP(B63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":89904657.534246609},{"$f":" VLOOKUP(B63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":37603017.205479451},37603017.205479451,"POWER STATION"]
["DNO","Dowlais",{"$f":" VLOOKUP(B64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":105977456},{"$f":" VLOOKUP(B64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":94743289},{"$f":" VLOOKUP(B64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":94743289},{"$f":" VLOOKUP(B64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":32842106.301369864},94743289,"DNO"]
["POWER STATION","Drakelow Power Station",{"$f":" VLOOKUP(B65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Drointon",{"$f":" VLOOKUP(B66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":74272791},{"$f":" VLOOKUP(B66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":62266492.249315068},{"$f":" VLOOKUP(B66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":62266492.249315068},{"$f":" VLOOKUP(B66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40005309.315068491},62266492.249315068,"DNO"]
["DNO","Drum",{"$f":" VLOOKUP(B67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":82525354},{"$f":" VLOOKUP(B67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":66956781.000000007},{"$f":" VLOOKUP(B67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":66956781.000000007},{"$f":" VLOOKUP(B67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15748293.150684932},{"$f":"IF(H67=\"DNO\", $E67, $F67)","v":66956781.000000007},"DNO"]
["DNO","Dyffryn Clydach",{"$f":" VLOOKUP(B68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40231974},{"$f":" VLOOKUP(B68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40231974},{"$f":" VLOOKUP(B68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40231974},{"$f":" VLOOKUP(B68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13915479.178082192},40231974,"DNO"]
["STORAGE SITE","Dynevor Max Refill",{"$f":" VLOOKUP(B69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2610000},{"$f":" VLOOKUP(B69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23931},{"$f":" VLOOKUP(B69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["POWER STATION","Eastoft (Keadby Blackstart)",{"$f":" VLOOKUP(B70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2380000},{"$f":" VLOOKUP(B70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1457215},{"$f":" VLOOKUP(B70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["POWER STATION","Eastoft (Keadby)",{"$f":" VLOOKUP(B71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36060000},{"$f":" VLOOKUP(B71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13283987.260273973},{"$f":" VLOOKUP(B71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50380847.912328787},{"$f":" VLOOKUP(B71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13283987.260273973},13283987.260273973,"POWER STATION"]
["DNO","Easton Grey",{"$f":" VLOOKUP(B72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29600000},{"$f":" VLOOKUP(B72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27391725},{"$f":" VLOOKUP(B72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27391725},{"$f":" VLOOKUP(B72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4550543.2876712326},27391725,"DNO"]
["DNO","Ecclestone",{"$f":" VLOOKUP(B73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21140000},{"$f":" VLOOKUP(B73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16496286.802739725},{"$f":" VLOOKUP(B73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16496286.802739725},{"$f":" VLOOKUP(B73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3895338.0821917807},16496286.802739725,"DNO"]
["DNO","Elton",{"$f":" VLOOKUP(B74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60212185},{"$f":" VLOOKUP(B74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60212185},{"$f":" VLOOKUP(B74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60212185},{"$f":" VLOOKUP(B74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20949113.342465755},60212185,"DNO"]
["POWER STATION","Enron Billingham",{"$f":" VLOOKUP(B75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":121510000},{"$f":" VLOOKUP(B75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2297677},{"$f":" VLOOKUP(B75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["POWER STATION","Epping Green (Enfield Energy, aka Brimsdown)",{"$f":" VLOOKUP(B76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19600000},{"$f":" VLOOKUP(B76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7723033.3972602738},{"$f":" VLOOKUP(B76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20967671.232876666},{"$f":" VLOOKUP(B76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7723033.3972602738},7723033.3972602738,"POWER STATION"]
["DNO","Evesham",{"$f":" VLOOKUP(B77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6570000},{"$f":" VLOOKUP(B77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5584329},{"$f":" VLOOKUP(B77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5584329},{"$f":" VLOOKUP(B77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2211332.1095890412},5584329,"DNO"]
["DNO","Farningham",{"$f":" VLOOKUP(B78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":135120000},{"$f":" VLOOKUP(B78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":142075461.7945205},{"$f":" VLOOKUP(B78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":142075461.7945205},{"$f":" VLOOKUP(B78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":63795437.260273971},142075461.7945205,"DNO"]
["DNO","Farningham B",{"$f":" VLOOKUP(B79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":117883000},{"$f":" VLOOKUP(B79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":74376043.931506857},{"$f":" VLOOKUP(B79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":74376043.931506857},{"$f":" VLOOKUP(B79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9340506.8493150678},74376043.931506857,"DNO"]
["INDUSTRIAL","Ferny Knoll (AM Paper)",{"$f":" VLOOKUP(B80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1080000},{"$f":" VLOOKUP(B80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":301.36986301369865},{"$f":" VLOOKUP(B80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":301.36986301369865},301.36986301369865,"INDUSTRIAL"]
["DNO","Fiddington",{"$f":" VLOOKUP(B81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":25952278},{"$f":" VLOOKUP(B81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22229864},{"$f":" VLOOKUP(B81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22229864},{"$f":" VLOOKUP(B81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8353903.2876712326},22229864,"DNO"]
["DNO","Ganstead",{"$f":" VLOOKUP(B82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23150000},{"$f":" VLOOKUP(B82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16864011},{"$f":" VLOOKUP(B82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16864011},{"$f":" VLOOKUP(B82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8924797.8630136978},16864011,"DNO"]
["STORAGE SITE","Garton Max Refill (Aldbrough)",{"$f":" VLOOKUP(B83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":325510001},{"$f":" VLOOKUP(B83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41435157.726027399},{"$f":" VLOOKUP(B83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":377085418.67397249},{"$f":" VLOOKUP(B83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41435157.726027399},41435157.726027399,"STORAGE SITE"]
["DNO","Gilwern",{"$f":" VLOOKUP(B84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":82680000},{"$f":" VLOOKUP(B84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":78188679},{"$f":" VLOOKUP(B84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":78188679},{"$f":" VLOOKUP(B84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":35737208.657534249},78188679,"DNO"]
["DNO","Glenmavis",{"$f":" VLOOKUP(B85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":145790000},{"$f":" VLOOKUP(B85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":128262344.00000001},{"$f":" VLOOKUP(B85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":128262344.00000001},{"$f":" VLOOKUP(B85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":55270123.83561644},128262344.00000001,"DNO"]
["STORAGE SITE","Glenmavis Max Refill",{"$f":" VLOOKUP(B86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1620000},{"$f":" VLOOKUP(B86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":488720},{"$f":" VLOOKUP(B86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["INDUSTRIAL","Goole (Guardian Glass)",{"$f":" VLOOKUP(B87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1620000},{"$f":" VLOOKUP(B87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1437062.3013698631},{"$f":" VLOOKUP(B87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1437062.3013698631},1437062.3013698631,"INDUSTRIAL"]
["DNO","Gosberton",{"$f":" VLOOKUP(B88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15230000},{"$f":" VLOOKUP(B88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12360472.556164384},{"$f":" VLOOKUP(B88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12360472.556164384},{"$f":" VLOOKUP(B88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5236542.4657534249},12360472.556164384,"DNO"]
["POWER STATION","Gowkhall (Longannet)",{"$f":" VLOOKUP(B89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43320000},{"$f":" VLOOKUP(B89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43320000},{"$f":" VLOOKUP(B89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["POWER STATION","Grain Power Station",{"$f":" VLOOKUP(B90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30858832.82191781},{"$f":" VLOOKUP(B90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":63813698.630136833},{"$f":" VLOOKUP(B90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30858832.82191781},30858832.82191781,"POWER STATION"]
["DNO","Great Wilbraham",{"$f":" VLOOKUP(B91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":35590000},{"$f":" VLOOKUP(B91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20689216.246575344},{"$f":" VLOOKUP(B91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20689216.246575344},{"$f":" VLOOKUP(B91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8985249.0410958901},20689216.246575344,"DNO"]
["DNO","Guyzance",{"$f":" VLOOKUP(B92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2190000},{"$f":" VLOOKUP(B92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1806988},{"$f":" VLOOKUP(B92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1806988},{"$f":" VLOOKUP(B92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":726532.82191780827},1806988,"DNO"]
["DNO","Hardwick",{"$f":" VLOOKUP(B93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":123699000},{"$f":" VLOOKUP(B93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95134383},{"$f":" VLOOKUP(B93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95134383},{"$f":" VLOOKUP(B93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36918109.589041099},95134383,"DNO"]
["INDUSTRIAL","Harwarden (Shotton, aka Shotton Paper)",{"$f":" VLOOKUP(B94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11590000},{"$f":" VLOOKUP(B94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["STORAGE SITE","Hatfield Moor Max Refill",{"$f":" VLOOKUP(B95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30210000},{"$f":" VLOOKUP(B95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2828419.4520547944},{"$f":" VLOOKUP(B95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30210000},{"$f":" VLOOKUP(B95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2828419.4520547944},2828419.4520547944,"STORAGE SITE"]
["POWER STATION","Hatfield Power Station",{"$f":" VLOOKUP(B96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["STORAGE SITE","Hill Top Farm (Hole House Farm)",{"$f":" VLOOKUP(B97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4472448.1095890412},{"$f":" VLOOKUP(B97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64821917.808219194},{"$f":" VLOOKUP(B97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4472448.1095890412},4472448.1095890412,"STORAGE SITE"]
["STORAGE SITE","Hole House Max Refill",{"$f":" VLOOKUP(B98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":119580000},{"$f":" VLOOKUP(B98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3883902.6027397262},{"$f":" VLOOKUP(B98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":131239372.27397244},{"$f":" VLOOKUP(B98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3883902.6027397262},3883902.6027397262,"STORAGE SITE"]
["STORAGE SITE","Holford",{"$f":" VLOOKUP(B99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38083961.01369863},{"$f":" VLOOKUP(B99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":245293783.89589056},{"$f":" VLOOKUP(B99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38083961.01369863},38083961.01369863,"STORAGE SITE"]
["INDUSTRIAL","Hollingsgreen (Hays Chemicals)",{"$f":" VLOOKUP(B100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3250000},{"$f":" VLOOKUP(B100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":554885.50684931502},{"$f":" VLOOKUP(B100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2923219.3205479463},{"$f":" VLOOKUP(B100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":554885.50684931502},554885.50684931502,"INDUSTRIAL"]
["DNO","Holmes Chapel",{"$f":" VLOOKUP(B101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22199592},{"$f":" VLOOKUP(B101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18387106},{"$f":" VLOOKUP(B101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18387106},{"$f":" VLOOKUP(B101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8506092.0547945201},18387106,"DNO"]
["DNO","Horndon",{"$f":" VLOOKUP(B102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46410000},{"$f":" VLOOKUP(B102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50333830.895890415},{"$f":" VLOOKUP(B102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50333830.895890415},{"$f":" VLOOKUP(B102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10478961.94520548},50333830.895890415,"DNO"]
["STORAGE SITE","Hornsea Max Refill",{"$f":" VLOOKUP(B103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44789585},{"$f":" VLOOKUP(B103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20557060.98630137},{"$f":" VLOOKUP(B103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":58239379.013698623},{"$f":" VLOOKUP(B103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20557060.98630137},20557060.98630137,"STORAGE SITE"]
["DNO","Humbleton",{"$f":" VLOOKUP(B104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":250000},{"$f":" VLOOKUP(B104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":250000},{"$f":" VLOOKUP(B104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":250000},{"$f":" VLOOKUP(B104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41458.246575342462},250000,"DNO"]
["DNO","Hume",{"$f":" VLOOKUP(B105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1684385},{"$f":" VLOOKUP(B105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1684385},{"$f":" VLOOKUP(B105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1684385},{"$f":" VLOOKUP(B105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":563662.30136986298},1684385,"DNO"]
["DNO","Ilchester",{"$f":" VLOOKUP(B106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":34960000},{"$f":" VLOOKUP(B106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30242930},{"$f":" VLOOKUP(B106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30242930},{"$f":" VLOOKUP(B106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10910448.849315068},30242930,"DNO"]
["DNO","Ipsden",{"$f":" VLOOKUP(B107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12390000},{"$f":" VLOOKUP(B107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8958326},{"$f":" VLOOKUP(B107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8958326},{"$f":" VLOOKUP(B107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":631183.01369863015},8958326,"DNO"]
["DNO","Ipsden 2",{"$f":" VLOOKUP(B108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15678000},{"$f":" VLOOKUP(B108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11667297},{"$f":" VLOOKUP(B108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11667297},{"$f":" VLOOKUP(B108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1539547.9452054794},11667297,"DNO"]
["DNO","Keld",{"$f":" VLOOKUP(B109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1890000},{"$f":" VLOOKUP(B109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1424555},{"$f":" VLOOKUP(B109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1424555},{"$f":" VLOOKUP(B109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":689364.87671232875},1424555,"DNO"]
["DNO","Kenn",{"$f":" VLOOKUP(B110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15430000},{"$f":" VLOOKUP(B110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14000883},{"$f":" VLOOKUP(B110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14000883},{"$f":" VLOOKUP(B110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8790093.9726027399},14000883,"DNO"]
["DNO","Kinknockie",{"$f":" VLOOKUP(B111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3068392},{"$f":" VLOOKUP(B111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3068392},{"$f":" VLOOKUP(B111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3068392},{"$f":" VLOOKUP(B111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1057163.8904109588},3068392,"DNO"]
["DNO","Kirkstead",{"$f":" VLOOKUP(B112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1210000},{"$f":" VLOOKUP(B112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":858703},{"$f":" VLOOKUP(B112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":858703},{"$f":" VLOOKUP(B112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":224817.39726027398},858703,"DNO"]
["POWER STATION","Langage Power Station",{"$f":" VLOOKUP(B113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41616008},{"$f":" VLOOKUP(B113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19805107.616438355},{"$f":" VLOOKUP(B113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":61641250.353424668},{"$f":" VLOOKUP(B113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19805107.616438355},19805107.616438355,"POWER STATION"]
["DNO","Langholm",{"$f":" VLOOKUP(B114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":249796},{"$f":" VLOOKUP(B114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":155319},{"$f":" VLOOKUP(B114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":155319},{"$f":" VLOOKUP(B114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38498.794520547948},155319,"DNO"]
["DNO","Lauderhill",{"$f":" VLOOKUP(B115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1790000},{"$f":" VLOOKUP(B115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"DNO"]
["DNO","Leamington",{"$f":" VLOOKUP(B116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4260000},{"$f":" VLOOKUP(B116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2586215},{"$f":" VLOOKUP(B116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2586215},{"$f":" VLOOKUP(B116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":98005.780821917811},2586215,"DNO"]
["DNO","Little Burdon",{"$f":" VLOOKUP(B117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20919521},{"$f":" VLOOKUP(B117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20919521},{"$f":" VLOOKUP(B117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20919521},{"$f":" VLOOKUP(B117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3423966.0821917807},20919521,"DNO"]
["DNO","Littleton Drew",{"$f":" VLOOKUP(B118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2470000},{"$f":" VLOOKUP(B118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2299463},{"$f":" VLOOKUP(B118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2299463},{"$f":" VLOOKUP(B118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":293868.76712328766},2299463,"DNO"]
["DNO","Lockerbie",{"$f":" VLOOKUP(B119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7439745},{"$f":" VLOOKUP(B119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6757111},{"$f":" VLOOKUP(B119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6757111},{"$f":" VLOOKUP(B119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2596254.0547945206},6757111,"DNO"]
["DNO","Lower Quinton",{"$f":" VLOOKUP(B120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29910000},{"$f":" VLOOKUP(B120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26684207},{"$f":" VLOOKUP(B120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26684207},{"$f":" VLOOKUP(B120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7591356.1643835614},26684207,"DNO"]
["DNO","Lupton",{"$f":" VLOOKUP(B121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19815980},{"$f":" VLOOKUP(B121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15464650},{"$f":" VLOOKUP(B121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15464650},{"$f":" VLOOKUP(B121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11509412.712328767},15464650,"DNO"]
["DNO","Luxborough Lane",{"$f":" VLOOKUP(B122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":165300000},{"$f":" VLOOKUP(B122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":78757457.857534245},{"$f":" VLOOKUP(B122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":78757457.857534245},{"$f":" VLOOKUP(B122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":51440098.630136989},78757457.857534245,"DNO"]
["DNO","Lyneham (Choakford)",{"$f":" VLOOKUP(B123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50300000},{"$f":" VLOOKUP(B123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40420636},{"$f":" VLOOKUP(B123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40420636},{"$f":" VLOOKUP(B123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9010721.1232876703},40420636,"DNO"]
["DNO","Maelor",{"$f":" VLOOKUP(B124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57560000},{"$f":" VLOOKUP(B124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":49258990},{"$f":" VLOOKUP(B124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":49258990},{"$f":" VLOOKUP(B124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16875305.534246575},49258990,"DNO"]
["DNO","Malpas",{"$f":" VLOOKUP(B125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":990000},{"$f":" VLOOKUP(B125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":685222},{"$f":" VLOOKUP(B125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":685222},{"$f":" VLOOKUP(B125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":231806.16438356164},685222,"DNO"]
["DNO","Mappowder",{"$f":" VLOOKUP(B126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":47680000},{"$f":" VLOOKUP(B126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36407083},{"$f":" VLOOKUP(B126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36407083},{"$f":" VLOOKUP(B126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11984180.547945205},36407083,"DNO"]
["POWER STATION","Marchwood Power Station",{"$f":" VLOOKUP(B127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39840000},{"$f":" VLOOKUP(B127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29722499.369863015},{"$f":" VLOOKUP(B127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48594285.928767145},{"$f":" VLOOKUP(B127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29722499.369863015},29722499.369863015,"POWER STATION"]
["DNO","Market Harborough",{"$f":" VLOOKUP(B128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9480000},{"$f":" VLOOKUP(B128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7174600.4082191782},{"$f":" VLOOKUP(B128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7174600.4082191782},{"$f":" VLOOKUP(B128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1858749.8630136987},7174600.4082191782,"DNO"]
["DNO","Matching Green",{"$f":" VLOOKUP(B129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":92341877},{"$f":" VLOOKUP(B129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":68130761.846575335},{"$f":" VLOOKUP(B129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":68130761.846575335},{"$f":" VLOOKUP(B129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21751580.82191781},68130761.846575335,"DNO"]
["POWER STATION","Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":" VLOOKUP(B130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38120000},{"$f":" VLOOKUP(B130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13289481.835616438},{"$f":" VLOOKUP(B130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39718965.87671233},{"$f":" VLOOKUP(B130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13289481.835616438},13289481.835616438,"POWER STATION"]
["DNO","Melkinthorpe",{"$f":" VLOOKUP(B131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2432914},{"$f":" VLOOKUP(B131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2432914},{"$f":" VLOOKUP(B131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2432914},{"$f":" VLOOKUP(B131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":699652.73972602736},{"$f":"IF(H131=\"DNO\", $E131, $F131)","v":2432914},"DNO"]
["DNO","Mickle Trafford",{"$f":" VLOOKUP(B132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29209411},{"$f":" VLOOKUP(B132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29361375.657534245},{"$f":" VLOOKUP(B132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29361375.657534245},{"$f":" VLOOKUP(B132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12942603.01369863},29361375.657534245,"DNO"]
["POWER STATION","Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":" VLOOKUP(B133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40940000},{"$f":" VLOOKUP(B133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24627581.753424659},{"$f":" VLOOKUP(B133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95336184},{"$f":" VLOOKUP(B133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24627581.753424659},24627581.753424659,"POWER STATION"]
["DNO","Milwich",{"$f":" VLOOKUP(B134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21635242},{"$f":" VLOOKUP(B134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18949988},{"$f":" VLOOKUP(B134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18949988},{"$f":" VLOOKUP(B134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6272992.6027397262},18949988,"DNO"]
["INTERCONNECTOR","Moffat (Irish Interconnector)",{"$f":" VLOOKUP(B135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":530089918},{"$f":" VLOOKUP(B135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":101783883.01369864},{"$f":" VLOOKUP(B135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":221513825.46301368},{"$f":" VLOOKUP(B135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":101783883.01369864},101783883.01369864,"INTERCONNECTOR"]
["DNO","Netherhowcleugh",{"$f":" VLOOKUP(B136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":322112},{"$f":" VLOOKUP(B136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":322112},{"$f":" VLOOKUP(B136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":322112},{"$f":" VLOOKUP(B136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":78707.260273972599},322112,"DNO"]
["DNO","Pannal",{"$f":" VLOOKUP(B137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":148410000},{"$f":" VLOOKUP(B137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":127560152},{"$f":" VLOOKUP(B137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":127560152},{"$f":" VLOOKUP(B137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":53598939.643835619},127560152,"DNO"]
["DNO","Partington",{"$f":" VLOOKUP(B138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":87630000},{"$f":" VLOOKUP(B138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":54702858},{"$f":" VLOOKUP(B138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":54702858},{"$f":" VLOOKUP(B138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7278745.2054794524},54702858,"DNO"]
["STORAGE SITE","Partington Max Refill",{"$f":" VLOOKUP(B139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2410000},{"$f":" VLOOKUP(B139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["DNO","Paull",{"$f":" VLOOKUP(B140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46858561},{"$f":" VLOOKUP(B140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46858561},{"$f":" VLOOKUP(B140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46858561},{"$f":" VLOOKUP(B140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13626359.09589041},46858561,"DNO"]
["POWER STATION","Pembroke Power Station",{"$f":" VLOOKUP(B141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":121200056},{"$f":" VLOOKUP(B141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":75132793.698630139},{"$f":" VLOOKUP(B141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":126186301.36986303},{"$f":" VLOOKUP(B141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":75132793.698630139},75132793.698630139,"POWER STATION"]
["POWER STATION","Peterborough (Peterborough Power Station)",{"$f":" VLOOKUP(B142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23280000},{"$f":" VLOOKUP(B142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":328946.71232876711},{"$f":" VLOOKUP(B142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14701369.863013728},{"$f":" VLOOKUP(B142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":328946.71232876711},328946.71232876711,"POWER STATION"]
["DNO","Peterborough Eye (Tee)",{"$f":" VLOOKUP(B143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":25450000},{"$f":" VLOOKUP(B143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20423482},{"$f":" VLOOKUP(B143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20423482},{"$f":" VLOOKUP(B143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6028180.8219178086},20423482,"DNO"]
["DNO","Peters Green",{"$f":" VLOOKUP(B144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":151860000},{"$f":" VLOOKUP(B144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":112982854.87397259},{"$f":" VLOOKUP(B144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":112982854.87397259},{"$f":" VLOOKUP(B144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46456441.643835619},112982854.87397259,"DNO"]
["DNO","Peters Green South Mimms",{"$f":" VLOOKUP(B145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":197176511},{"$f":" VLOOKUP(B145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":165327058.49589041},{"$f":" VLOOKUP(B145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":165327058.49589041},{"$f":" VLOOKUP(B145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":61200832.602739729},165327058.49589041,"DNO"]
["INDUSTRIAL","Phillips Petroleum, Teesside",{"$f":" VLOOKUP(B146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3690000},{"$f":" VLOOKUP(B146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":180530.49315068492},{"$f":" VLOOKUP(B146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4687260.2739726007},{"$f":" VLOOKUP(B146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":180530.49315068492},180530.49315068492,"INDUSTRIAL"]
["DNO","Pickering",{"$f":" VLOOKUP(B147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9380000},{"$f":" VLOOKUP(B147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8379084.0000000009},{"$f":" VLOOKUP(B147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8379084.0000000009},{"$f":" VLOOKUP(B147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2915916.1643835618},8379084.0000000009,"DNO"]
["INDUSTRIAL","Pickmere (Winnington Power, aka Brunner Mond)",{"$f":" VLOOKUP(B148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15380000},{"$f":" VLOOKUP(B148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5454179.1232876712},{"$f":" VLOOKUP(B148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8000000},{"$f":" VLOOKUP(B148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5454179.1232876712},5454179.1232876712,"INDUSTRIAL"]
["DNO","Pitcairngreen",{"$f":" VLOOKUP(B149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1915791},{"$f":" VLOOKUP(B149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3432229.3561643874},{"$f":" VLOOKUP(B149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3432229.3561643874},{"$f":" VLOOKUP(B149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":584030.68493150687},3432229.3561643874,"DNO"]
["DNO","Pucklechurch",{"$f":" VLOOKUP(B150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":25794765},{"$f":" VLOOKUP(B150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22688355},{"$f":" VLOOKUP(B150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22688355},{"$f":" VLOOKUP(B150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6886117.5342465751},22688355,"DNO"]
["DNO","Rawcliffe",{"$f":" VLOOKUP(B151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5046154},{"$f":" VLOOKUP(B151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5046154},{"$f":" VLOOKUP(B151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5046154},{"$f":" VLOOKUP(B151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1292399.3424657534},5046154,"DNO"]
["INDUSTRIAL","Rollswood Kintore",{"$f":" VLOOKUP(B152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["POWER STATION","Roosecote Power Station (Barrow)",{"$f":" VLOOKUP(B153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14730000},{"$f":" VLOOKUP(B153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["POWER STATION","Rosehill (Saltend Power Station)",{"$f":" VLOOKUP(B154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57830000},{"$f":" VLOOKUP(B154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42303853.04109589},{"$f":" VLOOKUP(B154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57830000},{"$f":" VLOOKUP(B154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42303853.04109589},42303853.04109589,"POWER STATION"]
["DNO","Ross (SW)",{"$f":" VLOOKUP(B155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4530000},{"$f":" VLOOKUP(B155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4023357},{"$f":" VLOOKUP(B155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4023357},{"$f":" VLOOKUP(B155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1613602.3561643835},4023357,"DNO"]
["DNO","Ross (WM)",{"$f":" VLOOKUP(B156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16520000},{"$f":" VLOOKUP(B156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10064779.67671233},{"$f":" VLOOKUP(B156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10064779.67671233},{"$f":" VLOOKUP(B156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6064997.6712328764},10064779.67671233,"DNO"]
["DNO","Roudham Heath",{"$f":" VLOOKUP(B157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":25472176},{"$f":" VLOOKUP(B157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16611750.030136986},{"$f":" VLOOKUP(B157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16611750.030136986},{"$f":" VLOOKUP(B157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10683166.849315068},16611750.030136986,"DNO"]
["DNO","Royston",{"$f":" VLOOKUP(B158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2700000},{"$f":" VLOOKUP(B158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2367780},{"$f":" VLOOKUP(B158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2367780},{"$f":" VLOOKUP(B158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1080649.3424657534},2367780,"DNO"]
["DNO","Rugby",{"$f":" VLOOKUP(B159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":80080000},{"$f":" VLOOKUP(B159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64098590.290410951},{"$f":" VLOOKUP(B159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64098590.290410951},{"$f":" VLOOKUP(B159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":32822924.10958904},64098590.290410951,"DNO"]
["POWER STATION","Ryehouse",{"$f":" VLOOKUP(B160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38660000},{"$f":" VLOOKUP(B160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6914581.9178082189},{"$f":" VLOOKUP(B160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38660000},{"$f":" VLOOKUP(B160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6914581.9178082189},6914581.9178082189,"POWER STATION"]
["POWER STATION","Saddle Bow (Kings Lynn)",{"$f":" VLOOKUP(B161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":17980000},{"$f":" VLOOKUP(B161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30.136986301369863},{"$f":" VLOOKUP(B161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14500000},{"$f":" VLOOKUP(B161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30.136986301369863},30.136986301369863,"POWER STATION"]
["INDUSTRIAL","Saltend BPHP (BP Saltend HP)",{"$f":" VLOOKUP(B162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9100000},{"$f":" VLOOKUP(B162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4454952.0821917811},{"$f":" VLOOKUP(B162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9055895},{"$f":" VLOOKUP(B162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4454952.0821917811},4454952.0821917811,"INDUSTRIAL"]
["STORAGE SITE","Saltfleetby Storage (Theddlethorpe)",{"$f":" VLOOKUP(B163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"STORAGE SITE"]
["DNO","Saltwick Pressure Controlled",{"$f":" VLOOKUP(B164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9220000},{"$f":" VLOOKUP(B164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5673152},{"$f":" VLOOKUP(B164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5673152},{"$f":" VLOOKUP(B164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10012257.260273973},5673152,"DNO"]
["DNO","Saltwick Volumetric Controlled",{"$f":" VLOOKUP(B165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":69070000},{"$f":" VLOOKUP(B165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39749273},{"$f":" VLOOKUP(B165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":39749273},{"$f":" VLOOKUP(B165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2071863.5616438356},39749273,"DNO"]
["DNO","Samlesbury",{"$f":" VLOOKUP(B166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":110990000},{"$f":" VLOOKUP(B166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":99858652},{"$f":" VLOOKUP(B166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":99858652},{"$f":" VLOOKUP(B166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":24550584.16438356},99858652,"DNO"]
["INDUSTRIAL","Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":" VLOOKUP(B167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4550000},{"$f":" VLOOKUP(B167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":300857.53424657532},{"$f":" VLOOKUP(B167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3433103},{"$f":" VLOOKUP(B167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":300857.53424657532},300857.53424657532,"INDUSTRIAL"]
["DNO","Seabank (DN)",{"$f":" VLOOKUP(B168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60740000},{"$f":" VLOOKUP(B168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50999376},{"$f":" VLOOKUP(B168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50999376},{"$f":" VLOOKUP(B168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16855328.630136985},50999376,"DNO"]
["POWER STATION","Seabank (Seabank Power Station phase II)",{"$f":" VLOOKUP(B169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19100000},{"$f":" VLOOKUP(B169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7693086.8767123288},{"$f":" VLOOKUP(B169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":28289540.739726055},{"$f":" VLOOKUP(B169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7693086.8767123288},7693086.8767123288,"POWER STATION"]
["INDUSTRIAL","Seal Sands TGPP",{"$f":" VLOOKUP(B170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["POWER STATION","Sellafield Power Station",{"$f":" VLOOKUP(B171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12350000},{"$f":" VLOOKUP(B171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5429590.3561643837},{"$f":" VLOOKUP(B171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12349999},{"$f":" VLOOKUP(B171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5429590.3561643837},5429590.3561643837,"POWER STATION"]
["INDUSTRIAL","Shellstar (aka Kemira, not Kemira CHP)",{"$f":" VLOOKUP(B172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16240000},{"$f":" VLOOKUP(B172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10523405.260273973},{"$f":" VLOOKUP(B172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11732444},{"$f":" VLOOKUP(B172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10523405.260273973},10523405.260273973,"INDUSTRIAL"]
["DNO","Shorne",{"$f":" VLOOKUP(B173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":67060000},{"$f":" VLOOKUP(B173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48279307},{"$f":" VLOOKUP(B173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48279307},{"$f":" VLOOKUP(B173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18549.31506849315},48279307,"DNO"]
["INDUSTRIAL","Shotwick (Bridgewater Paper)",{"$f":" VLOOKUP(B174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5520000},{"$f":" VLOOKUP(B174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":165445.42465753425},{"$f":" VLOOKUP(B174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5282300.298630151},{"$f":" VLOOKUP(B174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":165445.42465753425},165445.42465753425,"INDUSTRIAL"]
["DNO","Shustoke",{"$f":" VLOOKUP(B175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44760000},{"$f":" VLOOKUP(B175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1855552.9232876711},{"$f":" VLOOKUP(B175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1855552.9232876711},{"$f":" VLOOKUP(B175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13019.17808219178},1855552.9232876711,"DNO"]
["DNO","Silk Willoughby",{"$f":" VLOOKUP(B176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3530000},{"$f":" VLOOKUP(B176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2203090},{"$f":" VLOOKUP(B176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2203090},{"$f":" VLOOKUP(B176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":827238.27397260279},2203090,"DNO"]
["DNO","Soutra",{"$f":" VLOOKUP(B177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10726995},{"$f":" VLOOKUP(B177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10726995},{"$f":" VLOOKUP(B177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10726995},{"$f":" VLOOKUP(B177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2058121.0958904109},10726995,"DNO"]
["POWER STATION","Spalding 2 (South Holland) Power Station",{"$f":" VLOOKUP(B178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","St Fergus",{"$f":" VLOOKUP(B179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1058074},{"$f":" VLOOKUP(B179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1055917},{"$f":" VLOOKUP(B179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1055917},{"$f":" VLOOKUP(B179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":426658.65753424657},1055917,"DNO"]
["POWER STATION","St. Fergus (Peterhead)",{"$f":" VLOOKUP(B180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":108300000},{"$f":" VLOOKUP(B180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9197395.3424657527},{"$f":" VLOOKUP(B180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":73267750},{"$f":" VLOOKUP(B180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9197395.3424657527},9197395.3424657527,"POWER STATION"]
["INDUSTRIAL","St. Fergus (Shell Blackstart)",{"$f":" VLOOKUP(B181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2583336},{"$f":" VLOOKUP(B181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2583336},{"$f":" VLOOKUP(B181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["POWER STATION","St. Neots (Little Barford)",{"$f":" VLOOKUP(B182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":35200000},{"$f":" VLOOKUP(B182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22918098.87671233},{"$f":" VLOOKUP(B182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36451349.04109598},{"$f":" VLOOKUP(B182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22918098.87671233},22918098.87671233,"POWER STATION"]
["POWER STATION","Stallingborough",{"$f":" VLOOKUP(B183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":68012169},{"$f":" VLOOKUP(B183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13104679.123287672},{"$f":" VLOOKUP(B183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":69310206.569863021},{"$f":" VLOOKUP(B183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13104679.123287672},13104679.123287672,"POWER STATION"]
["POWER STATION","Stanford Le Hope (Coryton)",{"$f":" VLOOKUP(B184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38600000},{"$f":" VLOOKUP(B184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15744621.863013698},{"$f":" VLOOKUP(B184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38494246.575342573},{"$f":" VLOOKUP(B184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15744621.863013698},15744621.863013698,"POWER STATION"]
["POWER STATION","Staythorpe",{"$f":" VLOOKUP(B185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":82000000},{"$f":" VLOOKUP(B185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44559838.219178081},{"$f":" VLOOKUP(B185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":83903452.054794386},{"$f":" VLOOKUP(B185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44559838.219178081},44559838.219178081,"POWER STATION"]
["DNO","Stranraer",{"$f":" VLOOKUP(B186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":930433},{"$f":" VLOOKUP(B186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":742435},{"$f":" VLOOKUP(B186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":742435},{"$f":" VLOOKUP(B186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},742435,"DNO"]
["DNO","Stratford-upon-Avon",{"$f":" VLOOKUP(B187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4680000},{"$f":" VLOOKUP(B187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3735040},{"$f":" VLOOKUP(B187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3735040},{"$f":" VLOOKUP(B187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1240482.9589041097},3735040,"DNO"]
["STORAGE SITE","Stublach (Cheshire)",{"$f":" VLOOKUP(B188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20472085.232876711},{"$f":" VLOOKUP(B188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":381309315.06849086},{"$f":" VLOOKUP(B188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20472085.232876711},20472085.232876711,"STORAGE SITE"]
["DNO","Sutton Bridge",{"$f":" VLOOKUP(B189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1710546},{"$f":" VLOOKUP(B189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1079269},{"$f":" VLOOKUP(B189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1079269},{"$f":" VLOOKUP(B189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":411510.60273972602},1079269,"DNO"]
["POWER STATION","Sutton Bridge Power Station",{"$f":" VLOOKUP(B190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":37470000},{"$f":" VLOOKUP(B190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14243437.698630137},{"$f":" VLOOKUP(B190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":37470000},{"$f":" VLOOKUP(B190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14243437.698630137},14243437.698630137,"POWER STATION"]
["DNO","Tatsfield",{"$f":" VLOOKUP(B191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":221742083},{"$f":" VLOOKUP(B191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":192774633},{"$f":" VLOOKUP(B191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":192774633},{"$f":" VLOOKUP(B191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42243637.534246579},192774633,"DNO"]
["INDUSTRIAL","Teesside (BASF, aka BASF Teesside)",{"$f":" VLOOKUP(B192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9750000},{"$f":" VLOOKUP(B192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5571337.5616438352},{"$f":" VLOOKUP(B192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10747260.273972601},{"$f":" VLOOKUP(B192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5571337.5616438352},5571337.5616438352,"INDUSTRIAL"]
["INDUSTRIAL","Teesside Hydrogen",{"$f":" VLOOKUP(B193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13277455},{"$f":" VLOOKUP(B193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3355168.9479452055},{"$f":" VLOOKUP(B193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13276800},{"$f":" VLOOKUP(B193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3355168.9479452055},3355168.9479452055,"INDUSTRIAL"]
["INDUSTRIAL","Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":" VLOOKUP(B194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13100000},{"$f":" VLOOKUP(B194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"IF(H194=\"DNO\", $E194, $F194)","v":0},"INDUSTRIAL"]
["DNO","Thornton Curtis (DN)",{"$f":" VLOOKUP(B195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":118190411},{"$f":" VLOOKUP(B195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95532642},{"$f":" VLOOKUP(B195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95532642},{"$f":" VLOOKUP(B195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43926492.87671233},95532642,"DNO"]
["INDUSTRIAL","Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":" VLOOKUP(B196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":67000000},{"$f":" VLOOKUP(B196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45203238.16438356},{"$f":" VLOOKUP(B196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":67000000},{"$f":" VLOOKUP(B196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45203238.16438356},45203238.16438356,"INDUSTRIAL"]
["POWER STATION","Thornton Curtis (Killingholme)",{"$f":" VLOOKUP(B197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":91000001},{"$f":" VLOOKUP(B197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7458246.2191780824},{"$f":" VLOOKUP(B197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":28177260.273972586},{"$f":" VLOOKUP(B197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7458246.2191780824},7458246.2191780824,"POWER STATION"]
["DNO","Thrintoft",{"$f":" VLOOKUP(B198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6921484},{"$f":" VLOOKUP(B198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6921484},{"$f":" VLOOKUP(B198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6921484},{"$f":" VLOOKUP(B198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1847855.9452054794},6921484,"DNO"]
["POWER STATION","Tilbury Power Station",{"$f":" VLOOKUP(B199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["POWER STATION","Tonna (Baglan Bay)",{"$f":" VLOOKUP(B200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48650000},{"$f":" VLOOKUP(B200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9566617.1232876703},{"$f":" VLOOKUP(B200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48650000},{"$f":" VLOOKUP(B200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9566617.1232876703},9566617.1232876703,"POWER STATION"]
["DNO","Towlaw",{"$f":" VLOOKUP(B201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":572053},{"$f":" VLOOKUP(B201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":572053},{"$f":" VLOOKUP(B201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":572053},{"$f":" VLOOKUP(B201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":162892.5205479452},572053,"DNO"]
["DNO","Towton",{"$f":" VLOOKUP(B202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":80730000},{"$f":" VLOOKUP(B202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":59928635},{"$f":" VLOOKUP(B202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":59928635},{"$f":" VLOOKUP(B202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13503801.616438355},59928635,"DNO"]
["POWER STATION","Trafford Power Station",{"$f":" VLOOKUP(B203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Tur Langton",{"$f":" VLOOKUP(B204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":65670000},{"$f":" VLOOKUP(B204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56545004.884931505},{"$f":" VLOOKUP(B204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56545004.884931505},{"$f":" VLOOKUP(B204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22730852.05479452},56545004.884931505,"DNO"]
["INDUSTRIAL","Upper Neeston (Milford Haven Refinery)",{"$f":" VLOOKUP(B205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8300000},{"$f":" VLOOKUP(B205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8300000.0000000009},{"$f":" VLOOKUP(B205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"INDUSTRIAL"]
["DNO","Walesby",{"$f":" VLOOKUP(B206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":970000},{"$f":" VLOOKUP(B206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":529635},{"$f":" VLOOKUP(B206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":529635},{"$f":" VLOOKUP(B206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":196499.17808219179},529635,"DNO"]
["DNO","Warburton",{"$f":" VLOOKUP(B207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":110652366},{"$f":" VLOOKUP(B207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":96345394},{"$f":" VLOOKUP(B207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":96345394},{"$f":" VLOOKUP(B207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":61162441.09589041},96345394,"DNO"]
["POWER STATION","West Burton Power Station",{"$f":" VLOOKUP(B208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":66000000},{"$f":" VLOOKUP(B208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":31106787.89041096},{"$f":" VLOOKUP(B208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":88686627.945205778},{"$f":" VLOOKUP(B208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":31106787.89041096},31106787.89041096,"POWER STATION"]
["DNO","West Winch",{"$f":" VLOOKUP(B209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12261932},{"$f":" VLOOKUP(B209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10114111.980821917},{"$f":" VLOOKUP(B209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10114111.980821917},{"$f":" VLOOKUP(B209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4653108.493150685},10114111.980821917,"DNO"]
["DNO","Weston Point",{"$f":" VLOOKUP(B210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30599872},{"$f":" VLOOKUP(B210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9087005.5506849326},{"$f":" VLOOKUP(B210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9087005.5506849326},{"$f":" VLOOKUP(B210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":216049.04109589042},9087005.5506849326,"DNO"]
["INDUSTRIAL","Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":" VLOOKUP(B211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11700000},{"$f":" VLOOKUP(B211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":421705.34246575343},{"$f":" VLOOKUP(B211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4093358.7890410959},{"$f":" VLOOKUP(B211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":421705.34246575343},421705.34246575343,"INDUSTRIAL"]
["POWER STATION","Weston Point (Rocksavage)",{"$f":" VLOOKUP(B212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40840000},{"$f":" VLOOKUP(B212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18148113.424657535},{"$f":" VLOOKUP(B212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38708627.616438277},{"$f":" VLOOKUP(B212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18148113.424657535},18148113.424657535,"POWER STATION"]
["DNO","Wetheral",{"$f":" VLOOKUP(B213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":29110000},{"$f":" VLOOKUP(B213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15724001},{"$f":" VLOOKUP(B213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15724001},{"$f":" VLOOKUP(B213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4030751.6986301369},15724001,"DNO"]
["DNO","Whitwell",{"$f":" VLOOKUP(B214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":161870000},{"$f":" VLOOKUP(B214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":104462230},{"$f":" VLOOKUP(B214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":104462230},{"$f":" VLOOKUP(B214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":45271871.232876711},104462230,"DNO"]
["POWER STATION","Willington Power Station",{"$f":" VLOOKUP(B215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Winkfield (NT)",{"$f":" VLOOKUP(B216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15910000},{"$f":" VLOOKUP(B216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5267448.7616438335},{"$f":" VLOOKUP(B216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5267448.7616438335},{"$f":" VLOOKUP(B216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":34214.520547945205},5267448.7616438335,"DNO"]
["DNO","Winkfield (SE)",{"$f":" VLOOKUP(B217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":106260000},{"$f":" VLOOKUP(B217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90444640},{"$f":" VLOOKUP(B217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90444640},{"$f":" VLOOKUP(B217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14574159.178082192},90444640,"DNO"]
["DNO","Winkfield (SO)",{"$f":" VLOOKUP(B218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":71863120},{"$f":" VLOOKUP(B218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":69318957},{"$f":" VLOOKUP(B218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":69318957},{"$f":" VLOOKUP(B218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1814933.6986301369},69318957,"DNO"]
["POWER STATION","Wragg Marsh (Spalding)",{"$f":" VLOOKUP(B219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42020000},{"$f":" VLOOKUP(B219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21616439.643835615},{"$f":" VLOOKUP(B219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42725464.350684799},{"$f":" VLOOKUP(B219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21616439.643835615},21616439.643835615,"POWER STATION"]
["POWER STATION","Wyre Power Station",{"$f":" VLOOKUP(B220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":" VLOOKUP(B220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},0,"POWER STATION"]
["DNO","Yelverton",{"$f":" VLOOKUP(B221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64610000},{"$f":" VLOOKUP(B221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72938900},{"$f":" VLOOKUP(B221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72938900},{"$f":" VLOOKUP(B221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14556396.739726027},72938900,"DNO"]
["INDUSTRIAL","Zeneca (ICI Avecia, aka 'Zenica')",{"$f":" VLOOKUP(B222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":110000},{"$f":" VLOOKUP(B222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2395.8904109589039},{"$f":" VLOOKUP(B222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($E$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":92000},{"$f":" VLOOKUP(B222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($F$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2395.8904109589039},2395.8904109589039,"INDUSTRIAL"]
[null,"Total Capacity (kWh/d)",{"$f":"SUM(C3:C222)","v":9382950657},{"$f":"SUM(D3:D222)","v":5473453637.5835629},{"$f":"SUM(E3:E222)","v":8566352705.6712313},{"$f":"SUM(F3:F222)","v":2696640535.1178088},{"$f":"SUM(G3:G222)","v":5473453637.5835629}]

{"sheet":"Adjustment Denominators - Exit","index":34,"n_rows":223,"n_cols":12,"rows_kept":223,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[222,0,222,1],[223,0,223,1]]}
["Exit Point","Exit Point Type","Historical Sold Exit Capacity Levels","Historical Exit Flow Levels","Anticipated Exit Capacity Bookings","Forecast Exit Flow Levels"]
[null,null," (kWh/d)"," (kWh/d)"," (kWh/d)"," (kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22903731.561643835},{"$f":"(VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8681891.9452054799},{"$f":"VLOOKUP(A3,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":22903731.561643835},null,null,"Gas Year","Forecast Exit Flow Levels (NOT INCLUDING IPs)\n(kWh/d)","Forecast Exit Flow Levels (NOT INCLUDING Storage)\n(kWh/d)","Forecast Exit Flow Levels (NOT INCLUDING IPs and Storage)\n(kWh/d)","Forecast Exit Flow Levels (INCLUDING Storage and IPs)\n(kWh/d)"]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53562602.739726052},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24750106.684931505},{"$f":"VLOOKUP(A4,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":24750106.684931505},null,null,"01-Oct-2016 to 30-Sep-2017",2422449396,2540305724,2250252720,2712502400]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":70420657.789041102},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19186591.780821919},{"$f":"VLOOKUP(A5,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":70420657.789041102},null,null,"01-Oct-2017 to 30-Sep-2018",2390352390,2512493515,2237684831,2665161074]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":74408500.917808205},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14251057.534246575},{"$f":"VLOOKUP(A6,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":74408500.917808205},null,null,"01-Oct-2018 to 30-Sep-2019",2294349838,2408666237,2141682279,2561333796]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A7,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0},null,null,"01-Oct-2019 to 30-Sep-2020",2251197749,2381224818,2098530189,2533892377]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7519525},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1855666.8493150685},{"$f":"VLOOKUP(A8,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7519525},null,null,"01-Oct-2020 to 30-Sep-2021",2210567591,2367808166,2057900032,2520475725]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":58622167.257534251},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36227725.479452051},{"$f":"VLOOKUP(A9,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":58622167.257534251},null,null,"01-Oct-2021 to 30-Sep-2022",2204023732,2380623377,2051356173,2533290937]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4586470},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1518337.5342465753},{"$f":"VLOOKUP(A10,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":4586470},null,null,"01-Oct-2022 to 30-Sep-2023",{"$f":"I9","v":2204023732},{"$f":"J9","v":2380623377},{"$f":"K9","v":2051356173},{"$f":"L9","v":2533290937}]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8037573.9999999991},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3298529.3150684931},{"$f":"VLOOKUP(A11,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":8037573.9999999991},null,null,"01-Oct-2023 to 30-Sep-2024",{"$f":"I10","v":2204023732},2380623377,2051356173,2533290937]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15330890},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32261.64383561644},{"$f":"VLOOKUP(A12,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":15330890},null,null,"01-Oct-2024 to 30-Sep-2025",2204023732,2380623377,2051356173,2533290937]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":60640352.295890406},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":17373716.438356165},{"$f":"VLOOKUP(A13,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":60640352.295890406},null,null,"01-Oct-2025 to 30-Sep-2026",2204023732,2380623377,2051356173,2533290937]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A14,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0},null,null,"01-Oct-2026 to 30-Sep-2027",2204023732,2380623377,2051356173,2533290937]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19128874},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6249289.8630136987},{"$f":"VLOOKUP(A15,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":19128874},null,null,"01-Oct-2027 to 30-Sep-2028",2204023732,2380623377,2051356173,2533290937]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2483918.8273972599},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":915982.05479452061},{"$f":"VLOOKUP(A16,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2483918.8273972599},null,null,"01-Oct-2028 to 30-Sep-2029",2204023732,2380623377,2051356173,2533290937]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A17,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0},null,null,"01-Oct-2029 to 30-Sep-2030",2204023732,2380623377,2051356173,2533290937]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":157931638.35616475},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":297523.78082191781},{"$f":"VLOOKUP(A18,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":297523.78082191781},null,null,"01-Oct-2030 to 30-Sep-2031",2204023732,2380623377,2051356173,2533290937]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24928850.016438369},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11660088.783561643},{"$f":"VLOOKUP(A19,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":11660088.783561643}]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":670064334.84657693},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":241588739.71506849},{"$f":"VLOOKUP(A20,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":241588739.71506849}]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1126642},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":470479.94520547945},{"$f":"VLOOKUP(A21,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1126642}]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14957981},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5140480.8219178086},{"$f":"VLOOKUP(A22,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":14957981}]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5044.9315068493152},{"$f":"VLOOKUP(A23,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5044.9315068493152}]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A24,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1974575.3424657546},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A25,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A26,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":91250980.802739576},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9623690.2465753425},{"$f":"VLOOKUP(A27,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":9623690.2465753425}]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21081766},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7227144.6575342463},{"$f":"VLOOKUP(A28,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":21081766}]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":33644543},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18854048.82191781},{"$f":"VLOOKUP(A29,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":18854048.82191781}]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":52568615},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26238975.06849315},{"$f":"VLOOKUP(A30,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":52568615}]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1144964.3835616438},{"$f":"VLOOKUP(A31,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1144964.3835616438}]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10177324.205479452},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6404196.98630137},{"$f":"VLOOKUP(A32,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":10177324.205479452}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27290000},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16570018.164383562},{"$f":"VLOOKUP(A33,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":16570018.164383562}]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":126857311.69315068},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48538880.273972601},{"$f":"VLOOKUP(A34,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":126857311.69315068}]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63187749.071232878},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10336260},{"$f":"VLOOKUP(A35,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":63187749.071232878}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10526027.397260275},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":304579.75342465751},{"$f":"VLOOKUP(A36,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":304579.75342465751}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21939726.027397342},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13117551.232876712},{"$f":"VLOOKUP(A37,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":13117551.232876712}]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":72221179.94520548},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39450128.767123289},{"$f":"VLOOKUP(A38,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":72221179.94520548}]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":57139307},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15940642.465753425},{"$f":"VLOOKUP(A39,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":57139307}]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A40,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2304790.5643835617},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":886721.45205479453},{"$f":"VLOOKUP(A41,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2304790.5643835617}]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":56250554},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19304397.260273974},{"$f":"VLOOKUP(A42,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":56250554}]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14453143},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8288553.0410958901},{"$f":"VLOOKUP(A43,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":14453143}]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20624435},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":84283.205479452052},{"$f":"VLOOKUP(A44,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20624435}]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":71802739.726027414},{"$f":"(VLOOKUP(A45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19536466.219178081},{"$f":"VLOOKUP(A45,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":19536466.219178081}]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9097523.8136986308},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3177176.7123287669},{"$f":"VLOOKUP(A46,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":9097523.8136986308}]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21041573.709589042},{"$f":"(VLOOKUP(A47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53335.232876712325},{"$f":"VLOOKUP(A47,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":53335.232876712325}]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A48,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3576724},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1601877.5616438356},{"$f":"VLOOKUP(A49,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3576724}]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":44876712.328767136},{"$f":"(VLOOKUP(A50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27840552.767123289},{"$f":"VLOOKUP(A50,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":27840552.767123289}]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A51,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":85000},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21270.986301369863},{"$f":"VLOOKUP(A52,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":21270.986301369863}]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7743399},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2294873.6438356163},{"$f":"VLOOKUP(A53,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7743399}]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A54, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A54,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4830571},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1741179.4520547944},{"$f":"VLOOKUP(A55,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":4830571}]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2848927},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":911664.93150684936},{"$f":"VLOOKUP(A56,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2848927}]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":166692},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24001.397260273974},{"$f":"VLOOKUP(A57,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":166692}]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A58, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A58,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":35635800},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15932110.684931507},{"$f":"VLOOKUP(A59,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":35635800}]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A60,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A61,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26726575.342465799},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3083036.3013698631},{"$f":"VLOOKUP(A62,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3083036.3013698631}]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":89904657.534246609},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":37603017.205479451},{"$f":"VLOOKUP(A63,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":37603017.205479451}]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":94743289},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32842106.301369864},{"$f":"VLOOKUP(A64,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":94743289}]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A65, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A65,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":62266492.249315068},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40005309.315068491},{"$f":"VLOOKUP(A66,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":62266492.249315068}]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":66956781.000000007},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15748293.150684932},{"$f":"VLOOKUP(A67,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":66956781.000000007}]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40231974},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13915479.178082192},{"$f":"VLOOKUP(A68,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":40231974}]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":23931},{"$f":"(VLOOKUP(A69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A69,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1457215},{"$f":"(VLOOKUP(A70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A70,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50380847.912328787},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13283987.260273973},{"$f":"VLOOKUP(A71,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":13283987.260273973}]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":27391725},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4550543.2876712326},{"$f":"VLOOKUP(A72,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":27391725}]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16496286.802739725},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3895338.0821917807},{"$f":"VLOOKUP(A73,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":16496286.802739725}]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":60212185},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20949113.342465755},{"$f":"VLOOKUP(A74,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":60212185}]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2297677},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A75,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20967671.232876666},{"$f":"(VLOOKUP(A76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7723033.3972602738},{"$f":"VLOOKUP(A76,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7723033.3972602738}]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5584329},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2211332.1095890412},{"$f":"VLOOKUP(A77,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5584329}]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":142075461.7945205},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63795437.260273971},{"$f":"VLOOKUP(A78,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":142075461.7945205}]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":74376043.931506857},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9340506.8493150678},{"$f":"VLOOKUP(A79,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":74376043.931506857}]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":301.36986301369865},{"$f":"VLOOKUP(A80,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":301.36986301369865}]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22229864},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8353903.2876712326},{"$f":"VLOOKUP(A81,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":22229864}]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16864011},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8924797.8630136978},{"$f":"VLOOKUP(A82,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":16864011}]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":377085418.67397249},{"$f":"(VLOOKUP(A83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":41435157.726027399},{"$f":"VLOOKUP(A83,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":41435157.726027399}]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78188679},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":35737208.657534249},{"$f":"VLOOKUP(A84,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":78188679}]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":128262344.00000001},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":55270123.83561644},{"$f":"VLOOKUP(A85,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":128262344.00000001}]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":488720},{"$f":"(VLOOKUP(A86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A86,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1437062.3013698631},{"$f":"VLOOKUP(A87,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1437062.3013698631}]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12360472.556164384},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5236542.4657534249},{"$f":"VLOOKUP(A88,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":12360472.556164384}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":43320000},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A89,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":63813698.630136833},{"$f":"(VLOOKUP(A90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30858832.82191781},{"$f":"VLOOKUP(A90,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":30858832.82191781}]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20689216.246575344},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8985249.0410958901},{"$f":"VLOOKUP(A91,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20689216.246575344}]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1806988},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":726532.82191780827},{"$f":"VLOOKUP(A92,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1806988}]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95134383},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36918109.589041099},{"$f":"VLOOKUP(A93,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":95134383}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A94,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30210000},{"$f":"(VLOOKUP(A95, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2828419.4520547944},{"$f":"VLOOKUP(A95,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2828419.4520547944}]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A96, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A96,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64821917.808219194},{"$f":"(VLOOKUP(A97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4472448.1095890412},{"$f":"VLOOKUP(A97,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":4472448.1095890412}]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":131239372.27397244},{"$f":"(VLOOKUP(A98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3883902.6027397262},{"$f":"VLOOKUP(A98,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3883902.6027397262}]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":245293783.89589056},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38083961.01369863},{"$f":"VLOOKUP(A99,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":38083961.01369863}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2923219.3205479463},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":554885.50684931502},{"$f":"VLOOKUP(A100,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":554885.50684931502}]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18387106},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8506092.0547945201},{"$f":"VLOOKUP(A101,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":18387106}]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50333830.895890415},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10478961.94520548},{"$f":"VLOOKUP(A102,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":50333830.895890415}]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":58239379.013698623},{"$f":"(VLOOKUP(A103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20557060.98630137},{"$f":"VLOOKUP(A103,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20557060.98630137}]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":250000},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":41458.246575342462},{"$f":"VLOOKUP(A104,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":250000}]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1684385},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":563662.30136986298},{"$f":"VLOOKUP(A105,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1684385}]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30242930},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10910448.849315068},{"$f":"VLOOKUP(A106,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":30242930}]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8958326},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":631183.01369863015},{"$f":"VLOOKUP(A107,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":8958326}]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11667297},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1539547.9452054794},{"$f":"VLOOKUP(A108,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":11667297}]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1424555},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":689364.87671232875},{"$f":"VLOOKUP(A109,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1424555}]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14000883},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8790093.9726027399},{"$f":"VLOOKUP(A110,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":14000883}]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3068392},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1057163.8904109588},{"$f":"VLOOKUP(A111,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3068392}]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":858703},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":224817.39726027398},{"$f":"VLOOKUP(A112,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":858703}]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61641250.353424668},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":19805107.616438355},{"$f":"VLOOKUP(A113,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":19805107.616438355}]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":155319},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38498.794520547948},{"$f":"VLOOKUP(A114,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":155319}]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A115,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2586215},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":98005.780821917811},{"$f":"VLOOKUP(A116,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2586215}]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20919521},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3423966.0821917807},{"$f":"VLOOKUP(A117,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20919521}]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2299463},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":293868.76712328766},{"$f":"VLOOKUP(A118,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2299463}]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6757111},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2596254.0547945206},{"$f":"VLOOKUP(A119,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":6757111}]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":26684207},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7591356.1643835614},{"$f":"VLOOKUP(A120,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":26684207}]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15464650},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11509412.712328767},{"$f":"VLOOKUP(A121,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":15464650}]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78757457.857534245},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":51440098.630136989},{"$f":"VLOOKUP(A122,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":78757457.857534245}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":40420636},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9010721.1232876703},{"$f":"VLOOKUP(A123,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":40420636}]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":49258990},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16875305.534246575},{"$f":"VLOOKUP(A124,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":49258990}]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":685222},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":231806.16438356164},{"$f":"VLOOKUP(A125,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":685222}]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36407083},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11984180.547945205},{"$f":"VLOOKUP(A126,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":36407083}]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48594285.928767145},{"$f":"(VLOOKUP(A127, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":29722499.369863015},{"$f":"VLOOKUP(A127,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":29722499.369863015}]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7174600.4082191782},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1858749.8630136987},{"$f":"VLOOKUP(A128,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7174600.4082191782}]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":68130761.846575335},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21751580.82191781},{"$f":"VLOOKUP(A129,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":68130761.846575335}]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39718965.87671233},{"$f":"(VLOOKUP(A130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13289481.835616438},{"$f":"VLOOKUP(A130,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":13289481.835616438}]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2432914},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":699652.73972602736},{"$f":"VLOOKUP(A131,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2432914}]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":29361375.657534245},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12942603.01369863},{"$f":"VLOOKUP(A132,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":29361375.657534245}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95336184},{"$f":"(VLOOKUP(A133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24627581.753424659},{"$f":"VLOOKUP(A133,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":24627581.753424659}]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18949988},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6272992.6027397262},{"$f":"VLOOKUP(A134,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":18949988}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":221513825.46301368},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":101783883.01369864},{"$f":"VLOOKUP(A135,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":101783883.01369864}]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":322112},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":78707.260273972599},{"$f":"VLOOKUP(A136,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":322112}]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":127560152},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":53598939.643835619},{"$f":"VLOOKUP(A137,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":127560152}]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":54702858},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7278745.2054794524},{"$f":"VLOOKUP(A138,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":54702858}]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A139,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":46858561},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13626359.09589041},{"$f":"VLOOKUP(A140,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":46858561}]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":126186301.36986303},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":75132793.698630139},{"$f":"VLOOKUP(A141,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":75132793.698630139}]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14701369.863013728},{"$f":"(VLOOKUP(A142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":328946.71232876711},{"$f":"VLOOKUP(A142,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":328946.71232876711}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20423482},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6028180.8219178086},{"$f":"VLOOKUP(A143,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20423482}]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":112982854.87397259},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":46456441.643835619},{"$f":"VLOOKUP(A144,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":112982854.87397259}]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":165327058.49589041},{"$f":"(VLOOKUP(A145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61200832.602739729},{"$f":"VLOOKUP(A145,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":165327058.49589041}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4687260.2739726007},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":180530.49315068492},{"$f":"VLOOKUP(A146,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":180530.49315068492}]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8379084.0000000009},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2915916.1643835618},{"$f":"VLOOKUP(A147,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":8379084.0000000009}]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8000000},{"$f":"(VLOOKUP(A148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5454179.1232876712},{"$f":"VLOOKUP(A148,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5454179.1232876712}]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3432229.3561643874},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":584030.68493150687},{"$f":"VLOOKUP(A149,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3432229.3561643874}]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22688355},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6886117.5342465751},{"$f":"VLOOKUP(A150,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":22688355}]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5046154},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1292399.3424657534},{"$f":"VLOOKUP(A151,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5046154}]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A152,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A153,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":57830000},{"$f":"(VLOOKUP(A154, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42303853.04109589},{"$f":"VLOOKUP(A154,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":42303853.04109589}]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4023357},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1613602.3561643835},{"$f":"VLOOKUP(A155,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":4023357}]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10064779.67671233},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6064997.6712328764},{"$f":"VLOOKUP(A156,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":10064779.67671233}]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16611750.030136986},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10683166.849315068},{"$f":"VLOOKUP(A157,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":16611750.030136986}]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2367780},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1080649.3424657534},{"$f":"VLOOKUP(A158,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2367780}]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":64098590.290410951},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":32822924.10958904},{"$f":"VLOOKUP(A159,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":64098590.290410951}]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38660000},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6914581.9178082189},{"$f":"VLOOKUP(A160,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":6914581.9178082189}]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14500000},{"$f":"(VLOOKUP(A161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":30.136986301369863},{"$f":"VLOOKUP(A161,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":30.136986301369863}]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9055895},{"$f":"(VLOOKUP(A162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4454952.0821917811},{"$f":"VLOOKUP(A162,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":4454952.0821917811}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A163,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5673152},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10012257.260273973},{"$f":"VLOOKUP(A164,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5673152}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":39749273},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2071863.5616438356},{"$f":"VLOOKUP(A165,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":39749273}]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":99858652},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":24550584.16438356},{"$f":"VLOOKUP(A166,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":99858652}]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3433103},{"$f":"(VLOOKUP(A167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":300857.53424657532},{"$f":"VLOOKUP(A167,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":300857.53424657532}]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":50999376},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":16855328.630136985},{"$f":"VLOOKUP(A168,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":50999376}]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":28289540.739726055},{"$f":"(VLOOKUP(A169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7693086.8767123288},{"$f":"VLOOKUP(A169,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7693086.8767123288}]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A170,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":12349999},{"$f":"(VLOOKUP(A171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5429590.3561643837},{"$f":"VLOOKUP(A171,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5429590.3561643837}]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":11732444},{"$f":"(VLOOKUP(A172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10523405.260273973},{"$f":"VLOOKUP(A172,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":10523405.260273973}]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48279307},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18549.31506849315},{"$f":"VLOOKUP(A173,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":48279307}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5282300.298630151},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":165445.42465753425},{"$f":"VLOOKUP(A174,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":165445.42465753425}]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1855552.9232876711},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13019.17808219178},{"$f":"VLOOKUP(A175,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1855552.9232876711}]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2203090},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":827238.27397260279},{"$f":"VLOOKUP(A176,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2203090}]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10726995},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2058121.0958904109},{"$f":"VLOOKUP(A177,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":10726995}]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A178, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A178,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1055917},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":426658.65753424657},{"$f":"VLOOKUP(A179,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1055917}]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":73267750},{"$f":"(VLOOKUP(A180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9197395.3424657527},{"$f":"VLOOKUP(A180,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":9197395.3424657527}]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2583336},{"$f":"(VLOOKUP(A181, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A181,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":36451349.04109598},{"$f":"(VLOOKUP(A182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22918098.87671233},{"$f":"VLOOKUP(A182,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":22918098.87671233}]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":69310206.569863021},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13104679.123287672},{"$f":"VLOOKUP(A183,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":13104679.123287672}]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38494246.575342573},{"$f":"(VLOOKUP(A184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15744621.863013698},{"$f":"VLOOKUP(A184,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":15744621.863013698}]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":83903452.054794386},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":44559838.219178081},{"$f":"VLOOKUP(A185,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":44559838.219178081}]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":742435},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A186,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":742435}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3735040},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1240482.9589041097},{"$f":"VLOOKUP(A187,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3735040}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":381309315.06849086},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":20472085.232876711},{"$f":"VLOOKUP(A188,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":20472085.232876711}]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1079269},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":411510.60273972602},{"$f":"VLOOKUP(A189,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":1079269}]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":37470000},{"$f":"(VLOOKUP(A190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14243437.698630137},{"$f":"VLOOKUP(A190,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":14243437.698630137}]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":192774633},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42243637.534246579},{"$f":"VLOOKUP(A191,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":192774633}]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10747260.273972601},{"$f":"(VLOOKUP(A192, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5571337.5616438352},{"$f":"VLOOKUP(A192,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5571337.5616438352}]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13276800},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":3355168.9479452055},{"$f":"VLOOKUP(A193,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":3355168.9479452055}]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A194,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":95532642},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":43926492.87671233},{"$f":"VLOOKUP(A195,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":95532642}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":67000000},{"$f":"(VLOOKUP(A196, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45203238.16438356},{"$f":"VLOOKUP(A196,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":45203238.16438356}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":28177260.273972586},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":7458246.2191780824},{"$f":"VLOOKUP(A197,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":7458246.2191780824}]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":6921484},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1847855.9452054794},{"$f":"VLOOKUP(A198,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":6921484}]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A199, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A199,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":48650000},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9566617.1232876703},{"$f":"VLOOKUP(A200,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":9566617.1232876703}]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":572053},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":162892.5205479452},{"$f":"VLOOKUP(A201,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":572053}]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":59928635},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":13503801.616438355},{"$f":"VLOOKUP(A202,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":59928635}]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A203, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A203,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":56545004.884931505},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":22730852.05479452},{"$f":"VLOOKUP(A204,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":56545004.884931505}]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":8300000.0000000009},{"$f":"(VLOOKUP(A205, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A205,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":529635},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":196499.17808219179},{"$f":"VLOOKUP(A206,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":529635}]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":96345394},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":61162441.09589041},{"$f":"VLOOKUP(A207,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":96345394}]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":88686627.945205778},{"$f":"(VLOOKUP(A208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":31106787.89041096},{"$f":"VLOOKUP(A208,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":31106787.89041096}]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":10114111.980821917},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4653108.493150685},{"$f":"VLOOKUP(A209,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":10114111.980821917}]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":9087005.5506849326},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":216049.04109589042},{"$f":"VLOOKUP(A210,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":9087005.5506849326}]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4093358.7890410959},{"$f":"(VLOOKUP(A211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":421705.34246575343},{"$f":"VLOOKUP(A211,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":421705.34246575343}]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":38708627.616438277},{"$f":"(VLOOKUP(A212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":18148113.424657535},{"$f":"VLOOKUP(A212,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":18148113.424657535}]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":15724001},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":4030751.6986301369},{"$f":"VLOOKUP(A213,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":15724001}]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":104462230},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":45271871.232876711},{"$f":"VLOOKUP(A214,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":104462230}]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A215, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A215,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":5267448.7616438335},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":34214.520547945205},{"$f":"VLOOKUP(A216,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":5267448.7616438335}]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":90444640},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14574159.178082192},{"$f":"VLOOKUP(A217,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":90444640}]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":69318957},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":1814933.6986301369},{"$f":"VLOOKUP(A218,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":69318957}]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":42725464.350684799},{"$f":"(VLOOKUP(A219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":21616439.643835615},{"$f":"VLOOKUP(A219,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":21616439.643835615}]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":0},{"$f":"VLOOKUP(A220,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":0}]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":72938900},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":14556396.739726027},{"$f":"VLOOKUP(A221,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":72938900}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},{"$f":"(VLOOKUP(A222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":92000},{"$f":"(VLOOKUP(A222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($D$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE))","v":2395.8904109589039},{"$f":"VLOOKUP(A222,'Anticipated Exit Bookings'!$B:$G,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$G$1,FALSE),FALSE)","v":2395.8904109589039}]
["IP Capacity Denominator",null,{"$f":"SUMIF($B$3:$B$222, \"Interconnector\", C$3:C$222)","v":1049509798.6657553},{"$f":"SUMIF($B$3:$B$222, \"Interconnector\", D$3:D$222)","v":343670146.50958908},{"$f":"SUMIF($B$3:$B$222, \"Interconnector\", E$3:E$222)","v":343670146.50958908},{"$f":"SUMIF($B$3:$B$222, \"Interconnector\", F$3:F$222)","v":0}]

{"sheet":"Optional Charge","index":35,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,1,0,7],[18,1,18,7],[36,1,36,7]]}
[null,"Totals"]
[null,"Gas Year","Total Flows","Total Revenues","Non-IP Flows","Non-IP Revnues","IP Flows","IP Revenues"]
[null,"01-Oct-2016 to 30-Sep-2017",154504.60206370425,15077561.660163645,102697.51403349472,14507527.020481341,51807.088030209525,570034.63968230481]
[null,"01-Oct-2017 to 30-Sep-2018",154504.60206370425,15077561.660163645,102697.51403349472,14507527.020481341,51807.088030209525,570034.63968230481]
[null,"01-Oct-2018 to 30-Sep-2019",154504.60206370425,15077561.660163645,102697.51403349472,14507527.020481341,51807.088030209525,570034.63968230481]
[null,"01-Oct-2019 to 30-Sep-2020",154504.60206370425,15077561.660163645,102697.51403349472,14507527.020481341,51807.088030209525,570034.63968230481]
[null,"01-Oct-2020 to 30-Sep-2021",154504.60206370425,15077561.660163645,102697.51403349472,14507527.020481341,51807.088030209525,570034.63968230481]
[null,"01-Oct-2021 to 30-Sep-2022"]
[null,"01-Oct-2022 to 30-Sep-2023"]
[null,"01-Oct-2023 to 30-Sep-2024"]
[null,"01-Oct-2024 to 30-Sep-2025"]
[null,"01-Oct-2025 to 30-Sep-2026"]
[null,"01-Oct-2026 to 30-Sep-2027"]
[null,"01-Oct-2027 to 30-Sep-2028"]
[null,"01-Oct-2028 to 30-Sep-2029"]
[null,"01-Oct-2029 to 30-Sep-2030"]
[null,"01-Oct-2030 to 30-Sep-2031"]
[]
[null,"Entry"]
[null,"Gas Year","Total Flows","Total Revenues","Non-IP Flows","Non-IP Revenues","IP Flows","IP Revenues"]
[null,"01-Oct-2016 to 30-Sep-2017",154505,7538781,150673,7351819,3832,186962]
[null,"01-Oct-2017 to 30-Sep-2018",154505,7538781,150673,7351819,3832,186962]
[null,"01-Oct-2018 to 30-Sep-2019",154505,7538781,150673,7351819,3832,186962]
[null,"01-Oct-2019 to 30-Sep-2020",154505,7538781,150673,7351819,3832,186962]
[null,"01-Oct-2020 to 30-Sep-2021",154505,7538781,150673,7351819,3832,186962]
[null,"01-Oct-2021 to 30-Sep-2022"]
[null,"01-Oct-2022 to 30-Sep-2023"]
[null,"01-Oct-2023 to 30-Sep-2024"]
[null,"01-Oct-2024 to 30-Sep-2025"]
[null,"01-Oct-2025 to 30-Sep-2026"]
[null,"01-Oct-2026 to 30-Sep-2027"]
[null,"01-Oct-2027 to 30-Sep-2028"]
[null,"01-Oct-2028 to 30-Sep-2029"]
[null,"01-Oct-2029 to 30-Sep-2030"]
[null,"01-Oct-2030 to 30-Sep-2031"]
[]
[null,"Exit"]
[null,"Gas Year","Total Flows","Total Revenues","Non-IP Flows","Non-IP Revenues","IP Flows","IP Revenues"]
[null,"01-Oct-2016 to 30-Sep-2017",154504.60206370425,7538780.8300818224,102697.51403349472,7253763.5102406703,51807.088030209525,285017.31984115241]
[null,"01-Oct-2017 to 30-Sep-2018",154504.60206370425,7538780.8300818224,102697.51403349472,7253763.5102406703,51807.088030209525,285017.31984115241]
[null,"01-Oct-2018 to 30-Sep-2019",154504.60206370425,7538780.8300818224,102697.51403349472,7253763.5102406703,51807.088030209525,285017.31984115241]
[null,"01-Oct-2019 to 30-Sep-2020",154504.60206370425,7538780.8300818224,102697.51403349472,7253763.5102406703,51807.088030209525,285017.31984115241]
[null,"01-Oct-2020 to 30-Sep-2021",154504.60206370425,7538780.8300818224,102697.51403349472,7253763.5102406703,51807.088030209525,285017.31984115241]
[null,"01-Oct-2021 to 30-Sep-2022"]
[null,"01-Oct-2022 to 30-Sep-2023"]
[null,"01-Oct-2023 to 30-Sep-2024"]
[null,"01-Oct-2024 to 30-Sep-2025"]
[null,"01-Oct-2025 to 30-Sep-2026"]
[null,"01-Oct-2026 to 30-Sep-2027"]
[null,"01-Oct-2027 to 30-Sep-2028"]
[null,"01-Oct-2028 to 30-Sep-2029"]
[null,"01-Oct-2029 to 30-Sep-2030"]
[null,"01-Oct-2030 to 30-Sep-2031"]

{"sheet":"Current Entry Capacity Charges","index":36,"n_rows":27,"n_cols":19,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"QSEC 2016 \nPence per kWh per day","IP Annual Yearly 2016\nPence per kWh per day","IP Annual Quarterly 2016\nPence per kWh per day","MSEC 2016\nPence per kWh per day","IP Rolling Monthly 2016\nPence per kWh per day","DSEC 2016\nPence per kWh per day","IP Rolling Day Ahead 2016\nPence per kWh per day","QSEC 2017\nPence per kWh per day","IP Annual Yearly 2017\nPence per kWh per day","IP Annual Quarterly 2017\nPence per kWh per day","MSEC 2017\nPence per kWh per day","IP Rolling Monthly 2017\nPence per kWh per day","DSEC 2017\nPence per kWh per day","IP Rolling Day Ahead 2017\nPence per kWh per day","QSEC 2018\nPence per kWh per day","IP Annual Yearly 2018\nPence per kWh per day","IP Annual Quarterly 2018\nPence per kWh per day"]
[null,"Avonmouth",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Bacton IP",null,1.06E-2,1.06E-2,null,1.03E-2,null,6.8999999999999999E-3,null,1.0800000000000001E-2,1.0800000000000001E-2,null,1.09E-2,null,7.3000000000000001E-3,null,8.8999999999999999E-3,8.8999999999999999E-3]
[null,"Bacton UKCS",1.12E-2,null,null,1.03E-2,null,6.8999999999999999E-3,null,1.14E-2,null,null,1.09E-2,null,7.3000000000000001E-3,null,8.9999999999999993E-3]
[null,"Burton Point",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Barrow",1E-4,null,null,4.4999999999999997E-3,null,3.0000000000000001E-3,null,1E-4,null,null,1.4E-3,null,8.9999999999999998E-4,null,3.7000000000000002E-3]
[null,"Barton Stacey",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Canonbie",4.0000000000000001E-3,null,null,4.7000000000000002E-3,null,3.0999999999999999E-3,null,4.0000000000000001E-3,null,null,4.1000000000000003E-3,null,2.7000000000000001E-3,null,3.0000000000000001E-3]
[null,"Cheshire",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Caythorpe",1.3100000000000001E-2,null,null,1.2699999999999999E-2,null,8.5000000000000006E-3,null,1.34E-2,null,null,1.35E-2,null,8.9999999999999993E-3,null,1.1599999999999999E-2]
[null,"Dynevor Arms",2.3E-3,null,null,1E-4,null,1E-4,null,1E-3,null,null,1E-4,null,1E-4,null,8.6999999999999994E-3]
[null,"Easington",1.4200000000000001E-2,null,null,1.34E-2,null,8.8999999999999999E-3,null,1.3899999999999999E-2,null,null,1.4E-2,null,9.2999999999999992E-3,null,1.4200000000000001E-2]
[null,"Fleetwood",1.2999999999999999E-3,null,null,1.1000000000000001E-3,null,6.9999999999999999E-4,null,2.7000000000000001E-3,null,null,1E-3,null,6.9999999999999999E-4,null,1E-4]
[null,"Glenmavis",1.35E-2,null,null,1.4200000000000001E-2,null,9.4999999999999998E-3,null,1.38E-2,null,null,1.4800000000000001E-2,null,9.9000000000000008E-3,null,1.3299999999999999E-2]
[null,"Garton",1.55E-2,null,null,1.38E-2,null,9.1999999999999998E-3,null,1.5900000000000001E-2,null,null,1.5900000000000001E-2,null,1.06E-2,null,1.2500000000000001E-2]
[null,"Hole House Farm",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Hatfield Moor (storage)",5.1000000000000004E-3,null,null,5.0000000000000001E-3,null,3.3E-3,null,5.1999999999999998E-3,null,null,5.3E-3,null,3.5000000000000001E-3,null,3.2000000000000002E-3]
[null,"Hornsea",1.23E-2,null,null,1.38E-2,null,9.1999999999999998E-3,null,1.26E-2,null,null,1.26E-2,null,8.3999999999999995E-3,null,1.38E-2]
[null,"Isle of Grain",1.6999999999999999E-3,null,null,8.9999999999999993E-3,null,6.0000000000000001E-3,null,9.2999999999999992E-3,null,null,9.4000000000000004E-3,null,6.3E-3,null,7.1000000000000004E-3]
[null,"Milford Haven",2.3099999999999999E-2,null,null,2.23E-2,null,1.49E-2,null,2.5499999999999998E-2,null,null,2.2800000000000001E-2,null,1.52E-2,null,2.2599999999999999E-2]
[null,"Partington",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"St Fergus",4.7500000000000001E-2,null,null,4.9000000000000002E-2,null,3.27E-2,null,4.87E-2,null,null,4.8800000000000003E-2,null,3.2500000000000001E-2,null,5.1400000000000001E-2]
[null,"Teesside",9.9000000000000008E-3,null,null,1.0699999999999999E-2,null,7.1000000000000004E-3,null,1.01E-2,null,null,1.0999999999999999E-2,null,7.3000000000000001E-3,null,9.2999999999999992E-3]
[null,"Theddlethorpe",1.35E-2,null,null,1.35E-2,null,8.9999999999999993E-3,null,1.4E-2,null,null,1.4200000000000001E-2,null,9.4999999999999998E-3,null,1.26E-2]
[null,"Wytch Farm",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,1E-4,null,1E-4,null,1E-4]
[null,"Moffat (Irish Interconnector)",null,null,null,null,8.3000000000000001E-3,null,5.4999999999999997E-3,null,null,null,null,7.7000000000000002E-3,null,5.1000000000000004E-3]

{"sheet":"Current Exit Capacity Charges","index":37,"n_rows":223,"n_cols":7,"rows_kept":223,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"2016/17\nFinal","2017/18\nFinal","2018/19\nIndicative","2019/20\nIndicative","2012/21\nIndicative"]
[null,"Aberdeen",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Abson (Seabank Power Station phase I)",8.6E-3,2.5399999999999999E-2,2.3599999999999999E-2,3.2500000000000001E-2,2.35E-2]
[null,"Alrewas (EM)",2.0299999999999999E-2,1.7299999999999999E-2,1.52E-2,2.4400000000000002E-2,1.46E-2]
[null,"Alrewas (WM)",2.0299999999999999E-2,1.7299999999999999E-2,1.52E-2,2.4400000000000002E-2,1.46E-2]
[null,"APACHE",1.5699999999999999E-2,1E-4,1E-4,1E-4,1E-4]
[null,"Armadale",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Aspley",2.3800000000000002E-2,2.0799999999999999E-2,1.89E-2,2.8199999999999999E-2,1.8499999999999999E-2]
[null,"Asselby",4.8999999999999998E-3,1.4E-3,1E-4,7.4999999999999997E-3,1E-4]
[null,"Audley (NW)",2.5700000000000001E-2,2.2800000000000001E-2,2.0899999999999998E-2,3.0200000000000001E-2,2.07E-2]
[null,"Audley (WM)",2.5700000000000001E-2,2.2800000000000001E-2,2.0899999999999998E-2,3.0200000000000001E-2,2.07E-2]
[null,"Austrey",1.95E-2,1.6500000000000001E-2,1.44E-2,2.3599999999999999E-2,1.38E-2]
[null,"Avonmouth Max Refill",1.1599999999999999E-2,2.75E-2,2.5700000000000001E-2,3.4700000000000002E-2,2.58E-2]
[null,"Aylesbeare",3.7900000000000003E-2,3.5499999999999997E-2,3.39E-2,4.3200000000000002E-2,3.4500000000000003E-2]
[null,"Bacton",1E-3,1E-4,1E-4,3.3E-3,1E-4]
[null,"Bacton (Baird)",2.76E-2,1E-4,1E-4,3.3E-3,1E-4]
[null,"Bacton (BBL)",1E-4,1E-4,1E-4,3.3E-3,1E-4]
[null,"Bacton (Great Yarmouth)",6.7999999999999996E-3,1E-4,1E-4,3.3E-3,1E-4]
[null,"Bacton (IUK)",1E-4,1E-4,1E-4,3.3E-3,1E-4]
[null,"Baldersby",6.4999999999999997E-3,3.0999999999999999E-3,5.1999999999999998E-3,9.4000000000000004E-3,1E-4]
[null,"Balgray",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Barking (Horndon)",2.3E-3,1.2500000000000001E-2,1.04E-2,1.9400000000000001E-2,9.4000000000000004E-3]
[null,"Barrow (Bains)",2.6200000000000001E-2,8.3000000000000001E-3,6.0000000000000001E-3,1.49E-2,4.7999999999999996E-3]
[null,"Barrow (Black Start)",4.3E-3,8.3000000000000001E-3,6.0000000000000001E-3,1.49E-2,4.7999999999999996E-3]
[null,"Barrow (Gateway)",1.21E-2,8.3000000000000001E-3,6.0000000000000001E-3,1.49E-2,4.7999999999999996E-3]
[null,"Barton Stacey Max Refill (Humbly Grove)",1E-4,2.4799999999999999E-2,2.3E-2,3.2399999999999998E-2,2.29E-2]
[null,"Bathgate",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Billingham ICI (Terra Billingham)",1E-4,1E-4,2.3999999999999998E-3,4.7000000000000002E-3,1E-4]
[null,"Bishop Auckland",4.3E-3,8.0000000000000004E-4,4.4999999999999997E-3,6.8999999999999999E-3,1E-4]
[null,"Bishop Auckland (test facility)",2.9999999999999997E-4,8.0000000000000004E-4,4.4999999999999997E-3,6.8999999999999999E-3,1E-4]
[null,"Blaby",1.6199999999999999E-2,1.3100000000000001E-2,1.09E-2,1.9900000000000001E-2,0.01]
[null,"Blackness (BP Grangemouth)",3.0200000000000001E-2,1E-4,1E-4,1E-4,1E-4]
[null,"Blackrod",2.23E-2,1.9400000000000001E-2,1.7399999999999999E-2,2.6599999999999999E-2,1.6899999999999998E-2]
[null,"Blyborough",6.8999999999999999E-3,3.5000000000000001E-3,1.1000000000000001E-3,9.7999999999999997E-3,1E-4]
[null,"Blyborough (Brigg)",2.63E-2,4.7000000000000002E-3,2.3E-3,1.0999999999999999E-2,8.0000000000000004E-4]
[null,"Blyborough (Cottam)",2.3300000000000001E-2,3.5000000000000001E-3,1.1000000000000001E-3,9.7999999999999997E-3,1E-4]
[null,"Braishfield A",2.9399999999999999E-2,2.6599999999999999E-2,2.4799999999999999E-2,3.4299999999999997E-2,2.4899999999999999E-2]
[null,"Braishfield B",2.9399999999999999E-2,2.6599999999999999E-2,2.4799999999999999E-2,3.4299999999999997E-2,2.4899999999999999E-2]
[null,"Brine Field (Teesside) Power Station",4.0800000000000003E-2,1E-4,1.6000000000000001E-3,3.8999999999999998E-3,1E-4]
[null,"Brisley",4.3E-3,8.0000000000000004E-4,1E-4,6.8999999999999999E-3,1E-4]
[null,"Broxburn",1E-4,1E-4,1E-4,6.9999999999999999E-4,1E-4]
[null,"Burley Bank",8.8999999999999999E-3,5.4999999999999997E-3,4.1999999999999997E-3,1.1900000000000001E-2,1.6999999999999999E-3]
[null,"Burnhervie",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Burton Point (Connahs Quay)",1.6E-2,2.7900000000000001E-2,2.6200000000000001E-2,3.5700000000000003E-2,2.63E-2]
[null,"Caldecott",1.35E-2,1.03E-2,8.0999999999999996E-3,1.7000000000000001E-2,7.0000000000000001E-3]
[null,"Caldecott (Corby Power Station)",6.8999999999999999E-3,1.0699999999999999E-2,7.7000000000000002E-3,1.6500000000000001E-2,6.4999999999999997E-3]
[null,"Cambridge",1.15E-2,8.3000000000000001E-3,6.0000000000000001E-3,1.4800000000000001E-2,4.7000000000000002E-3]
[null,"Careston",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Carrington (Partington) Power Station",3.0599999999999999E-2,2.2800000000000001E-2,2.0899999999999998E-2,3.0200000000000001E-2,2.06E-2]
[null,"Caythorpe",1E-4,1E-4,1E-4,5.4999999999999997E-3,1E-4]
[null,"Centrax Industrial",1.3100000000000001E-2,3.8399999999999997E-2,3.6900000000000002E-2,4.6300000000000001E-2,3.7699999999999997E-2]
[null,"Cirencester",2.5700000000000001E-2,2.2800000000000001E-2,2.0899999999999998E-2,2.98E-2,2.07E-2]
[null,"Cockenzie Power Station",1.6E-2,1E-4,1E-4,1E-4,1E-4]
[null,"Coffinswell",4.1000000000000002E-2,3.8600000000000002E-2,3.7100000000000001E-2,4.65E-2,3.7999999999999999E-2]
[null,"Coldstream",1E-4,1E-4,1E-4,1.8E-3,1E-4]
[null,"Corbridge",5.0000000000000001E-3,1.5E-3,1E-4,7.6E-3,1E-4]
[null,"Coryton 2 (Thames Haven) Power Station",3.0700000000000002E-2,1.29E-2,1.0699999999999999E-2,1.9E-2,9.7999999999999997E-3]
[null,"Cowpen Bewley",2E-3,1E-4,2.0999999999999999E-3,4.4000000000000003E-3,1E-4]
[null,"Crawley Down",2.7900000000000001E-2,2.5100000000000001E-2,2.3300000000000001E-2,3.27E-2,2.3199999999999998E-2]
[null,"Deborah Storage (Bacton)",3.0000000000000001E-3,1E-4,1E-4,3.3E-3,1E-4]
[null,"Deeside",2.3E-3,2.8000000000000001E-2,2.6100000000000002E-2,3.56E-2,2.63E-2]
[null,"Didcot",5.4999999999999997E-3,2.0400000000000001E-2,1.84E-2,2.76E-2,1.7999999999999999E-2]
[null,"Dowlais",1.2800000000000001E-2,9.4999999999999998E-3,7.3000000000000001E-3,1.5699999999999999E-2,6.1000000000000004E-3]
[null,"Drakelow Power Station",1.52E-2,1.67E-2,1.46E-2,2.3800000000000002E-2,1.4E-2]
[null,"Drointon",2.1600000000000001E-2,1.8599999999999998E-2,1.66E-2,2.58E-2,1.61E-2]
[null,"Drum",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Dyffryn Clydach",0.01,6.7000000000000002E-3,4.4000000000000003E-3,1.2699999999999999E-2,3.0000000000000001E-3]
[null,"Dynevor Max Refill",6.0000000000000001E-3,8.8999999999999999E-3,6.6E-3,1.4999999999999999E-2,5.4000000000000003E-3]
[null,"Eastoft (Keadby Blackstart)",1.49E-2,3.3999999999999998E-3,1E-3,9.5999999999999992E-3,1E-4]
[null,"Eastoft (Keadby)",1E-4,3.3999999999999998E-3,1E-3,9.5999999999999992E-3,1E-4]
[null,"Easton Grey",2.63E-2,2.35E-2,2.1600000000000001E-2,3.0499999999999999E-2,2.1399999999999999E-2]
[null,"Ecclestone",2.9399999999999999E-2,2.6700000000000002E-2,2.4899999999999999E-2,3.4299999999999997E-2,2.4899999999999999E-2]
[null,"Elton",3.3E-3,1E-4,3.5000000000000001E-3,5.8999999999999999E-3,1E-4]
[null,"Enron Billingham",1E-3,1E-4,2.3999999999999998E-3,4.7000000000000002E-3,1E-4]
[null,"Epping Green (Enfield Energy, aka Brimsdown)",2.5600000000000001E-2,1.3100000000000001E-2,1.0999999999999999E-2,0.02,1.01E-2]
[null,"Evesham",2.1600000000000001E-2,1.8599999999999998E-2,1.66E-2,2.58E-2,1.61E-2]
[null,"Farningham",1.7899999999999999E-2,1.3299999999999999E-2,1.12E-2,1.95E-2,1.03E-2]
[null,"Farningham B",1.7899999999999999E-2,1.3299999999999999E-2,1.12E-2,1.95E-2,1.03E-2]
[null,"Ferny Knoll (AM Paper)",1.01E-2,1.9599999999999999E-2,1.7600000000000001E-2,2.6800000000000001E-2,1.7100000000000001E-2]
[null,"Fiddington",2.0799999999999999E-2,1.78E-2,1.5800000000000002E-2,2.4500000000000001E-2,1.52E-2]
[null,"Fordourn CNG Plant",5.1000000000000004E-3,1E-4,1E-4,1E-4,1E-4]
[null,"Ganstead",6.9999999999999999E-4,1E-4,1E-4,3.0000000000000001E-3,1E-4]
[null,"Garton Max Refill (Aldbrough)",1.6000000000000001E-3,1E-4,1E-4,1.6999999999999999E-3,1E-4]
[null,"Gilwern",1.41E-2,1.09E-2,8.6999999999999994E-3,1.7100000000000001E-2,7.6E-3]
[null,"Glenmavis",1E-4,1E-4,1E-4,4.0000000000000002E-4,1E-4]
[null,"Glenmavis Max Refill",2.5600000000000001E-2,1E-4,1E-4,4.0000000000000002E-4,1E-4]
[null,"Goole (Guardian Glass)",3.0300000000000001E-2,2E-3,1E-4,8.2000000000000007E-3,1E-4]
[null,"Gosberton",8.2000000000000007E-3,4.7999999999999996E-3,2.3999999999999998E-3,1.11E-2,8.9999999999999998E-4]
[null,"Gowkhall (Longannet)",1.0800000000000001E-2,1E-4,1E-4,1E-4,1E-4]
[null,"Grain Power Station",1.1000000000000001E-3,1.0500000000000001E-2,8.3000000000000001E-3,1.6500000000000001E-2,7.1999999999999998E-3]
[null,"Great Wilbraham",1.04E-2,7.1000000000000004E-3,4.7999999999999996E-3,1.3599999999999999E-2,3.5000000000000001E-3]
[null,"Guyzance",2E-3,1E-4,1E-4,4.4999999999999997E-3,1E-4]
[null,"Hardwick",1.9199999999999998E-2,1.6199999999999999E-2,1.41E-2,2.3199999999999998E-2,1.34E-2]
[null,"Harwarden (Shotton, aka Shotton Paper)",8.8999999999999999E-3,2.7799999999999998E-2,2.6100000000000002E-2,3.56E-2,2.6200000000000001E-2]
[null,"Hatfield Moor Max Refill",2.6200000000000001E-2,2.5000000000000001E-3,1E-4,8.6999999999999994E-3,1E-4]
[null,"Hatfield Power Station",6.7999999999999996E-3,1.6000000000000001E-3,1E-4,7.7999999999999996E-3,1E-4]
[null,"Hill Top Farm (Hole House Farm)",0,2.4E-2,2.2200000000000001E-2,3.15E-2,2.1999999999999999E-2]
[null,"Hole House Max Refill",1.6000000000000001E-3,2.4E-2,2.2200000000000001E-2,3.15E-2,2.1999999999999999E-2]
[null,"Holford",1E-4,2.3400000000000001E-2,2.1499999999999998E-2,3.09E-2,2.1299999999999999E-2]
[null,"Hollingsgreen (Hays Chemicals)",2.9899999999999999E-2,2.41E-2,2.23E-2,3.1600000000000003E-2,2.2100000000000002E-2]
[null,"Holmes Chapel",2.7099999999999999E-2,2.4299999999999999E-2,2.24E-2,3.1800000000000002E-2,2.23E-2]
[null,"Horndon",1.5699999999999999E-2,1.2500000000000001E-2,1.04E-2,1.9400000000000001E-2,9.4000000000000004E-3]
[null,"Hornsea Max Refill",2.6800000000000001E-2,1E-4,1E-4,4.0000000000000001E-3,1E-4]
[null,"Humbleton",1E-4,1E-4,1E-4,1.1000000000000001E-3,1E-4]
[null,"Hume",6.9999999999999999E-4,1E-4,1E-4,3.0000000000000001E-3,1E-4]
[null,"Ilchester",3.3000000000000002E-2,3.04E-2,2.87E-2,3.78E-2,2.9000000000000001E-2]
[null,"Ipsden",2.29E-2,0.02,1.8100000000000002E-2,2.7300000000000001E-2,1.7600000000000001E-2]
[null,"Ipsden 2",2.29E-2,0.02,1.8100000000000002E-2,2.7300000000000001E-2,1.7600000000000001E-2]
[null,"Keld",1.2699999999999999E-2,9.4999999999999998E-3,7.1999999999999998E-3,1.61E-2,6.0000000000000001E-3]
[null,"Kenn",3.9199999999999999E-2,3.6700000000000003E-2,3.5200000000000002E-2,4.4499999999999998E-2,3.5900000000000001E-2]
[null,"Kinknockie",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Rollswood Kintore",2.69E-2,1E-4,1E-4,1E-4,1E-4]
[null,"Kirkstead",5.7999999999999996E-3,2.3E-3,1E-4,8.6E-3,1E-4]
[null,"Langage Power Station",1E-4,4.19E-2,4.0500000000000001E-2,0.05,4.1599999999999998E-2]
[null,"Langholm",6.1000000000000004E-3,2.7000000000000001E-3,2.9999999999999997E-4,8.8999999999999999E-3,1E-4]
[null,"Lauderhill",2E-3,1E-4,1E-4,4.4000000000000003E-3,1E-4]
[null,"Leamington",1.8599999999999998E-2,1.55E-2,1.34E-2,2.2499999999999999E-2,1.2699999999999999E-2]
[null,"Little Burdon",3.8E-3,2.9999999999999997E-4,4.0000000000000001E-3,6.4000000000000003E-3,1E-4]
[null,"Littleton Drew",2.7199999999999998E-2,2.4400000000000002E-2,2.2499999999999999E-2,3.15E-2,2.24E-2]
[null,"Lockerbie",5.0000000000000001E-3,1.6000000000000001E-3,1E-4,7.7000000000000002E-3,1E-4]
[null,"Lower Quinton",2.07E-2,1.77E-2,1.5699999999999999E-2,2.4799999999999999E-2,1.5100000000000001E-2]
[null,"Lupton",1.5599999999999999E-2,1.2500000000000001E-2,1.03E-2,1.9300000000000001E-2,9.4000000000000004E-3]
[null,"Luxborough Lane",1.5900000000000001E-2,1.2800000000000001E-2,1.06E-2,1.9599999999999999E-2,9.7000000000000003E-3]
[null,"Lyneham (Choakford)",4.41E-2,4.19E-2,4.0500000000000001E-2,0.05,4.1599999999999998E-2]
[null,"Maelor",2.8799999999999999E-2,2.5999999999999999E-2,2.4199999999999999E-2,3.3599999999999998E-2,2.4199999999999999E-2]
[null,"Malpas",2.7799999999999998E-2,2.5100000000000001E-2,2.3199999999999998E-2,3.2599999999999997E-2,2.3099999999999999E-2]
[null,"Mappowder",3.5000000000000003E-2,3.2399999999999998E-2,3.0800000000000001E-2,4.0399999999999998E-2,3.1199999999999999E-2]
[null,"Marchwood Power Station",1E-4,2.69E-2,2.52E-2,3.4599999999999999E-2,2.52E-2]
[null,"Market Harborough",1.4800000000000001E-2,1.1599999999999999E-2,9.4999999999999998E-3,1.84E-2,8.3999999999999995E-3]
[null,"Matching Green",1.52E-2,1.2E-2,9.7999999999999997E-3,1.8800000000000001E-2,8.8000000000000005E-3]
[null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)",1.5E-3,1.06E-2,8.3999999999999995E-3,1.66E-2,7.3000000000000001E-3]
[null,"Melkinthorpe",1.18E-2,8.6E-3,6.3E-3,1.5100000000000001E-2,5.0000000000000001E-3]
[null,"Mickle Trafford",2.92E-2,2.6499999999999999E-2,2.47E-2,3.4200000000000001E-2,2.47E-2]
[null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",1.9699999999999999E-2,1.0500000000000001E-2,8.3000000000000001E-3,1.6500000000000001E-2,7.1999999999999998E-3]
[null,"Milwich",2.23E-2,1.9400000000000001E-2,1.7399999999999999E-2,2.6599999999999999E-2,1.6899999999999998E-2]
[null,"Moffat (Irish Interconnector)",3.8E-3,2.9999999999999997E-4,1E-4,6.3E-3,1E-4]
[null,"Netherhowcleugh",2.8999999999999998E-3,1E-4,1E-4,5.4000000000000003E-3,1E-4]
[null,"Pannal",9.4000000000000004E-3,6.0000000000000001E-3,3.7000000000000002E-3,1.2500000000000001E-2,2.3E-3]
[null,"Partington",2.5600000000000001E-2,2.2800000000000001E-2,2.0899999999999998E-2,3.0200000000000001E-2,2.06E-2]
[null,"Partington Max Refill",1E-4,2.2800000000000001E-2,2.0899999999999998E-2,3.0200000000000001E-2,2.06E-2]
[null,"Paull",1E-4,1E-4,1E-4,2.2000000000000001E-3,1E-4]
[null,"Pembroke Power Station",1.1599999999999999E-2,1E-4,1E-4,2.5000000000000001E-3,1E-4]
[null,"Peterborough (Peterborough Power Station)",1.6799999999999999E-2,7.4999999999999997E-3,5.1999999999999998E-3,1.41E-2,3.8999999999999998E-3]
[null,"Peterborough Eye (Tee)",1.04E-2,7.1000000000000004E-3,4.7999999999999996E-3,1.3599999999999999E-2,3.5000000000000001E-3]
[null,"Peters Green",1.5299999999999999E-2,1.21E-2,9.9000000000000008E-3,1.89E-2,8.9999999999999993E-3]
[null,"Peters Green South Mimms",1.5299999999999999E-2,1.21E-2,9.9000000000000008E-3,1.89E-2,8.9999999999999993E-3]
[null,"Phillips Petroleum, Teesside",2.1100000000000001E-2,1E-4,1.6000000000000001E-3,3.8999999999999998E-3,1E-4]
[null,"Pickering",6.1000000000000004E-3,2.7000000000000001E-3,2.9999999999999997E-4,8.8999999999999999E-3,1E-4]
[null,"Pickmere (Winnington Power, aka Brunner Mond)",1E-4,2.3400000000000001E-2,2.1600000000000001E-2,3.09E-2,2.1399999999999999E-2]
[null,"Pitcairngreen",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"Pucklechurch",2.8199999999999999E-2,2.5399999999999999E-2,2.3599999999999999E-2,3.2500000000000001E-2,2.35E-2]
[null,"Rawcliffe",5.1000000000000004E-3,1.6000000000000001E-3,1E-4,7.7999999999999996E-3,1E-4]
[null,"Roosecote Power Station (Barrow)",2.8199999999999999E-2,8.3000000000000001E-3,6.0000000000000001E-3,1.49E-2,4.7999999999999996E-3]
[null,"Rosehill (Saltend Power Station)",3.0099999999999998E-2,1E-4,1E-4,2.3E-3,1E-4]
[null,"Ross (SW)",1.7500000000000002E-2,1.44E-2,1.23E-2,2.0899999999999998E-2,1.15E-2]
[null,"Ross (WM)",1.7500000000000002E-2,1.44E-2,1.23E-2,2.0899999999999998E-2,1.15E-2]
[null,"Roudham Heath",6.1999999999999998E-3,2.7000000000000001E-3,2.9999999999999997E-4,8.8999999999999999E-3,1E-4]
[null,"Rough Max Refill",2.6800000000000001E-2,1E-4,1E-4,2.0000000000000001E-4,1E-4]
[null,"Royston",1.26E-2,9.2999999999999992E-3,7.1000000000000004E-3,1.5900000000000001E-2,5.8999999999999999E-3]
[null,"Rugby",1.7299999999999999E-2,1.4200000000000001E-2,1.21E-2,2.12E-2,1.1299999999999999E-2]
[null,"Ryehouse",1.6299999999999999E-2,1.3599999999999999E-2,1.15E-2,2.0500000000000001E-2,9.4999999999999998E-3]
[null,"Saddle Bow (Kings Lynn)",1.5299999999999999E-2,3.5000000000000001E-3,1.1000000000000001E-3,9.7999999999999997E-3,1E-4]
[null,"Saltend BPHP (BP Saltend HP)",1.6199999999999999E-2,1E-4,1E-4,2.5000000000000001E-3,1E-4]
[null,"Saltfleetby Storage (Theddlethorpe)",0,1E-4,1E-4,4.0000000000000001E-3,1E-4]
[null,"Saltwick Pressure Controlled",3.5000000000000001E-3,1E-4,1E-4,6.0000000000000001E-3,1E-4]
[null,"Saltwick Volumetric Controlled",3.5000000000000001E-3,1E-4,1E-4,6.0000000000000001E-3,1E-4]
[null,"Samlesbury",2.07E-2,1.77E-2,1.5699999999999999E-2,2.4799999999999999E-2,1.5100000000000001E-2]
[null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",3.0499999999999999E-2,1.8200000000000001E-2,1.61E-2,2.53E-2,1.5599999999999999E-2]
[null,"Seabank (DN)",3.04E-2,2.7699999999999999E-2,2.5899999999999999E-2,3.49E-2,2.5999999999999999E-2]
[null,"Seabank (Seabank Power Station phase II)",8.6E-3,2.75E-2,2.58E-2,3.4799999999999998E-2,2.58E-2]
[null,"Seal Sands TGPP",1E-4,1E-4,1.6000000000000001E-3,3.8999999999999998E-3,1E-4]
[null,"Sellafield Power Station",2.0999999999999999E-3,1.3100000000000001E-2,1.0999999999999999E-2,0.02,1.01E-2]
[null,"Shellstar (aka Kemira, not Kemira CHP)",2.9700000000000001E-2,2.7199999999999998E-2,2.5399999999999999E-2,3.49E-2,2.5499999999999998E-2]
[null,"Shorne",1.67E-2,1.21E-2,0.01,1.8200000000000001E-2,8.9999999999999993E-3]
[null,"Shotwick (Bridgewater Paper)",1.5E-3,2.75E-2,2.5700000000000001E-2,3.5200000000000002E-2,2.58E-2]
[null,"Shustoke",2.0899999999999998E-2,1.7899999999999999E-2,1.5900000000000001E-2,2.5100000000000001E-2,1.5299999999999999E-2]
[null,"Silk Willoughby",7.1999999999999998E-3,3.8E-3,1.4E-3,1.01E-2,1E-4]
[null,"Soutra",2.5999999999999999E-3,1E-4,1E-4,5.1000000000000004E-3,1E-4]
[null,"Spalding 2 (South Holland) Power Station",1.6000000000000001E-3,5.1999999999999998E-3,2.8E-3,1.1599999999999999E-2,1.4E-3]
[null,"St Fergus",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"St. Fergus (Peterhead)",1E-4,1E-4,1E-4,1E-4,1E-4]
[null,"St. Fergus (Shell Blackstart)",1.1000000000000001E-3,1E-4,1E-4,1E-4,1E-4]
[null,"St. Neots (Little Barford)",6.9999999999999999E-4,1.17E-2,9.4999999999999998E-3,1.84E-2,8.5000000000000006E-3]
[null,"Stallingborough",6.9999999999999999E-4,1E-4,1E-4,4.4999999999999997E-3,1E-4]
[null,"Stanford Le Hope (Coryton)",1.52E-2,1.29E-2,1.0699999999999999E-2,1.9E-2,9.7999999999999997E-3]
[null,"Staythorpe",2.5600000000000001E-2,7.0000000000000001E-3,4.7000000000000002E-3,1.35E-2,3.3E-3]
[null,"Stranraer",3.8E-3,2.9999999999999997E-4,1E-4,6.3E-3,1E-4]
[null,"Stratford-upon-Avon",2.0199999999999999E-2,1.72E-2,1.5100000000000001E-2,2.4199999999999999E-2,1.4500000000000001E-2]
[null,"Stublach (Cheshire)",1.6000000000000001E-3,2.3400000000000001E-2,2.1499999999999998E-2,3.09E-2,2.1299999999999999E-2]
[null,"Sutton Bridge",8.9999999999999993E-3,5.7000000000000002E-3,3.3E-3,1.21E-2,1.9E-3]
[null,"Sutton Bridge Power Station",1E-4,5.4999999999999997E-3,3.2000000000000002E-3,1.1900000000000001E-2,1.6999999999999999E-3]
[null,"Tatsfield",1.9900000000000001E-2,1.54E-2,1.3299999999999999E-2,2.1700000000000001E-2,1.2500000000000001E-2]
[null,"Teesside (BASF, aka BASF Teesside)",1.5E-3,1E-4,1.6000000000000001E-3,3.8999999999999998E-3,1E-4]
[null,"Teesside Hydrogen",7.0000000000000001E-3,1E-4,1.6000000000000001E-3,3.8999999999999998E-3,1E-4]
[null,"Terra Nitrogen (aka ICI, Terra Severnside)",1.03E-2,2.7400000000000001E-2,2.5600000000000001E-2,3.4599999999999999E-2,2.5700000000000001E-2]
[null,"Thornton Curtis (DN)",1.1000000000000001E-3,1E-4,1E-4,3.3999999999999998E-3,1E-4]
[null,"Thornton Curtis (Humber Refinery, aka Immingham)",4.41E-2,1E-4,1E-4,3.3999999999999998E-3,1E-4]
[null,"Thornton Curtis (Killingholme)",2.1399999999999999E-2,1E-4,1E-4,3.3999999999999998E-3,1E-4]
[null,"Thrintoft",5.7999999999999996E-3,2.3E-3,6.1000000000000004E-3,8.5000000000000006E-3,1E-4]
[null,"Tilbury Power Station",1.9900000000000001E-2,1.24E-2,1.03E-2,1.8499999999999999E-2,9.2999999999999992E-3]
[null,"Tonna (Baglan Bay)",1.1599999999999999E-2,6.7999999999999996E-3,4.4000000000000003E-3,1.2800000000000001E-2,3.0999999999999999E-3]
[null,"Towlaw",6.6E-3,3.0999999999999999E-3,6.8999999999999999E-3,9.4000000000000004E-3,1E-4]
[null,"Towton",7.4000000000000003E-3,4.0000000000000001E-3,1.6000000000000001E-3,1.03E-2,1E-4]
[null,"Tur Langton",1.4999999999999999E-2,1.18E-2,9.5999999999999992E-3,1.8599999999999998E-2,8.6E-3]
[null,"Upper Neeston (Milford Haven Refinery)",3.0300000000000001E-2,1E-4,1E-4,1.8E-3,1E-4]
[null,"Walesby",3.0000000000000001E-3,1E-4,1E-4,5.4999999999999997E-3,1E-4]
[null,"Warburton",2.53E-2,2.2499999999999999E-2,2.06E-2,2.9899999999999999E-2,2.0299999999999999E-2]
[null,"West Burton Power Station",3.0200000000000001E-2,3.5999999999999999E-3,1.1999999999999999E-3,9.9000000000000008E-3,1E-4]
[null,"West Winch",7.0000000000000001E-3,3.5999999999999999E-3,1.1999999999999999E-3,9.9000000000000008E-3,1E-4]
[null,"Weston Point",3.0300000000000001E-2,2.76E-2,2.5899999999999999E-2,3.5400000000000001E-2,2.5999999999999999E-2]
[null,"Weston Point (Castner Kelner, aka ICI Runcorn)",6.8999999999999999E-3,2.76E-2,2.5899999999999999E-2,3.5400000000000001E-2,2.5999999999999999E-2]
[null,"Weston Point (Rocksavage)",3.0200000000000001E-2,2.76E-2,2.5899999999999999E-2,3.5400000000000001E-2,2.5999999999999999E-2]
[null,"Wetheral",8.8999999999999999E-3,5.5999999999999999E-3,3.2000000000000002E-3,1.2E-2,1.8E-3]
[null,"Whitwell",1.4800000000000001E-2,1.1599999999999999E-2,9.4000000000000004E-3,1.84E-2,8.3999999999999995E-3]
[null,"Willington Power Station",1E-3,1.84E-2,1.6400000000000001E-2,2.5600000000000001E-2,1.5900000000000001E-2]
[null,"Winkfield (NT)",2.53E-2,2.24E-2,2.0500000000000001E-2,2.98E-2,2.0199999999999999E-2]
[null,"Winkfield (SE)",2.53E-2,2.24E-2,2.0500000000000001E-2,2.98E-2,2.0199999999999999E-2]
[null,"Winkfield (SO)",2.53E-2,2.24E-2,2.0500000000000001E-2,2.98E-2,2.0199999999999999E-2]
[null,"Wragg Marsh (Spalding)",1.5E-3,5.1999999999999998E-3,2.8E-3,1.1599999999999999E-2,1.4E-3]
[null,"Wyre Power Station",1E-3,1.6899999999999998E-2,1.4800000000000001E-2,2.3900000000000001E-2,1.4200000000000001E-2]
[null,"Yelverton",3.7000000000000002E-3,1E-4,1E-4,6.1999999999999998E-3,1E-4]
[null,"Zeneca (ICI Avecia, aka 'Zenica')",1.1599999999999999E-2,1E-4,2.3999999999999998E-3,4.7000000000000002E-3,1E-4]

{"sheet":"Current Commodity Charges","index":38,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"2016-10-01","2017-04-01","2017-10-01","2018-04-01"]
[null,"TO Entry Commodity",4.8099999999999997E-2,5.2999999999999999E-2,5.0900000000000001E-2,4.3400000000000001E-2]
[null,"TO Exit Commodity",2.12E-2,2.3400000000000001E-2,2.35E-2,2.0199999999999999E-2]

{"sheet":"Cost Allocation Assessment","index":39,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Exit",null,null,"Entry",6]
["Capacity Cost Driver","Sum Capacity",null,"Capacity Cost Driver","Sum Capacity"]
["IP",{"$f":"SUMIF('Exit Prices'!$B$3:$B$222, \"Interconnector\", 'Exit Prices'!$C$3:$C$222)/1000000","v":343.67014650958902},null,"IP",{"$f":"SUMIF('Entry Prices'!$B:$B, \"Interconnection Point\", 'Entry Prices'!$D:$D)/1000000","v":242.87472768493151}]
["Non-IP",{"$f":"SUMIF('Exit Prices'!$B$3:$B$222, \"<>Interconnector\", 'Exit Prices'!$C$3:$C$222)/1000000","v":5129.7834910739748},null,"Non-IP",{"$f":"SUMIF('Entry Prices'!$B:$B, \"<>Interconnection Point\", 'Entry Prices'!$D:$D)/1000000","v":1727.3958385232877}]
["Revenue from IP (£m)",{"$f":"SUMIF('Exit Adjustment Calcs'!$F$2:$F$221, \"IP\", 'Exit Adjustment Calcs'!$Z$2:$Z$221)/1000000","v":25.223010045325108},null,"Revenue from IP (£m)",{"$f":"SUMIF('Entry Adjustment Calcs'!$F:$F, \"IP\", 'Entry Adjustment Calcs'!$Z:$Z)/1000000","v":45.041972924039875}]
["Revenue from Non-IP (£m)",{"$f":"SUMIF('Exit Adjustment Calcs'!$F$2:$F$221, \"Non-IP\", 'Exit Adjustment Calcs'!$Z$2:$Z$221)/1000000","v":384.5777602864755},null,"Revenue from Non-IP (£m)",{"$f":"SUMIF('Entry Adjustment Calcs'!$F:$F, \"Non-IP\", 'Entry Adjustment Calcs'!$Z:$Z)/1000000","v":307.59500700212357}]
[]
["Ratio IP (cross cap)",{"$f":"B5/B3","v":7.3393078512920359E-2},null,"Ratio IP (cross cap)",{"$f":"E5/E3","v":0.18545351899465817}]
["Ratio Non-IP (intra cap)",7.496958905880842E-2,null,"Ratio Non-IP (intra cap)",0.17806862801353029]
[]
["intra cap - cross cap",{"$f":"B9-B8","v":1.5765105458880602E-3},null,"intra cap - cross cap",{"$f":"E9-E8","v":-7.3848909811278785E-3}]
["2 x (intra cap - cross cap)",{"$f":"B11*2","v":3.1530210917761203E-3},null,"2 x (intra cap - cross cap)",{"$f":"E11*2","v":-1.4769781962255757E-2}]
["intra cap + cross cap",{"$f":"B8+B9","v":0.14836266757172878},null,"intra cap + cross cap",{"$f":"E8+E9","v":0.36352214700818847}]
[]
[null,{"$f":"B12/B13","v":2.1252119171096272E-2},null,"Answer",{"$f":"E12/E13","v":-4.0629661999446384E-2}]
["Commodity Cost Driver","Flows",null,"Commodity Cost Driver","Flows"]
["IP (vol)",{"$f":"IFERROR((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 3, 0)-VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 2, 0))/1000000, 0)","v":0},null,"IP (vol)",{"$f":"IFERROR((VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Entry'!$H$4:$L$7, 3, 0)-VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Entry'!$H$4:$L$7, 2, 0))/1000000, 0)","v":0}]
["Non-IP (vol)",{"$f":"IFERROR(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 2, 0)/1000000, 0)","v":0},null,"Non-IP (vol)",{"$f":"IFERROR(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Entry'!$H$4:$L$7, 2, 0)/1000000, 0)","v":0}]
["Commodity Revenue from IP (£m)",{"$f":"IFERROR(-((B17/(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0},null,"Commodity Revenue from IP (£m)",{"$f":"IFERROR(-((E17/(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0}]
["Commodity Revenue from Non-IP (£m)",{"$f":"IFERROR(-((B18/(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0},null,"Commodity Revenue from Non-IP (£m)",{"$f":"IFERROR(-((E18/(VLOOKUP('User Inputs'!$C$7, 'Adjustment Denominators - Exit'!$H$4:$L$7, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0}]
[]
["Ratio IP (cross comm)",{"$f":"IFERROR(B19/B17, 0)","v":0},null,"Ratio IP (cross comm)",{"$f":"IFERROR(E19/E17, 0)","v":0}]
["Ratio Non-IP (intra comm)",0,null,"Ratio Non-IP (intra comm)",0]
[]
["intra comm - cross comm",{"$f":"B23-B22","v":0},null,"intra comm - cross comm",{"$f":"E23-E22","v":0}]
["2 x (intra comm - cross comm)",{"$f":"B25*2","v":0},null,"2 x (intra comm - cross comm)",{"$f":"E25*2","v":0}]
["intra comm + cross comm",{"$f":"B22+B23","v":0},null,"intra comm + cross comm",{"$f":"E22+E23","v":0}]
[]
["Answer",{"$f":"IFERROR(B26/B27, 0)","v":0},null,"Answer",{"$f":"IFERROR(E26/E27, 0)","v":0}]
["CWD Cap Ratio",{"$f":"'Exit Adjustment Calcs'!$C$2/'Exit Adjustment Calcs'!$C$3","v":0.96651353029559173},null,"CWD Cap Ratio",{"$f":"'Entry Adjustment Calcs'!$C$2/'Entry Adjustment Calcs'!$C$3","v":0.93798121737716467}]
["CWD Comm Ratio",{"$f":"'Exit Adjustment Calcs'!$C$4/'Exit Adjustment Calcs'!$C$3*-1","v":3.3486469704408314E-2},null,"CWD Comm Ratio",{"$f":"'Entry Adjustment Calcs'!$C$4/'Entry Adjustment Calcs'!$C$3*-1","v":6.2018782622835285E-2}]
[]
["Combined Exit Answer",{"$f":"(B15*B30)+(B29*B31)","v":2.0540460726318883E-2},null,"Combined Entry Answer",{"$f":"(E15*E30)+(E29*E31)","v":-3.8109859823863446E-2}]
[]
[]
["Combined Answer",{"$f":"(B33*50%)+(E33*50%)","v":-8.7846995487722811E-3}]

{"sheet":"PSTMP v LRMC Entry Comparison","index":40,"n_rows":28,"n_cols":30,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,3,0,8],[0,9,0,14],[0,15,0,16]]}
[null,null,null,"Current  = October 2017 Capacity charges and October 2017 Commodity Rates",null,null,null,null,null,{"$f":"\"Calculated Rates based on selected selections from User Inputs for the year \"&'User Inputs'!C7","v":"Calculated Rates based on selected selections from User Inputs for the year 01-Oct-2025 to 30-Sep-2026"}]
[null,"Entry Point","Entry Point Type","Current Firm Price\n(p/kWh/d)","Current Capacity Revenue Forecast (Auction adjusted)\n(£)","Current Capacity Revenue Forecast (based on FCC)\n(£)","Entry Commodity Charge \n(p/kWh)","Entry Commodity Revenue Forecast\n(£)","Current Revenue Forecast (Cap + Comm)\n(£)","Calculated Firm Price\n(p/kWh/d)","Calculated Capacity Revenue (Based on FCC)\n(£)","Calculated Capacity Revenue (Based on Booking Scenario)\n(£)","Calculated Commodity Price\n(p/kWh)","Calculated Commodity Revenue Forecast\n(£)","Total Calculated  Revenue Forecast (Cap + Comm)\n(£)","Capacity Price Difference\n(%)","Revenue Price Difference\n(%)",null,null,null,"Average Current Firm Price\n(p/kWh/d)","Current Capacity Revenue Forecast (Auction adjusted)\n(£)","Current Capacity Revenue Forecast\n(£)","Current Revenue Forecast (Cap + Comm)\n(£)","Average Calculated Firm Price\n(p/kWh/d)","Calculated Capacity Revenue (Based on Booking Scenario)\n(£)","Calculated Commodity Revenue Forecast\n(£)","Total Calculated  Revenue Forecast (Cap + Comm)\n(£)","Price Difference\n(%)","Total (Cap + Rev. Recovery) Revenue Difference\n(%)"]
[null,{"$f":"'Entry Prices'!A3","v":"Avonmouth"},{"$f":"'Entry Prices'!B3","v":"STORAGE SITE"},{"$f":"IF(C3=\"interconnection point\",VLOOKUP($B3,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B3,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D3*(IF(VLOOKUP($B3, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B3, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B3, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B3, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C3, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D3-(D3*33%))*(VLOOKUP($B3,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C3,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D3*VLOOKUP($B3,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C3=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G3*VLOOKUP($B3,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"H3+E3","v":0},{"$f":"VLOOKUP($B3, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B3, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B3, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C3=\"Storage Site\",0,IF($C3=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M3*IF($C3=\"Interconnection Point\",VLOOKUP($B3,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B3,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},{"$f":"N3+L3","v":0},{"$f":"(J3-D3)/D3","v":72.768609000270473},{"$f":"IFERROR((O3-I3)/F3, 0)","v":0},null,null,"STORAGE SITE",{"$f":"AVERAGEIF($C$3:$C$28, $T3, $D$3:$D$28)","v":5.3083333333333342E-3},{"$f":"SUMIF($C$3:$C$28, $T3, $E$3:$E$28)","v":0},{"$f":"SUMIF($C$3:$C$28, $T3, $H$3:$H$28)","v":0},{"$f":"SUMIF($C$3:$C$28, $T3, $I$3:$I$28)","v":0},{"$f":"AVERAGEIF($C$3:$C$28, $T3, $J$3:$J$28)","v":7.376860900027051E-3},{"$f":"SUMIF($C$3:$C$28, $T3, $L$3:$L$28)","v":2164985.7470567892},{"$f":"SUMIF($C$3:$C$28, $T3, $N$3:$N$28)","v":0},{"$f":"SUMIF($C$3:$C$28, $T3, $O$3:$O$28)","v":2164985.7470567892},{"$f":"(Y3-U3)/U3","v":0.38967552276804707},{"$f":"IFERROR((AB3-X3)/X3, 0)","v":0}]
[null,{"$f":"'Entry Prices'!A4","v":"Bacton IP"},{"$f":"'Entry Prices'!B4","v":"INTERCONNECTION POINT"},{"$f":"IF(C4=\"interconnection point\",VLOOKUP($B4,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B4,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.09E-2},{"$f":"(D4*(IF(VLOOKUP($B4, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B4, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B4, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B4, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C4, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D4-(D4*33%))*(VLOOKUP($B4,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C4,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":1402018.4967324715},{"$f":"(D4*VLOOKUP($B4,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":9662771.0409449991},{"$f":"IF(C4=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G4*VLOOKUP($B4,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":38473785.612570003},{"$f":"H4+E4","v":39875804.109302476},{"$f":"VLOOKUP($B4, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B4, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":45041972.924039878},{"$f":"VLOOKUP($B4, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":45041972.924039878},{"$f":"IF($C4=\"Storage Site\",0,IF($C4=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":4.104580781364736E-3},{"$f":"(M4*IF($C4=\"Interconnection Point\",VLOOKUP($B4,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B4,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":3638681.1293018879},48680654.053341769,{"$f":"(J4-D4)/D4","v":3.8341159240019973},0.91121376122125275,null,null,"INTERCONNECTION POINT",{"$f":"AVERAGEIF($C$3:$C$28, $T4, $D$3:$D$28)","v":9.2999999999999992E-3},{"$f":"SUMIF($C$3:$C$28, $T4, $E$3:$E$28)","v":1402018.4967324715},{"$f":"SUMIF($C$3:$C$28, $T4, $H$3:$H$28)","v":38473785.612570003},{"$f":"SUMIF($C$3:$C$28, $T4, $I$3:$I$28)","v":39875804.109302476},{"$f":"AVERAGEIF($C$3:$C$28, $T4, $J$3:$J$28)","v":5.2691863571621769E-2},{"$f":"SUMIF($C$3:$C$28, $T4, $L$3:$L$28)","v":45041972.924039878},{"$f":"SUMIF($C$3:$C$28, $T4, $N$3:$N$28)","v":3638681.1293018879},{"$f":"SUMIF($C$3:$C$28, $T4, $O$3:$O$28)","v":48680654.053341769},{"$f":"(Y4-U4)/U4","v":4.6657917818948142},{"$f":"IFERROR((AB4-X4)/X4, 0)","v":0.22080683112758201}]
[null,{"$f":"'Entry Prices'!A5","v":"Bacton UKCS"},{"$f":"'Entry Prices'!B5","v":"BEACH TERMINAL"},{"$f":"IF(C5=\"interconnection point\",VLOOKUP($B5,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B5,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.09E-2},{"$f":"(D5*(IF(VLOOKUP($B5, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B5, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B5, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B5, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C5, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D5-(D5*33%))*(VLOOKUP($B5,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C5,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":756241.6783741673},{"$f":"(D5*VLOOKUP($B5,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":12791173.85029},{"$f":"IF(C5=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G5*VLOOKUP($B5,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":50929994.963540003},51686236.641914167,{"$f":"VLOOKUP($B5, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B5, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":31374374.651749015},{"$f":"VLOOKUP($B5, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":31374374.651749015},{"$f":"IF($C5=\"Storage Site\",0,IF($C5=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M5*IF($C5=\"Interconnection Point\",VLOOKUP($B5,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B5,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":3552929.2703521568},34927303.92210117,3.8341159240019973,-1.310195054493223,null,null,"BEACH TERMINAL",{"$f":"AVERAGEIF($C$3:$C$28, $T5, $D$3:$D$28)","v":1.6716666666666668E-2},{"$f":"SUMIF($C$3:$C$28, $T5, $E$3:$E$28)","v":32814412.769556083},{"$f":"SUMIF($C$3:$C$28, $T5, $H$3:$H$28)","v":344660144.87797195},{"$f":"SUMIF($C$3:$C$28, $T5, $I$3:$I$28)","v":377474557.64752817},{"$f":"AVERAGEIF($C$3:$C$28, $T5, $J$3:$J$28)","v":5.2691863571621762E-2},{"$f":"SUMIF($C$3:$C$28, $T5, $L$3:$L$28)","v":301777836.62393528},{"$f":"SUMIF($C$3:$C$28, $T5, $N$3:$N$28)","v":24043849.16859702},{"$f":"SUMIF($C$3:$C$28, $T5, $O$3:$O$28)","v":325821685.79253227},{"$f":"(Y5-U5)/U5","v":2.1520556473552399},{"$f":"IFERROR((AB5-X5)/X5, 0)","v":-0.13683802208261001}]
[null,{"$f":"'Entry Prices'!A6","v":"Burton Point"},{"$f":"'Entry Prices'!B6","v":"ONSHORE FIELD"},{"$f":"IF(C6=\"interconnection point\",VLOOKUP($B6,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B6,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D6*(IF(VLOOKUP($B6, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B6, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B6, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B6, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C6, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D6-(D6*33%))*(VLOOKUP($B6,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C6,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D6*VLOOKUP($B6,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":7190.7714999999998},{"$f":"IF(C6=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G6*VLOOKUP($B6,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":3120794.8310000002},3120794.8310000002,{"$f":"VLOOKUP($B6, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B6, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":3644819.7931426917},{"$f":"VLOOKUP($B6, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":3644819.7931426917},{"$f":"IF($C6=\"Storage Site\",0,IF($C6=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M6*IF($C6=\"Interconnection Point\",VLOOKUP($B6,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B6,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":217709.88412155383},3862529.6772642457,525.91863571621764,103.15094093370169,null,null,"ONSHORE FIELD",{"$f":"AVERAGEIF($C$3:$C$28, $T6, $D$3:$D$28)","v":2.4000000000000002E-3},{"$f":"SUMIF($C$3:$C$28, $T6, $E$3:$E$28)","v":3.4523042400000001},{"$f":"SUMIF($C$3:$C$28, $T6, $H$3:$H$28)","v":3127100.8076000004},{"$f":"SUMIF($C$3:$C$28, $T6, $I$3:$I$28)","v":3127104.2599042403},{"$f":"AVERAGEIF($C$3:$C$28, $T6, $J$3:$J$28)","v":5.2691863571621769E-2},{"$f":"SUMIF($C$3:$C$28, $T6, $L$3:$L$28)","v":3652184.631131548},{"$f":"SUMIF($C$3:$C$28, $T6, $N$3:$N$28)","v":218149.79558937027},{"$f":"SUMIF($C$3:$C$28, $T6, $O$3:$O$28)","v":3870334.4267209182},{"$f":"(Y6-U6)/U6","v":20.954943154842404},{"$f":"IFERROR((AB6-X6)/X6, 0)","v":0.23767361272420046}]
[null,{"$f":"'Entry Prices'!A7","v":"Barrow"},{"$f":"'Entry Prices'!B7","v":"BEACH TERMINAL"},{"$f":"IF(C7=\"interconnection point\",VLOOKUP($B7,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B7,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.4E-3},{"$f":"(D7*(IF(VLOOKUP($B7, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B7, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B7, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B7, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C7, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D7-(D7*33%))*(VLOOKUP($B7,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C7,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":37.3038700265},{"$f":"(D7*VLOOKUP($B7,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":55677.417950000003},{"$f":"IF(C7=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G7*VLOOKUP($B7,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":1725999.9564500002},1726037.2603200267,{"$f":"VLOOKUP($B7, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B7, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":2021163.0234163543},{"$f":"VLOOKUP($B7, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":2021163.0234163543},{"$f":"IF($C7=\"Storage Site\",0,IF($C7=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M7*IF($C7=\"Interconnection Point\",VLOOKUP($B7,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B7,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":120407.54707099051},2141570.5704873446,36.637045408301262,7.4632288181984192,null,null,"LNG IMPORTATION TERMINAL",{"$f":"AVERAGEIF($C$3:$C$28, $T7, $D$3:$D$28)","v":1.61E-2},{"$f":"SUMIF($C$3:$C$28, $T7, $E$3:$E$28)","v":0},{"$f":"SUMIF($C$3:$C$28, $T7, $H$3:$H$28)","v":24738170.184420004},{"$f":"SUMIF($C$3:$C$28, $T7, $I$3:$I$28)","v":24738170.184420004},{"$f":"AVERAGEIF($C$3:$C$28, $T7, $J$3:$J$28)","v":5.2691863571621769E-2},{"$f":"SUMIF($C$3:$C$28, $T7, $L$3:$L$28)","v":0},{"$f":"SUMIF($C$3:$C$28, $T7, $N$3:$N$28)","v":1725760.4090889869},{"$f":"SUMIF($C$3:$C$28, $T7, $O$3:$O$28)","v":1725760.4090889869},{"$f":"(Y7-U7)/U7","v":2.2727865572435881},{"$f":"IFERROR((AB7-X7)/X7, 0)","v":-0.93023896285684604}]
[null,{"$f":"'Entry Prices'!A8","v":"Barton Stacey"},{"$f":"'Entry Prices'!B8","v":"STORAGE SITE"},{"$f":"IF(C8=\"interconnection point\",VLOOKUP($B8,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B8,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D8*(IF(VLOOKUP($B8, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B8, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B8, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B8, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C8, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D8-(D8*33%))*(VLOOKUP($B8,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C8,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D8*VLOOKUP($B8,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":3761.8210300000001},{"$f":"IF(C8=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G8*VLOOKUP($B8,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B8, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B8, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":276091.80778018729},{"$f":"VLOOKUP($B8, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":276091.80778018729},{"$f":"IF($C8=\"Storage Site\",0,IF($C8=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M8*IF($C8=\"Interconnection Point\",VLOOKUP($B8,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B8,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},276091.80778018729,72.768609000270473,73.393126780459113]
[null,{"$f":"'Entry Prices'!A9","v":"Canonbie"},{"$f":"'Entry Prices'!B9","v":"ONSHORE FIELD"},{"$f":"IF(C9=\"interconnection point\",VLOOKUP($B9,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B9,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":4.1000000000000003E-3},{"$f":"(D9*(IF(VLOOKUP($B9, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B9, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B9, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B9, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C9, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D9-(D9*33%))*(VLOOKUP($B9,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C9,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D9*VLOOKUP($B9,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C9=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G9*VLOOKUP($B9,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B9, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B9, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B9, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C9=\"Storage Site\",0,IF($C9=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M9*IF($C9=\"Interconnection Point\",VLOOKUP($B9,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B9,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,11.851674041858967,0]
[null,{"$f":"'Entry Prices'!A10","v":"Cheshire"},{"$f":"'Entry Prices'!B10","v":"STORAGE SITE"},{"$f":"IF(C10=\"interconnection point\",VLOOKUP($B10,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B10,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D10*(IF(VLOOKUP($B10, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B10, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B10, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B10, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C10, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D10-(D10*33%))*(VLOOKUP($B10,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C10,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D10*VLOOKUP($B10,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":23710.90293},{"$f":"IF(C10=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G10*VLOOKUP($B10,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B10, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B10, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B10, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C10=\"Storage Site\",0,IF($C10=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M10*IF($C10=\"Interconnection Point\",VLOOKUP($B10,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B10,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,72.768609000270473,0]
[null,{"$f":"'Entry Prices'!A11","v":"Caythorpe"},{"$f":"'Entry Prices'!B11","v":"STORAGE SITE"},{"$f":"IF(C11=\"interconnection point\",VLOOKUP($B11,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B11,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.35E-2},{"$f":"(D11*(IF(VLOOKUP($B11, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B11, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B11, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B11, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C11, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D11-(D11*33%))*(VLOOKUP($B11,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C11,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D11*VLOOKUP($B11,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C11=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G11*VLOOKUP($B11,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B11, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B11, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B11, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C11=\"Storage Site\",0,IF($C11=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M11*IF($C11=\"Interconnection Point\",VLOOKUP($B11,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B11,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,-0.45356585925725568,0]
[null,{"$f":"'Entry Prices'!A12","v":"Dynevor Arms"},{"$f":"'Entry Prices'!B12","v":"STORAGE SITE"},{"$f":"IF(C12=\"interconnection point\",VLOOKUP($B12,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B12,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D12*(IF(VLOOKUP($B12, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B12, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B12, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B12, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C12, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D12-(D12*33%))*(VLOOKUP($B12,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C12,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D12*VLOOKUP($B12,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C12=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G12*VLOOKUP($B12,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B12, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B12, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B12, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C12=\"Storage Site\",0,IF($C12=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M12*IF($C12=\"Interconnection Point\",VLOOKUP($B12,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B12,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,72.768609000270473,0]
[null,{"$f":"'Entry Prices'!A13","v":"Easington"},{"$f":"'Entry Prices'!B13","v":"BEACH TERMINAL"},{"$f":"IF(C13=\"interconnection point\",VLOOKUP($B13,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B13,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.4E-2},{"$f":"(D13*(IF(VLOOKUP($B13, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B13, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B13, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B13, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C13, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D13-(D13*33%))*(VLOOKUP($B13,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C13,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":23574.771098802001},{"$f":"(D13*VLOOKUP($B13,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":35186225.520600006},{"$f":"IF(C13=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G13*VLOOKUP($B13,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":109077299.11386001},109100873.88495882,{"$f":"VLOOKUP($B13, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B13, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":54764460.486201152},{"$f":"VLOOKUP($B13, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":54764460.486201152},{"$f":"IF($C13=\"Storage Site\",0,IF($C13=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M13*IF($C13=\"Interconnection Point\",VLOOKUP($B13,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B13,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":7609345.5149568999},62373806.001158051,2.7637045408301266,-1.3279931903023841]
[null,{"$f":"'Entry Prices'!A14","v":"Fleetwood"},{"$f":"'Entry Prices'!B14","v":"STORAGE SITE"},{"$f":"IF(C14=\"interconnection point\",VLOOKUP($B14,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B14,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-3},{"$f":"(D14*(IF(VLOOKUP($B14, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B14, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B14, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B14, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C14, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D14-(D14*33%))*(VLOOKUP($B14,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C14,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D14*VLOOKUP($B14,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C14=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G14*VLOOKUP($B14,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B14, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B14, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B14, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C14=\"Storage Site\",0,IF($C14=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M14*IF($C14=\"Interconnection Point\",VLOOKUP($B14,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B14,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,6.3768609000270482,0]
[null,{"$f":"'Entry Prices'!A15","v":"Glenmavis"},{"$f":"'Entry Prices'!B15","v":"STORAGE SITE"},{"$f":"IF(C15=\"interconnection point\",VLOOKUP($B15,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B15,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.4800000000000001E-2},{"$f":"(D15*(IF(VLOOKUP($B15, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B15, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B15, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B15, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C15, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D15-(D15*33%))*(VLOOKUP($B15,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C15,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D15*VLOOKUP($B15,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C15=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G15*VLOOKUP($B15,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B15, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B15, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B15, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C15=\"Storage Site\",0,IF($C15=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M15*IF($C15=\"Interconnection Point\",VLOOKUP($B15,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B15,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,-0.5015634527008751,0]
[null,{"$f":"'Entry Prices'!A16","v":"Garton"},{"$f":"'Entry Prices'!B16","v":"STORAGE SITE"},{"$f":"IF(C16=\"interconnection point\",VLOOKUP($B16,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B16,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.5900000000000001E-2},{"$f":"(D16*(IF(VLOOKUP($B16, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B16, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B16, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B16, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C16, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D16-(D16*33%))*(VLOOKUP($B16,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C16,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D16*VLOOKUP($B16,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":2628853.6715099998},{"$f":"IF(C16=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G16*VLOOKUP($B16,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B16, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B16, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":1213457.8037761562},{"$f":"VLOOKUP($B16, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":1213457.8037761562},{"$f":"IF($C16=\"Storage Site\",0,IF($C16=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M16*IF($C16=\"Interconnection Point\",VLOOKUP($B16,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B16,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},1213457.8037761562,-0.53604648427502843,0.46159199232993153]
[null,{"$f":"'Entry Prices'!A17","v":"Hole House Farm"},{"$f":"'Entry Prices'!B17","v":"STORAGE SITE"},{"$f":"IF(C17=\"interconnection point\",VLOOKUP($B17,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B17,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D17*(IF(VLOOKUP($B17, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B17, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B17, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B17, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C17, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D17-(D17*33%))*(VLOOKUP($B17,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C17,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D17*VLOOKUP($B17,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":3157.4016100000003},{"$f":"IF(C17=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G17*VLOOKUP($B17,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B17, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B17, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B17, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C17=\"Storage Site\",0,IF($C17=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M17*IF($C17=\"Interconnection Point\",VLOOKUP($B17,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B17,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,72.768609000270473,0]
[null,{"$f":"'Entry Prices'!A18","v":"Hatfield Moor (onshore)"},{"$f":"'Entry Prices'!B18","v":"ONSHORE FIELD"},{"$f":"D20","v":5.3E-3},{"$f":"(D18*(IF(VLOOKUP($B18, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B18, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B18, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B18, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C18, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D18-(D18*33%))*(VLOOKUP($B18,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C18,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D18*VLOOKUP($B18,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C18=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G18*VLOOKUP($B18,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B18, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B18, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B18, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C18=\"Storage Site\",0,IF($C18=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M18*IF($C18=\"Interconnection Point\",VLOOKUP($B18,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B18,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,8.9418610512493899,0]
[null,{"$f":"'Entry Prices'!A19","v":"Hornsea"},{"$f":"'Entry Prices'!B19","v":"STORAGE SITE"},{"$f":"IF(C19=\"interconnection point\",VLOOKUP($B19,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B19,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.26E-2},{"$f":"(D19*(IF(VLOOKUP($B19, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B19, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B19, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B19, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C19, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D19-(D19*33%))*(VLOOKUP($B19,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C19,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D19*VLOOKUP($B19,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":1014327.6759000001},{"$f":"IF(C19=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G19*VLOOKUP($B19,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B19, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B19, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":590830.79138299311},{"$f":"VLOOKUP($B19, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":590830.79138299322},{"$f":"IF($C19=\"Storage Site\",0,IF($C19=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M19*IF($C19=\"Interconnection Point\",VLOOKUP($B19,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B19,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},590830.79138299322,-0.41453484920420253,0.58248513317824691]
[null,{"$f":"'Entry Prices'!A20","v":"Hatfield Moor (storage)"},{"$f":"'Entry Prices'!B20","v":"STORAGE SITE"},{"$f":"IF(C20=\"interconnection point\",VLOOKUP($B20,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B20,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":5.3E-3},{"$f":"(D20*(IF(VLOOKUP($B20, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B20, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B20, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B20, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C20, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D20-(D20*33%))*(VLOOKUP($B20,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C20,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D20*VLOOKUP($B20,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":61096.773430000001},{"$f":"IF(C20=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G20*VLOOKUP($B20,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B20, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B20, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":84605.344117452361},{"$f":"VLOOKUP($B20, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":84605.344117452361},{"$f":"IF($C20=\"Storage Site\",0,IF($C20=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M20*IF($C20=\"Interconnection Point\",VLOOKUP($B20,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B20,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},84605.344117452361,0.39186054717491481,1.3847759769897943]
[null,{"$f":"'Entry Prices'!A21","v":"Isle of Grain"},{"$f":"'Entry Prices'!B21","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF(C21=\"interconnection point\",VLOOKUP($B21,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B21,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":9.4000000000000004E-3},{"$f":"(D21*(IF(VLOOKUP($B21, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B21, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B21, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B21, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C21, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D21-(D21*33%))*(VLOOKUP($B21,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C21,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D21*VLOOKUP($B21,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":18361.07922},{"$f":"IF(C21=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G21*VLOOKUP($B21,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":84773.493419999999},84773.493419999999,{"$f":"VLOOKUP($B21, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B21, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B21, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C21=\"Storage Site\",0,IF($C21=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M21*IF($C21=\"Interconnection Point\",VLOOKUP($B21,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B21,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":5913.8868232275363},5913.8868232275363,4.6055174012363587,-4.2949330838284165]
[null,{"$f":"'Entry Prices'!A22","v":"Milford Haven"},{"$f":"'Entry Prices'!B22","v":"LNG IMPORTATION TERMINAL"},{"$f":"IF(C22=\"interconnection point\",VLOOKUP($B22,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B22,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":2.2800000000000001E-2},{"$f":"(D22*(IF(VLOOKUP($B22, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B22, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B22, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B22, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C22, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D22-(D22*33%))*(VLOOKUP($B22,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C22,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D22*VLOOKUP($B22,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":12951554.022000004},{"$f":"IF(C22=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G22*VLOOKUP($B22,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":24653396.691000003},24653396.691000003,{"$f":"VLOOKUP($B22, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B22, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B22, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C22=\"Storage Site\",0,IF($C22=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M22*IF($C22=\"Interconnection Point\",VLOOKUP($B22,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B22,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":1719846.5222657593},1719846.5222657593,1.3110466478781477,-1.7707180257889086]
[null,{"$f":"'Entry Prices'!A23","v":"Partington"},{"$f":"'Entry Prices'!B23","v":"STORAGE SITE"},{"$f":"IF(C23=\"interconnection point\",VLOOKUP($B23,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B23,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D23*(IF(VLOOKUP($B23, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B23, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B23, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B23, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C23, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D23-(D23*33%))*(VLOOKUP($B23,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C23,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D23*VLOOKUP($B23,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C23=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":0},{"$f":"(G23*VLOOKUP($B23,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B23, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":7.3768609000270484E-3},{"$f":"VLOOKUP($B23, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B23, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C23=\"Storage Site\",0,IF($C23=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":0},{"$f":"(M23*IF($C23=\"Interconnection Point\",VLOOKUP($B23,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B23,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,72.768609000270473,0]
[null,{"$f":"'Entry Prices'!A24","v":"Moffat (Irish Interconnector)"},{"$f":"'Entry Prices'!B24","v":"INTERCONNECTION POINT"},{"$f":"IF(C24=\"interconnection point\",VLOOKUP($B24,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B24,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":7.7000000000000002E-3},{"$f":"(D24*(IF(VLOOKUP($B24, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B24, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B24, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B24, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C24, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D24-(D24*33%))*(VLOOKUP($B24,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C24,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":0},{"$f":"(D24*VLOOKUP($B24,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},{"$f":"IF(C24=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G24*VLOOKUP($B24,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B24, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B24, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":0},{"$f":"VLOOKUP($B24, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":0},{"$f":"IF($C24=\"Storage Site\",0,IF($C24=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":4.104580781364736E-3},{"$f":"(M24*IF($C24=\"Interconnection Point\",VLOOKUP($B24,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B24,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":0},0,5.8430991651456843,0]
[null,{"$f":"'Entry Prices'!A25","v":"St Fergus"},{"$f":"'Entry Prices'!B25","v":"BEACH TERMINAL"},{"$f":"IF(C25=\"interconnection point\",VLOOKUP($B25,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B25,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":4.8800000000000003E-2},{"$f":"(D25*(IF(VLOOKUP($B25, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B25, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B25, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B25, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C25, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D25-(D25*33%))*(VLOOKUP($B25,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C25,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":30795068.03536433},{"$f":"(D25*VLOOKUP($B25,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":162060294.84207201},{"$f":"IF(C25=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G25*VLOOKUP($B25,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":144127393.363646},174922461.39901033,{"$f":"VLOOKUP($B25, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B25, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":168217017.43068609},{"$f":"VLOOKUP($B25, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":168217017.43068609},{"$f":"IF($C25=\"Storage Site\",0,IF($C25=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M25*IF($C25=\"Interconnection Point\",VLOOKUP($B25,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B25,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":10054476.441787267},178271493.87247336,7.9751302697167334E-2,2.0665348515666131E-2]
[null,{"$f":"'Entry Prices'!A26","v":"Teesside"},{"$f":"'Entry Prices'!B26","v":"BEACH TERMINAL"},{"$f":"IF(C26=\"interconnection point\",VLOOKUP($B26,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B26,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.0999999999999999E-2},{"$f":"(D26*(IF(VLOOKUP($B26, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B26, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B26, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B26, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C26, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D26-(D26*33%))*(VLOOKUP($B26,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C26,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":582801.32131369819},{"$f":"(D26*VLOOKUP($B26,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":7199584.4386399994},{"$f":"IF(C26=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G26*VLOOKUP($B26,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":28405633.148816001},28988434.470129699,{"$f":"VLOOKUP($B26, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B26, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":33229549.918849483},{"$f":"VLOOKUP($B26, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":33229549.918849476},{"$f":"IF($C26=\"Storage Site\",0,IF($C26=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M26*IF($C26=\"Interconnection Point\",VLOOKUP($B26,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B26,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":1981606.4291693578},35211156.348018833,3.7901694156019796,0.86431681313325992]
[null,{"$f":"'Entry Prices'!A27","v":"Theddlethorpe"},{"$f":"'Entry Prices'!B27","v":"BEACH TERMINAL"},{"$f":"IF(C27=\"interconnection point\",VLOOKUP($B27,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B27,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1.4200000000000001E-2},{"$f":"(D27*(IF(VLOOKUP($B27, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B27, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B27, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B27, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C27, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D27-(D27*33%))*(VLOOKUP($B27,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C27,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":656689.65953505726},{"$f":"(D27*VLOOKUP($B27,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":3400744.3665800006},{"$f":"IF(C27=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G27*VLOOKUP($B27,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":10393824.331660001},11050513.991195058,{"$f":"VLOOKUP($B27, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B27, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":12171271.11303317},{"$f":"VLOOKUP($B27, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":12171271.11303317},{"$f":"IF($C27=\"Storage Site\",0,IF($C27=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M27*IF($C27=\"Interconnection Point\",VLOOKUP($B27,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B27,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":725083.96526035038},12896355.078293521,2.7106946177198425,0.54277560678715608]
[null,{"$f":"'Entry Prices'!A28","v":"Wytch Farm"},{"$f":"'Entry Prices'!B28","v":"ONSHORE FIELD"},{"$f":"IF(C28=\"interconnection point\",VLOOKUP($B28,'Current Entry Capacity Charges'!$B$3:$N$27,13,0),VLOOKUP($B28,'Current Entry Capacity Charges'!$B$3:$M$27,12,0))","v":1E-4},{"$f":"(D28*(IF(VLOOKUP($B28, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B28, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0)<0, 0, VLOOKUP($B28, '17-18 FCC - Entry'!$A$3:$F$28, 6, 0)-VLOOKUP($B28, 'Existing Contracts - Entry'!$A$3:$C$28, 3, 0))*(SUMIF('Entry Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Entry Comparison'!$C28, 'Entry Capacity Split'!$C$4:$E$8)/100)))*365/100+((D28-(D28*33%))*(VLOOKUP($B28,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0)*(VLOOKUP($C28,'Entry Capacity Split'!$B$4:$H$8,5,0)/100))*365/100)","v":3.4523042400000001},{"$f":"(D28*VLOOKUP($B28,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":14.529900000000003},{"$f":"IF(C28=\"storage site\",0,'Current Commodity Charges'!$F$4)","v":4.3400000000000001E-2},{"$f":"(G28*VLOOKUP($B28,'17-18 FCC - Entry'!$A$1:$F$28, 6, 0))*365/100","v":6305.9766},6309.4289042399996,{"$f":"VLOOKUP($B28, 'Entry Prices'!$A$3:$O$28, 15, 0)","v":5.2691863571621769E-2},{"$f":"VLOOKUP($B28, 'Entry Adjustment Calcs'!$G$2:$Z$27, 20, 0)","v":7364.8379888561321},{"$f":"VLOOKUP($B28, 'Entry Anticipated Rev. Recovery'!$F$3:$Y$28, 20, 0)","v":7364.8379888561321},{"$f":"IF($C28=\"Storage Site\",0,IF($C28=\"Interconnection Point\",'Entry Anticipated Rev. Recovery'!$C$16,'Entry Anticipated Rev. Recovery'!$C$22))","v":3.0276290120128807E-3},{"$f":"(M28*IF($C28=\"Interconnection Point\",VLOOKUP($B28,'Adjustment Denominators - Entry'!$A$1:$F$30,5,0),VLOOKUP($B28,'Anticipated Entry Bookings'!$A$3:$F$28,6,0))*365/100)","v":439.91146781645955},7804.7494566725918,525.91863571621764,102.91334093370166]

{"sheet":"PSTMP v LRMC Exit Comparison","index":41,"n_rows":222,"n_cols":31,"rows_kept":222,"cut":false,"hidden":false,"merged":[[0,4,0,9],[0,10,0,15],[0,16,0,17]]}
[null,null,null,null,"Current  = October 2017 Capacity charges and October 2017 Commodity Rates",null,null,null,null,null,{"$f":"\"Calculated Rates based on selected selections from User Inputs for the year \"&'User Inputs'!C7","v":"Calculated Rates based on selected selections from User Inputs for the year 01-Oct-2025 to 30-Sep-2026"}]
[null,"Exit Points","Exit Point Type","Exit Point Type","Current Firm Price\n(p/kWh/d)","Current Capacity Revenue Forecast (Auction adjusted)\n(£)","Current Capacity Revenue Forecast (based on FCC)\n(£)","Exit Commodity Charge\n(p/kWh)","Exit Commodity Revenue Forecast\n(£)","Current Revenue Forecast (Cap + Comm)\n(£)","Calculated Firm Price\n(p/kWh/d)","Calculated Capacity Revenue (Based on FCC)\n(£)","Calculated Capacity Revenue (Based on Booking Scenario)\n(£)","Calculated Commodity Price\n(p/kWh)","Calculated Commodity Revenue Forecast\n(£)","Total Calculated Revenue Forecast (Cap + Comm)\n(£)","Price Difference\n(%)","Total (Cap + Rev. Recovery) Revenue Difference\n(%)",null,null,null,"Average Current Firm Price\n(p/kWh/d)","Current Capacity Revenue Forecast (Auction adjusted)\n(£)","Exit Commodity Revenue Forecast\n(£)","Current Revenue Forecast (Cap + Comm)\n(£)","Calculated Firm Price\n(p/kWh/d)","Calculated Capacity Revenue (Based on Booking Scenario)\n(£)","Calculated Commodity Revenue Forecast\n(£)","Total Calculated Revenue Forecast (Cap + Comm)\n(£)","Price Difference\n(%)","Total (Cap + Rev. Recovery) Revenue Difference\n(%)"]
[null,{"$f":"'Exit Prices'!A3","v":"Aberdeen"},{"$f":"'Exit Prices'!B3","v":"DNO"},{"$f":"VLOOKUP(B3,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E3*(VLOOKUP($B3, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C3, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7704.0481180060015},{"$f":"(E3*VLOOKUP($B3, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7939.8620200000005},{"$f":"IF(C3=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H3*VLOOKUP($B3, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":640115.89312000002},{"$f":"I3+F3","v":647819.94123800599},{"$f":"VLOOKUP($B3, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B3, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1768959.3767388044},{"$f":"VLOOKUP($B3, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1768959.3767388044},{"$f":"IF($C3=\"Storage Site\",0,IF($C3=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N3*IF($C3=\"Interconnector\",VLOOKUP($B3,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B3,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":51779.503210565177},{"$f":"O3+M3","v":1820738.8799493695},{"$f":"(K3-E3)/E3","v":211.23183255156897},{"$f":"IFERROR((P3-J3)/J3, 0)","v":1.8105631890087781},null,null,"GDN (EA)",{"$f":"AVERAGEIF($D$3:$D$222, $U3, $E$3:$E$222)","v":5.6999999999999993E-3},{"$f":"SUMIF($D$3:$D$222, $U3, $F$3:$F$222)","v":8415022.9598335493},{"$f":"SUMIF($D$3:$D$222, $U3, $I$3:$I$222)","v":8465155.6219999995},{"$f":"SUMIF($D$3:$D$222, $U3, $J$3:$J$222)","v":16880178.581833549},{"$f":"AVERAGEIF($D$3:$D$222, $U3, $K$3:$K$222)","v":2.1223183255156899E-2},{"$f":"SUMIF($D$3:$D$222, $U3, $M$3:$M$222)","v":24755753.757003561},{"$f":"SUMIF($D$3:$D$222, $U3, $O$3:$O$222)","v":684753.42889996408},{"$f":"SUMIF($D$3:$D$222, $U3, $P$3:$P$222)","v":25440507.185903527},{"$f":"(Z3-V3)/V3","v":2.7233654833608596},{"$f":"IFERROR((AA3-Y3)/Y3, 0)","v":0.46655757443500673}]
[null,{"$f":"'Exit Prices'!A4","v":"Abson (Seabank Power Station phase I)"},{"$f":"'Exit Prices'!B4","v":"POWER STATION"},{"$f":"VLOOKUP(B4,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.5399999999999999E-2,{"$f":"(E4*(VLOOKUP($B4, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C4, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1193412.3014342757},{"$f":"(E4*VLOOKUP($B4, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2294582.3907599999},{"$f":"IF(C4=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H4*VLOOKUP($B4, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1824825.3658799997},{"$f":"I4+F4","v":3018237.6673142752},{"$f":"VLOOKUP($B4, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B4, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1831882.1015107438},{"$f":"VLOOKUP($B4, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1831882.1015107438},{"$f":"IF($C4=\"Storage Site\",0,IF($C4=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N4*IF($C4=\"Interconnector\",VLOOKUP($B4,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B4,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":147611.63081072076},{"$f":"O4+M4","v":1979493.7323214647},{"$f":"(K4-E4)/E4","v":-0.16444160412768111},{"$f":"IFERROR((P4-J4)/J4, 0)","v":-0.34415577879826748},null,null,"GDN (EM)",7.9230769230769233E-3,13773073.986935491,11392924.571379999,25165998.558315486,2.1223183255156895E-2,30232163.869103163,921583.07700525655,31153746.946108412,{"$f":"(Z4-V4)/V4","v":1.678654197252812},{"$f":"IFERROR((AA4-Y4)/Y4, 0)","v":0.20130992613101331}]
[null,{"$f":"'Exit Prices'!A5","v":"Alrewas (EM)"},{"$f":"'Exit Prices'!B5","v":"DNO"},{"$f":"VLOOKUP(B5,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.7299999999999999E-2,{"$f":"(E5*(VLOOKUP($B5, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C5, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4220562.8636541953},{"$f":"(E5*VLOOKUP($B5, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4349750.4520809995},{"$f":"IF(C5=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H5*VLOOKUP($B5, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1414627.4119999998},5635190.2756541949,{"$f":"VLOOKUP($B5, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B5, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5438907.7420316273},{"$f":"VLOOKUP($B5, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5438907.7420316273},{"$f":"IF($C5=\"Storage Site\",0,IF($C5=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N5*IF($C5=\"Interconnector\",VLOOKUP($B5,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B5,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":114430.37957452475},5553338.1216061525,0.22677359856398263,-1.4525180170343063E-2,null,null,"GDN (NE)",2.7222222222222218E-3,4023897.2520870846,7678211.5465000011,11702108.798587084,2.1223183255156899E-2,21996619.81766586,621096.87276404444,22617716.690429904,6.7962713998535556,0.8797141776977615]
[null,{"$f":"'Exit Prices'!A6","v":"Alrewas (WM)"},{"$f":"'Exit Prices'!B6","v":"DNO"},{"$f":"VLOOKUP(B6,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.7299999999999999E-2,{"$f":"(E6*(VLOOKUP($B6, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C6, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4452439.1187825594},{"$f":"(E6*VLOOKUP($B6, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4588724.2283650003},{"$f":"IF(C6=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H6*VLOOKUP($B6, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1050730.4720000001},5503169.5907825595,{"$f":"VLOOKUP($B6, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B6, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5746907.0074181296},{"$f":"VLOOKUP($B6, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5746907.0074181296},{"$f":"IF($C6=\"Storage Site\",0,IF($C6=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N6*IF($C6=\"Interconnector\",VLOOKUP($B6,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B6,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":84994.455587065589},5831901.4630051954,0.22677359856398263,5.9735006672016755E-2,null,null,"GDN (NO)",2.1599999999999996E-3,732791.80287978146,6470726.2626600005,7203518.0655397801,2.1223183255156892E-2,19069685.903846841,523422.39099706453,19593108.294843901,8.8255478033133787,1.6472739750695544]
[null,{"$f":"'Exit Prices'!A7","v":"Apache (Sage Black Start)"},{"$f":"'Exit Prices'!B7","v":"POWER STATION"},{"$f":"VLOOKUP(B7,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E7*(VLOOKUP($B7, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C7, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E7*VLOOKUP($B7, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C7=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H7*VLOOKUP($B7, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B7, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B7, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B7, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C7=\"Storage Site\",0,IF($C7=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N7*IF($C7=\"Interconnector\",VLOOKUP($B7,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B7,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0,null,null,"GDN (NT)",1.438E-2,17740991.8226276,12505385.80302,30246377.625647597,2.1223183255156899E-2,31872277.122368559,1011570.9847176716,32883848.10708623,0.47588200661730862,5.3755180763936206E-2]
[null,{"$f":"'Exit Prices'!A8","v":"Armadale"},{"$f":"'Exit Prices'!B8","v":"DNO"},{"$f":"VLOOKUP(B8,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E8*(VLOOKUP($B8, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C8, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2663.1112142375},{"$f":"(E8*VLOOKUP($B8, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2744.6266249999999},{"$f":"IF(C8=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H8*VLOOKUP($B8, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":136818.3168},139481.42801423749,{"$f":"VLOOKUP($B8, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B8, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":580767.12179284601},{"$f":"VLOOKUP($B8, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":580767.12179284601},{"$f":"IF($C8=\"Storage Site\",0,IF($C8=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N8*IF($C8=\"Interconnector\",VLOOKUP($B8,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B8,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":11067.346632309973},591834.46842515597,211.23183255156897,3.2431058876508261,null,null,"GDN (NW)",2.2536363636363632E-2,35363469.723101363,13428480.373219999,48791950.096321367,2.1223183255156899E-2,36708301.786308423,1086240.8668047357,37794542.653113171,-5.8269399730835301E-2,-0.24765659675742252]
[null,{"$f":"'Exit Prices'!A9","v":"Aspley"},{"$f":"'Exit Prices'!B9","v":"DNO"},{"$f":"VLOOKUP(B9,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},2.0799999999999999E-2,{"$f":"(E9*(VLOOKUP($B9, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C9, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4016067.8450834863},{"$f":"(E9*VLOOKUP($B9, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4138996.027088},{"$f":"IF(C9=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H9*VLOOKUP($B9, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2671070.1995999999},6687138.0446834862,{"$f":"VLOOKUP($B9, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B9, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4527656.6473835753},{"$f":"VLOOKUP($B9, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4527656.6473835763},{"$f":"IF($C9=\"Storage Site\",0,IF($C9=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N9*IF($C9=\"Interconnector\",VLOOKUP($B9,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B9,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":216065.07425039879},4743721.7216339754,2.0345348805620177E-2,-0.29062003955408044,null,null,"GDN (SC)",3.2631578947368427E-4,169430.53056199482,9018451.2868999988,9187881.8174619954,2.1223183255156888E-2,28582864.326734386,729509.97215253173,29312374.298886918,64.038787394835609,2.1109307775826336]
[null,{"$f":"'Exit Prices'!A10","v":"Asselby"},{"$f":"'Exit Prices'!B10","v":"DNO"},{"$f":"VLOOKUP(B10,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},1.4E-3,{"$f":"(E10*(VLOOKUP($B10, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C10, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":22740.786907509999},{"$f":"(E10*VLOOKUP($B10, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":23436.861699999998},{"$f":"IF(C10=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H10*VLOOKUP($B10, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":111947.02639999999},134687.81330750999,{"$f":"VLOOKUP($B10, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B10, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":354233.94178345503},{"$f":"VLOOKUP($B10, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":354233.94178345503},{"$f":"IF($C10=\"Storage Site\",0,IF($C10=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N10*IF($C10=\"Interconnector\",VLOOKUP($B10,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B10,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":9055.4874128166139},363289.42919627164,14.159416610826357,1.6972702301345861,null,null,"GDN (SE)",1.5299999999999999E-2,29470363.809109285,9582856.9517999999,39053220.760909289,2.1223183255156899E-2,42320677.725421242,775165.21247988311,43095842.937901124,0.38713616046777122,8.3666773209715578E-2]
[null,{"$f":"'Exit Prices'!A11","v":"Audley (NW)"},{"$f":"'Exit Prices'!B11","v":"DNO"},{"$f":"VLOOKUP(B11,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.2800000000000001E-2,{"$f":"(E11*(VLOOKUP($B11, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C11, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":649020.96710408409},{"$f":"(E11*VLOOKUP($B11, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":668886.90827999997},{"$f":"IF(C11=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H11*VLOOKUP($B11, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":243200.56639999998},892221.5335040841,{"$f":"VLOOKUP($B11, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B11, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":620778.40264870611},{"$f":"VLOOKUP($B11, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":620778.40264870611},{"$f":"IF($C11=\"Storage Site\",0,IF($C11=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N11*IF($C11=\"Interconnector\",VLOOKUP($B11,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B11,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":19672.69465430902},640451.09730301518,-6.9158629159785184E-2,-0.28218377022607072,null,null,"GDN (SO)",2.36625E-2,29400270.750588961,7983390.4699999988,37383661.22058896,2.1223183255156899E-2,27097473.727341279,645783.04790671158,27743256.775247991,-0.1030878708861321,-0.27515195562446909]
[null,{"$f":"'Exit Prices'!A12","v":"Audley (WM)"},{"$f":"'Exit Prices'!B12","v":"DNO"},{"$f":"VLOOKUP(B12,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},2.2800000000000001E-2,{"$f":"(E12*(VLOOKUP($B12, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C12, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1237944.3168257403},{"$f":"(E12*VLOOKUP($B12, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1275836.6658000001},{"$f":"IF(C12=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H12*VLOOKUP($B12, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2378.6509999999998},1240322.9678257403,{"$f":"VLOOKUP($B12, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B12, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1184074.3743551255},{"$f":"VLOOKUP($B12, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1184074.3743551255},{"$f":"IF($C12=\"Storage Site\",0,IF($C12=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N12*IF($C12=\"Interconnector\",VLOOKUP($B12,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B12,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":192.41104371114986},1184266.7853988367,-6.9158629159785184E-2,-4.519482738045956E-2,null,null,"GDN (SW)",2.7515384615384622E-2,26261644.089487668,5880800.8610999994,32142444.950587671,2.1223183255156895E-2,19430958.384546414,475702.83809675311,19906661.222643167,-0.22867938966441273,-0.39547354240110005]
[null,{"$f":"'Exit Prices'!A13","v":"Austrey"},{"$f":"'Exit Prices'!B13","v":"DNO"},{"$f":"VLOOKUP(B13,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.6500000000000001E-2,{"$f":"(E13*(VLOOKUP($B13, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C13, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3482875.2893804931},{"$f":"(E13*VLOOKUP($B13, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3589482.9324750002},{"$f":"IF(C13=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H13*VLOOKUP($B13, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1280964.1129999999},4763839.4023804925,{"$f":"VLOOKUP($B13, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B13, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4683530.2585453838},{"$f":"VLOOKUP($B13, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4683530.2585453838},{"$f":"IF($C13=\"Storage Site\",0,IF($C13=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N13*IF($C13=\"Interconnector\",VLOOKUP($B13,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B13,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":103618.24493751177},4787148.5034828959,0.28625353061556957,4.8929233615129424E-3,null,null,"GDN (WM)",1.7609090909090908E-2,20396312.068121344,8994215.021879999,29390527.090001352,2.1223183255156899E-2,26026211.256747257,727549.48066043877,26753760.737407692,0.20524014355563194,-0.11446939426951054]
[null,{"$f":"'Exit Prices'!A14","v":"Avonmouth Max Refill"},{"$f":"'Exit Prices'!B14","v":"STORAGE SITE"},{"$f":"VLOOKUP(B14,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.75E-2,{"$f":"(E14*(VLOOKUP($B14, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C14, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E14*VLOOKUP($B14, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C14=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H14*VLOOKUP($B14, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B14, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B14, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B14, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C14=\"Storage Site\",0,IF($C14=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N14*IF($C14=\"Interconnector\",VLOOKUP($B14,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B14,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.89195470342829208,0,null,null,"GDN (WN)",2.5999999999999999E-2,4535840.2099152999,1244216.2770400001,5780056.4869553,2.1223183255156899E-2,3804495.8750350038,100645.68213986313,3905141.557174867,-0.18372372095550385,-0.34178915316465042]
[null,{"$f":"'Exit Prices'!A15","v":"Aylesbeare"},{"$f":"'Exit Prices'!B15","v":"DNO"},{"$f":"VLOOKUP(B15,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},3.5499999999999997E-2,{"$f":"(E15*(VLOOKUP($B15, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C15, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2405008.720248065},{"$f":"(E15*VLOOKUP($B15, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2478623.8485499998},{"$f":"IF(C15=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H15*VLOOKUP($B15, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":460760.14160000003},2865768.8618480652,{"$f":"VLOOKUP($B15, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B15, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1477409.9555647471},{"$f":"VLOOKUP($B15, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1477409.9555647471},{"$f":"IF($C15=\"Storage Site\",0,IF($C15=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N15*IF($C15=\"Interconnector\",VLOOKUP($B15,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B15,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":37271.268355783679},1514681.2239205309,-0.40216385196741122,-0.47145729577655138,null,null,"GDN (WS)",9.0333333333333325E-3,7160652.0222514793,6082341.17172,13242993.193971479,2.1223183255156899E-2,16463620.915597349,492005.60025743314,16955626.515854783,1.3494298806446754,0.24319484835890237]
[null,{"$f":"'Exit Prices'!A16","v":"Bacton"},{"$f":"'Exit Prices'!B16","v":"DNO"},{"$f":"VLOOKUP(B16,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},1E-4,{"$f":"(E16*(VLOOKUP($B16, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C16, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":875.73869547799995},{"$f":"(E16*VLOOKUP($B16, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":902.54426000000012},{"$f":"IF(C16=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H16*VLOOKUP($B16, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":67535.356899999999},68411.095595477993,{"$f":"VLOOKUP($B16, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B16, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":191844.35029534015},{"$f":"VLOOKUP($B16, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":191844.35029534015},{"$f":"IF($C16=\"Storage Site\",0,IF($C16=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N16*IF($C16=\"Interconnector\",VLOOKUP($B16,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B16,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":5462.9907912232629},197307.34108656342,211.23183255156897,1.8841423948720613,null,null,"POWER STATION",1.0759999999999999E-2,13774508.22853088,45913990.643971995,59688498.872502901,2.1223183255156902E-2,46091543.466168068,3714020.6195657221,49805564.085733794,0.97241480066513986,-0.22779858202462908]
[null,{"$f":"'Exit Prices'!A17","v":"Bacton (Baird)"},{"$f":"'Exit Prices'!B17","v":"STORAGE SITE"},{"$f":"VLOOKUP(B17,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E17*(VLOOKUP($B17, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C17, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E17*VLOOKUP($B17, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C17=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H17*VLOOKUP($B17, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B17, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B17, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B17, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C17=\"Storage Site\",0,IF($C17=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N17*IF($C17=\"Interconnector\",VLOOKUP($B17,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B17,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,28.712456557219664,0,null,null,"STORAGE SITE",1.1033333333333334E-2,3022394.8253378109,0,3022394.8253378109,2.9712456557219667E-3,1449961.2412223674,0,1449961.2412223674,-0.73070281065964049,-0.52026081137155655]
[null,{"$f":"'Exit Prices'!A18","v":"Bacton (BBL)"},{"$f":"'Exit Prices'!B18","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(B18,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},1E-4,{"$f":"(E18*(VLOOKUP($B18, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C18, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":47.999511560000002},{"$f":"(E18*VLOOKUP($B18, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":108.59618},{"$f":"IF(C18=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H18*VLOOKUP($B18, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":21936.428359999998},21984.427871559998,{"$f":"VLOOKUP($B18, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B18, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":21836.18620532392},{"$f":"VLOOKUP($B18, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":21836.18620532392},{"$f":"IF($C18=\"Storage Site\",0,IF($C18=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.5655152638884393E-3},{"$f":"(N18*IF($C18=\"Interconnector\",VLOOKUP($B18,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B18,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1700.0897738997644},23536.275979223683,211.23183255156897,7.0588514594515456E-2,null,null,"INTERCONNECTOR",1.6666666666666666E-4,88285.892429592001,25338799.902152002,25427085.794581592,2.1223183255156899E-2,25223010.045325112,1963776.1393779134,27186786.184703026,126.3390995309414,-8.0259197182544675E-3]
[null,{"$f":"'Exit Prices'!A19","v":"Bacton (Great Yarmouth)"},{"$f":"'Exit Prices'!B19","v":"POWER STATION"},{"$f":"VLOOKUP(B19,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E19*(VLOOKUP($B19, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C19, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2213.5104443606001},{"$f":"(E19*VLOOKUP($B19, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4255.9324059999999},{"$f":"IF(C19=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H19*VLOOKUP($B19, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":859698.34601199988},861911.85645636043,{"$f":"VLOOKUP($B19, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B19, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":863022.86355950159},{"$f":"VLOOKUP($B19, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":863022.86355950183},{"$f":"IF($C19=\"Storage Site\",0,IF($C19=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N19*IF($C19=\"Interconnector\",VLOOKUP($B19,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B19,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":69541.709159064601},932564.5727185664,211.23183255156897,8.197208999152826E-2,null,null,"INDUSTRIAL",1.0939999999999997E-2,1361735.2602321755,8421128.5273719989,9782863.7876041736,2.1223183255156888E-2,8675151.1113657635,681192.04085735371,9356343.1522231176,0.93996190632147125,-0.11322989875847891]
[null,{"$f":"'Exit Prices'!A20","v":"Bacton (IUK)"},{"$f":"'Exit Prices'!B20","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(B20,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},1E-4,{"$f":"(E20*(VLOOKUP($B20, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C20, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":38975.511378231997},{"$f":"(E20*VLOOKUP($B20, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":88179.889996000013},{"$f":"IF(C20=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H20*VLOOKUP($B20, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":17812337.779192001},17851313.290570233,{"$f":"VLOOKUP($B20, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B20, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":17730941.3417455},{"$f":"VLOOKUP($B20, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":17730941.341745503},{"$f":"IF($C20=\"Storage Site\",0,IF($C20=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.5655152638884393E-3},{"$f":"(N20*IF($C20=\"Interconnector\",VLOOKUP($B20,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B20,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1380469.6375674149},19111410.979312919,211.23183255156897,7.0588514594515539E-2]
[null,{"$f":"'Exit Prices'!A21","v":"Baldersby"},{"$f":"'Exit Prices'!B21","v":"DNO"},{"$f":"VLOOKUP(B21,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},3.0999999999999999E-3,{"$f":"(E21*(VLOOKUP($B21, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C21, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":12369.339989369},{"$f":"(E21*VLOOKUP($B21, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":12747.954229999999},{"$f":"IF(C21=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H21*VLOOKUP($B21, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":34688.486360000003},47057.826349369003,{"$f":"VLOOKUP($B21, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B21, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":87015.686713048446},{"$f":"VLOOKUP($B21, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":87015.686713048446},{"$f":"IF($C21=\"Storage Site\",0,IF($C21=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N21*IF($C21=\"Interconnector\",VLOOKUP($B21,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B21,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":2805.9803078667637},89821.667020915207,5.8461881468248063,0.9087508707702906]
[null,{"$f":"'Exit Prices'!A22","v":"Balgray"},{"$f":"'Exit Prices'!B22","v":"DNO"},{"$f":"VLOOKUP(B22,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E22*(VLOOKUP($B22, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C22, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5297.5110719695003},{"$f":"(E22*VLOOKUP($B22, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5459.6630649999997},{"$f":"IF(C22=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H22*VLOOKUP($B22, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":379007.65100000001},384305.16207196953,{"$f":"VLOOKUP($B22, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B22, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1155272.9159357909},{"$f":"VLOOKUP($B22, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1155272.9159357909},{"$f":"IF($C22=\"Storage Site\",0,IF($C22=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N22*IF($C22=\"Interconnector\",VLOOKUP($B22,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B22,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":30658.241878872203},1185931.1578146631,211.23183255156897,2.0859100393571386]
[null,{"$f":"'Exit Prices'!A23","v":"Barking (Horndon)"},{"$f":"'Exit Prices'!B23","v":"POWER STATION"},{"$f":"VLOOKUP(B23,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.2500000000000001E-2,{"$f":"(E23*(VLOOKUP($B23, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C23, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":119.71401750000001},{"$f":"(E23*VLOOKUP($B23, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":230.17500000000004},{"$f":"IF(C23=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H23*VLOOKUP($B23, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":371.96280000000002},491.67681750000003,{"$f":"VLOOKUP($B23, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B23, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":373.40120785707484},{"$f":"VLOOKUP($B23, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":373.40120785707484},{"$f":"IF($C23=\"Storage Site\",0,IF($C23=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N23*IF($C23=\"Interconnector\",VLOOKUP($B23,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B23,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":30.088378063751978},403.48958592082681,0.69785466041255184,-0.17936015781173822]
[null,{"$f":"'Exit Prices'!A24","v":"Barrow (Bains)"},{"$f":"'Exit Prices'!B24","v":"STORAGE SITE"},{"$f":"VLOOKUP(B24,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},8.3000000000000001E-3,{"$f":"(E24*(VLOOKUP($B24, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C24, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E24*VLOOKUP($B24, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C24=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H24*VLOOKUP($B24, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B24, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B24, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B24, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C24=\"Storage Site\",0,IF($C24=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N24*IF($C24=\"Interconnector\",VLOOKUP($B24,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B24,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.64201859569614861,0]
[null,{"$f":"'Exit Prices'!A25","v":"Barrow (Black Start)"},{"$f":"'Exit Prices'!B25","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B25,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},8.3000000000000001E-3,{"$f":"(E25*(VLOOKUP($B25, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C25, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E25*VLOOKUP($B25, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C25=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H25*VLOOKUP($B25, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B25, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B25, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B25, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C25=\"Storage Site\",0,IF($C25=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N25*IF($C25=\"Interconnector\",VLOOKUP($B25,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B25,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,1.5570100307417949,0]
[null,{"$f":"'Exit Prices'!A26","v":"Barrow (Gateway)"},{"$f":"'Exit Prices'!B26","v":"STORAGE SITE"},{"$f":"VLOOKUP(B26,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},8.3000000000000001E-3,{"$f":"(E26*(VLOOKUP($B26, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C26, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E26*VLOOKUP($B26, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C26=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H26*VLOOKUP($B26, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B26, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B26, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B26, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C26=\"Storage Site\",0,IF($C26=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N26*IF($C26=\"Interconnector\",VLOOKUP($B26,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B26,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.64201859569614861,0]
[null,{"$f":"'Exit Prices'!A27","v":"Barton Stacey Max Refill (Humbly Grove)"},{"$f":"'Exit Prices'!B27","v":"STORAGE SITE"},{"$f":"VLOOKUP(B27,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.4799999999999999E-2,{"$f":"(E27*(VLOOKUP($B27, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C27, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":395757.285200816},{"$f":"(E27*VLOOKUP($B27, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":871136.44112000009},{"$f":"IF(C27=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H27*VLOOKUP($B27, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},395757.285200816,{"$f":"VLOOKUP($B27, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B27, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":98714.637160369137},{"$f":"VLOOKUP($B27, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":98714.637160369137},{"$f":"IF($C27=\"Storage Site\",0,IF($C27=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N27*IF($C27=\"Interconnector\",VLOOKUP($B27,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B27,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},98714.637160369137,-0.88019170743056585,-0.75056773216371964]
[null,{"$f":"'Exit Prices'!A28","v":"Bathgate"},{"$f":"'Exit Prices'!B28","v":"DNO"},{"$f":"VLOOKUP(B28,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E28*(VLOOKUP($B28, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C28, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7466.3077056770007},{"$f":"(E28*VLOOKUP($B28, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7694.8445900000006},{"$f":"IF(C28=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H28*VLOOKUP($B28, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":532857.37559999991},540323.68330567691,{"$f":"VLOOKUP($B28, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B28, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1628240.6883586771},{"$f":"VLOOKUP($B28, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1628240.6883586771},{"$f":"IF($C28=\"Storage Site\",0,IF($C28=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N28*IF($C28=\"Interconnector\",VLOOKUP($B28,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B28,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":43103.273152883798},1671343.9615115609,211.23183255156897,2.0932272879218452]
[null,{"$f":"'Exit Prices'!A29","v":"Billingham ICI (Terra Billingham)"},{"$f":"'Exit Prices'!B29","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B29,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E29*(VLOOKUP($B29, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C29, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5545.9844501380003},{"$f":"(E29*VLOOKUP($B29, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6881.727820000001},{"$f":"IF(C29=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H29*VLOOKUP($B29, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1390109.0196400001},1395655.004090138,{"$f":"VLOOKUP($B29, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B29, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1432041.5330856997},{"$f":"VLOOKUP($B29, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1432041.5330856997},{"$f":"IF($C29=\"Storage Site\",0,IF($C29=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N29*IF($C29=\"Interconnector\",VLOOKUP($B29,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B29,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":112447.0665689148},1544488.5996546145,211.23183255156897,0.10664067776656935]
[null,{"$f":"'Exit Prices'!A30","v":"Bishop Auckland"},{"$f":"'Exit Prices'!B30","v":"DNO"},{"$f":"VLOOKUP(B30,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},8.0000000000000004E-4,{"$f":"(E30*(VLOOKUP($B30, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C30, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":159781.75570375202},{"$f":"(E30*VLOOKUP($B30, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":164672.52984},{"$f":"IF(C30=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H30*VLOOKUP($B30, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1934599.6317999999},2094381.3875037518,{"$f":"VLOOKUP($B30, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B30, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4060113.2691474827},{"$f":"VLOOKUP($B30, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4060113.2691474827},{"$f":"IF($C30=\"Storage Site\",0,IF($C30=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N30*IF($C30=\"Interconnector\",VLOOKUP($B30,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B30,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":156491.36183401608},4216604.6309814984,25.528979068946125,1.0132935940608121]
[null,{"$f":"'Exit Prices'!A31","v":"Bishop Auckland (test facility)"},{"$f":"'Exit Prices'!B31","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B31,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},8.0000000000000004E-4,{"$f":"(E31*(VLOOKUP($B31, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C31, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2694.3622464000005},{"$f":"(E31*VLOOKUP($B31, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3343.2959999999998},{"$f":"IF(C31=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H31*VLOOKUP($B31, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":84418.223999999987},87112.586246399995,{"$f":"VLOOKUP($B31, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B31, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":86964.692127988121},{"$f":"VLOOKUP($B31, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":86964.692127988121},{"$f":"IF($C31=\"Storage Site\",0,IF($C31=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N31*IF($C31=\"Interconnector\",VLOOKUP($B31,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B31,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":6828.6598530350357},93793.351981023152,25.528979068946125,7.6691165105883252E-2]
[null,{"$f":"'Exit Prices'!A32","v":"Blaby"},{"$f":"'Exit Prices'!B32","v":"DNO"},{"$f":"VLOOKUP(B32,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.3100000000000001E-2,{"$f":"(E32*(VLOOKUP($B32, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C32, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":467435.68567400001},{"$f":"(E32*VLOOKUP($B32, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":481743.466633},{"$f":"IF(C32=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H32*VLOOKUP($B32, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":472181.44379999995},939617.12947399996,{"$f":"VLOOKUP($B32, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B32, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":786041.04466292285},{"$f":"VLOOKUP($B32, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":786041.04466292285},{"$f":"IF($C32=\"Storage Site\",0,IF($C32=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N32*IF($C32=\"Interconnector\",VLOOKUP($B32,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B32,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":38195.146922602631},824236.19158552552,0.62009032482113724,-0.12279569440487423]
[null,{"$f":"'Exit Prices'!A33","v":"Blackness (BP Grangemouth)"},{"$f":"'Exit Prices'!B33","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B33,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E33*(VLOOKUP($B33, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C33, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4874.1288381170007},{"$f":"(E33*VLOOKUP($B33, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6048.056630000001},{"$f":"IF(C33=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H33*VLOOKUP($B33, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1221707.4392600001},1226581.5680981171,{"$f":"VLOOKUP($B33, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B33, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1258560.1341923354},{"$f":"VLOOKUP($B33, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1258560.1341923354},{"$f":"IF($C33=\"Storage Site\",0,IF($C33=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N33*IF($C33=\"Interconnector\",VLOOKUP($B33,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B33,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":98824.923663745896},1357385.0578560813,211.23183255156897,0.10664067776656895]
[null,{"$f":"'Exit Prices'!A34","v":"Blackrod"},{"$f":"'Exit Prices'!B34","v":"DNO"},{"$f":"VLOOKUP(B34,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},1.9400000000000001E-2,{"$f":"(E34*(VLOOKUP($B34, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C34, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":8515488.1532307807},{"$f":"(E34*VLOOKUP($B34, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":8776139.4962700009},{"$f":"IF(C34=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H34*VLOOKUP($B34, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3578771.6425999999},12094259.795830781,{"$f":"VLOOKUP($B34, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B34, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":9797767.2513103001},{"$f":"VLOOKUP($B34, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":9797767.2513102982},{"$f":"IF($C34=\"Storage Site\",0,IF($C34=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N34*IF($C34=\"Interconnector\",VLOOKUP($B34,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B34,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":289489.79356640892},10087257.044876708,9.3978518307056599E-2,-0.16594672057945548]
[null,{"$f":"'Exit Prices'!A35","v":"Blyborough"},{"$f":"'Exit Prices'!B35","v":"DNO"},{"$f":"VLOOKUP(B35,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},3.5000000000000001E-3,{"$f":"(E35*(VLOOKUP($B35, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C35, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":700456.61228787666},{"$f":"(E35*VLOOKUP($B35, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":721896.95175500005},{"$f":"IF(C35=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H35*VLOOKUP($B35, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":762092.44979999994},1462549.0620878767,{"$f":"VLOOKUP($B35, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B35, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4880277.2995193852},{"$f":"VLOOKUP($B35, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4880277.2995193833},{"$f":"IF($C35=\"Storage Site\",0,IF($C35=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N35*IF($C35=\"Interconnector\",VLOOKUP($B35,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B35,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":61646.287610248452},4941923.587129632,5.0637666443305429,2.3789796973201973]
[null,{"$f":"'Exit Prices'!A36","v":"Blyborough (Brigg)"},{"$f":"'Exit Prices'!B36","v":"POWER STATION"},{"$f":"VLOOKUP(B36,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},4.7000000000000002E-3,{"$f":"(E36*(VLOOKUP($B36, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C36, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2717.5566549669998},{"$f":"(E36*VLOOKUP($B36, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5225.06567},{"$f":"IF(C36=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H36*VLOOKUP($B36, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":22456.665219999999},25174.221874966999,{"$f":"VLOOKUP($B36, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B36, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":22543.506817321424},{"$f":"VLOOKUP($B36, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":22543.506817321424},{"$f":"IF($C36=\"Storage Site\",0,IF($C36=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N36*IF($C36=\"Interconnector\",VLOOKUP($B36,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B36,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1816.5381946540617},24360.045011975486,3.5155709053525315,-3.2341689329477258E-2]
[null,{"$f":"'Exit Prices'!A37","v":"Blyborough (Cottam)"},{"$f":"'Exit Prices'!B37","v":"POWER STATION"},{"$f":"VLOOKUP(B37,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},3.5000000000000001E-3,{"$f":"(E37*(VLOOKUP($B37, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C37, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":87156.650511700005},{"$f":"(E37*VLOOKUP($B37, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":167576.717},{"$f":"IF(C37=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H37*VLOOKUP($B37, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":967157.05240000004},1054313.7029117001,{"$f":"VLOOKUP($B37, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B37, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":970897.12077027117},{"$f":"VLOOKUP($B37, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":970897.12077027117},{"$f":"IF($C37=\"Storage Site\",0,IF($C37=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N37*IF($C37=\"Interconnector\",VLOOKUP($B37,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B37,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":78234.13265959709},1049131.2534298683,5.0637666443305429,-4.9154719961615632E-3]
[null,{"$f":"'Exit Prices'!A38","v":"Braishfield A"},{"$f":"'Exit Prices'!B38","v":"DNO"},{"$f":"VLOOKUP(B38,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},2.6599999999999999E-2,{"$f":"(E38*(VLOOKUP($B38, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C38, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7271956.8785118638},{"$f":"(E38*VLOOKUP($B38, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7494544.8608799996},{"$f":"IF(C38=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H38*VLOOKUP($B38, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2908657.9939999999},10180614.872511864,{"$f":"VLOOKUP($B38, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B38, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5577970.2586613121},{"$f":"VLOOKUP($B38, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5577970.2586613121},{"$f":"IF($C38=\"Storage Site\",0,IF($C38=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N38*IF($C38=\"Interconnector\",VLOOKUP($B38,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B38,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":235283.74714252722},5813254.0058038393,-0.20213596785124438,-0.42898792670176561]
[null,{"$f":"'Exit Prices'!A39","v":"Braishfield B"},{"$f":"'Exit Prices'!B39","v":"DNO"},{"$f":"VLOOKUP(B39,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},2.6599999999999999E-2,{"$f":"(E39*(VLOOKUP($B39, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C39, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5382889.9537260886},{"$f":"(E39*VLOOKUP($B39, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5547655.3166300002},{"$f":"IF(C39=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H39*VLOOKUP($B39, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1175303.5689999999},6558193.5227260888,{"$f":"VLOOKUP($B39, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B39, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4413128.604217397},{"$f":"VLOOKUP($B39, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4413128.604217397},{"$f":"IF($C39=\"Storage Site\",0,IF($C39=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N39*IF($C39=\"Interconnector\",VLOOKUP($B39,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B39,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":95071.276277490673},4508199.8804948879,-0.20213596785124438,-0.31258510977563619]
[null,{"$f":"'Exit Prices'!A40","v":"Brine Field (Teesside) Power Station"},{"$f":"'Exit Prices'!B40","v":"POWER STATION"},{"$f":"VLOOKUP(B40,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E40*(VLOOKUP($B40, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C40, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E40*VLOOKUP($B40, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C40=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H40*VLOOKUP($B40, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B40, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B40, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B40, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C40=\"Storage Site\",0,IF($C40=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N40*IF($C40=\"Interconnector\",VLOOKUP($B40,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B40,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A41","v":"Brisley"},{"$f":"'Exit Prices'!B41","v":"DNO"},{"$f":"VLOOKUP(B41,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},8.0000000000000004E-4,{"$f":"(E41*(VLOOKUP($B41, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C41, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6503.8502233480012},{"$f":"(E41*VLOOKUP($B41, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6702.9271600000002},{"$f":"IF(C41=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H41*VLOOKUP($B41, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":65377.972659999992},71881.822883347995,{"$f":"VLOOKUP($B41, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B41, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":178009.45969490762},{"$f":"VLOOKUP($B41, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":178009.45969490762},{"$f":"IF($C41=\"Storage Site\",0,IF($C41=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N41*IF($C41=\"Interconnector\",VLOOKUP($B41,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B41,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":5288.478198453502},183297.93789336112,25.528979068946125,1.5499901162888228]
[null,{"$f":"'Exit Prices'!A42","v":"Broxburn"},{"$f":"'Exit Prices'!B42","v":"DNO"},{"$f":"VLOOKUP(B42,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E42*(VLOOKUP($B42, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C42, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":19921.668079363},{"$f":"(E42*VLOOKUP($B42, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":20531.452210000003},{"$f":"IF(C42=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H42*VLOOKUP($B42, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1423313.21},1443234.8780793629,{"$f":"VLOOKUP($B42, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B42, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4344486.1671226649},{"$f":"VLOOKUP($B42, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4344486.1671226649},{"$f":"IF($C42=\"Storage Site\",0,IF($C42=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N42*IF($C42=\"Interconnector\",VLOOKUP($B42,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B42,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":115132.98094759049},4459619.1480702553,211.23183255156897,2.0900161961198269]
[null,{"$f":"'Exit Prices'!A43","v":"Burley Bank"},{"$f":"'Exit Prices'!B43","v":"DNO"},{"$f":"VLOOKUP(B43,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},5.4999999999999997E-3,{"$f":"(E43*(VLOOKUP($B43, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C43, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":297931.31208777748},{"$f":"(E43*VLOOKUP($B43, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":307050.71842499997},{"$f":"IF(C43=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H43*VLOOKUP($B43, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":611115.01572000002},909046.32780777756,{"$f":"VLOOKUP($B43, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B43, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1116281.9807062838},{"$f":"VLOOKUP($B43, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1116281.9807062838},{"$f":"IF($C43=\"Storage Site\",0,IF($C43=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N43*IF($C43=\"Interconnector\",VLOOKUP($B43,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B43,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":49433.598288374786},1165715.5789946585,2.8587605918467087,0.28235002258449804]
[null,{"$f":"'Exit Prices'!A44","v":"Burnhervie"},{"$f":"'Exit Prices'!B44","v":"DNO"},{"$f":"VLOOKUP(B44,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E44*(VLOOKUP($B44, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C44, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7609.9840873825015},{"$f":"(E44*VLOOKUP($B44, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7842.918775000001},{"$f":"IF(C44=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H44*VLOOKUP($B44, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":6214.2007399999993},13824.184827382502,{"$f":"VLOOKUP($B44, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B44, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1592918.934846767},{"$f":"VLOOKUP($B44, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1592918.934846767},{"$f":"IF($C44=\"Storage Site\",0,IF($C44=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N44*IF($C44=\"Interconnector\",VLOOKUP($B44,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B44,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":502.67182962696074},1593421.6066763939,211.23183255156897,114.26333209320202]
[null,{"$f":"'Exit Prices'!A45","v":"Burton Point (Connahs Quay)"},{"$f":"'Exit Prices'!B45","v":"POWER STATION"},{"$f":"VLOOKUP(B45,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.7900000000000001E-2,{"$f":"(E45*(VLOOKUP($B45, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C45, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1034736.8890673429},{"$f":"(E45*VLOOKUP($B45, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1989496.0374299998},{"$f":"IF(C45=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H45*VLOOKUP($B45, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1440423.6543399999},2475160.5434073429,{"$f":"VLOOKUP($B45, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B45, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1445993.8799161036},{"$f":"VLOOKUP($B45, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1445993.8799161036},{"$f":"IF($C45=\"Storage Site\",0,IF($C45=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N45*IF($C45=\"Interconnector\",VLOOKUP($B45,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B45,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":116517.05892028211},1562510.9388363857,-0.23931242813057713,-0.36872339735772858]
[null,{"$f":"'Exit Prices'!A46","v":"Caldecott"},{"$f":"'Exit Prices'!B46","v":"DNO"},{"$f":"VLOOKUP(B46,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.03E-2,{"$f":"(E46*(VLOOKUP($B46, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C46, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":329543.98073586763},{"$f":"(E46*VLOOKUP($B46, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":339631.022092},{"$f":"IF(C46=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H46*VLOOKUP($B46, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":234253.23899999997},563797.21973586758,{"$f":"VLOOKUP($B46, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B46, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":702643.14843339554},{"$f":"VLOOKUP($B46, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":702643.14843339554},{"$f":"IF($C46=\"Storage Site\",0,IF($C46=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N46*IF($C46=\"Interconnector\",VLOOKUP($B46,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B46,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":18948.937952102864},721592.08638549841,1.0605032286560097,0.27987875981998611]
[null,{"$f":"'Exit Prices'!A47","v":"Caldecott (Corby Power Station)"},{"$f":"'Exit Prices'!B47","v":"POWER STATION"},{"$f":"VLOOKUP(B47,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.0699999999999999E-2,{"$f":"(E47*(VLOOKUP($B47, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C47, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1083.3722111519999},{"$f":"(E47*VLOOKUP($B47, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2083.0075199999997},{"$f":"IF(C47=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H47*VLOOKUP($B47, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3932.4067200000004},5015.778931152,{"$f":"VLOOKUP($B47, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B47, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3947.6136297319999},{"$f":"VLOOKUP($B47, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3947.6136297319999},{"$f":"IF($C47=\"Storage Site\",0,IF($C47=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N47*IF($C47=\"Interconnector\",VLOOKUP($B47,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B47,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":318.09562701377354},4265.709256745773,0.98347507057541117,-0.14954201225809499]
[null,{"$f":"'Exit Prices'!A48","v":"Cambridge"},{"$f":"'Exit Prices'!B48","v":"DNO"},{"$f":"VLOOKUP(B48,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},8.3000000000000001E-3,{"$f":"(E48*(VLOOKUP($B48, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C48, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E48*VLOOKUP($B48, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C48=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H48*VLOOKUP($B48, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B48, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B48, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B48, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C48=\"Storage Site\",0,IF($C48=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N48*IF($C48=\"Interconnector\",VLOOKUP($B48,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B48,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,1.5570100307417949,0]
[null,{"$f":"'Exit Prices'!A49","v":"Careston"},{"$f":"'Exit Prices'!B49","v":"DNO"},{"$f":"VLOOKUP(B49,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E49*(VLOOKUP($B49, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C49, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1272.094116728},{"$f":"(E49*VLOOKUP($B49, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1311.0317600000001},{"$f":"IF(C49=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H49*VLOOKUP($B49, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":118106.43262000001},119378.526736728,{"$f":"VLOOKUP($B49, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B49, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":276246.66490601405},{"$f":"VLOOKUP($B49, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":276246.66490601405},{"$f":"IF($C49=\"Storage Site\",0,IF($C49=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N49*IF($C49=\"Interconnector\",VLOOKUP($B49,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B49,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":9553.7268684707415},285800.39177448477,211.23183255156897,1.3940686787396532]
[null,{"$f":"'Exit Prices'!A50","v":"Carrington (Partington) Power Station"},{"$f":"'Exit Prices'!B50","v":"POWER STATION"},{"$f":"VLOOKUP(B50,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.2800000000000001E-2,{"$f":"(E50*(VLOOKUP($B50, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C50, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1205014.9057457279},{"$f":"(E50*VLOOKUP($B50, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2316890.8012800002},{"$f":"IF(C50=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H50*VLOOKUP($B50, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2052683.9555200001},3257698.8612657283,{"$f":"VLOOKUP($B50, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B50, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2060621.8372912728},{"$f":"VLOOKUP($B50, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2060621.8372912728},{"$f":"IF($C50=\"Storage Site\",0,IF($C50=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N50*IF($C50=\"Interconnector\",VLOOKUP($B50,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B50,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":166043.30029530806},2226665.1375865811,-6.9158629159785184E-2,-0.3164914154399634]
[null,{"$f":"'Exit Prices'!A51","v":"Caythorpe"},{"$f":"'Exit Prices'!B51","v":"STORAGE SITE"},{"$f":"VLOOKUP(B51,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E51*(VLOOKUP($B51, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C51, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E51*VLOOKUP($B51, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C51=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H51*VLOOKUP($B51, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B51, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B51, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B51, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C51=\"Storage Site\",0,IF($C51=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N51*IF($C51=\"Interconnector\",VLOOKUP($B51,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B51,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,28.712456557219664,0]
[null,{"$f":"'Exit Prices'!A52","v":"Centrax Industrial"},{"$f":"'Exit Prices'!B52","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B52,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},3.8399999999999997E-2,{"$f":"(E52*(VLOOKUP($B52, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C52, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2402.6630664960003},{"$f":"(E52*VLOOKUP($B52, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2981.3414399999997},{"$f":"IF(C52=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H52*VLOOKUP($B52, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1568.3098200000002},3970.9728864960007,{"$f":"VLOOKUP($B52, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B52, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1615.6177445476756},{"$f":"VLOOKUP($B52, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1615.6177445476756},{"$f":"IF($C52=\"Storage Site\",0,IF($C52=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N52*IF($C52=\"Interconnector\",VLOOKUP($B52,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B52,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":126.86187647059009},1742.4796210182656,-0.44731293606362238,-0.56119578984186025]
[null,{"$f":"'Exit Prices'!A53","v":"Cirencester"},{"$f":"'Exit Prices'!B53","v":"DNO"},{"$f":"VLOOKUP(B53,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},2.2800000000000001E-2,{"$f":"(E53*(VLOOKUP($B53, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C53, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":625266.81653603399},{"$f":"(E53*VLOOKUP($B53, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":644405.66478000011},{"$f":"IF(C53=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H53*VLOOKUP($B53, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":169201.03375999999},794467.85029603401,{"$f":"VLOOKUP($B53, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B53, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":598057.92920744361},{"$f":"VLOOKUP($B53, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":598057.92920744361},{"$f":"IF($C53=\"Storage Site\",0,IF($C53=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N53*IF($C53=\"Interconnector\",VLOOKUP($B53,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B53,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":13686.811349276168},611744.74055671983,-6.9158629159785184E-2,-0.22999434108155292]
[null,{"$f":"'Exit Prices'!A54","v":"Cockenzie Power Station"},{"$f":"'Exit Prices'!B54","v":"POWER STATION"},{"$f":"VLOOKUP(B54,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E54*(VLOOKUP($B54, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C54, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E54*VLOOKUP($B54, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C54=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H54*VLOOKUP($B54, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B54, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B54, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B54, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C54=\"Storage Site\",0,IF($C54=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N54*IF($C54=\"Interconnector\",VLOOKUP($B54,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B54,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A55","v":"Coffinswell"},{"$f":"'Exit Prices'!B55","v":"DNO"},{"$f":"VLOOKUP(B55,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},3.8600000000000002E-2,{"$f":"(E55*(VLOOKUP($B55, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C55, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":660365.9474887572},{"$f":"(E55*VLOOKUP($B55, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":680579.14819000009},{"$f":"IF(C55=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H55*VLOOKUP($B55, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":128377.16099999999},788743.10848875716,{"$f":"VLOOKUP($B55, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B55, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":373086.97241993202},{"$f":"VLOOKUP($B55, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":373086.97241993202},{"$f":"IF($C55=\"Storage Site\",0,IF($C55=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N55*IF($C55=\"Interconnector\",VLOOKUP($B55,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B55,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":10384.534568830957},383471.50698876299,-0.45017659960733425,-0.51381951504654055]
[null,{"$f":"'Exit Prices'!A56","v":"Coldstream"},{"$f":"'Exit Prices'!B56","v":"DNO"},{"$f":"VLOOKUP(B56,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E56*(VLOOKUP($B56, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C56, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1008.9745618565003},{"$f":"(E56*VLOOKUP($B56, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1039.8583550000001},{"$f":"IF(C56=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H56*VLOOKUP($B56, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":67217.055399999997},68226.029961856504,{"$f":"VLOOKUP($B56, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B56, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":220035.59187421115},{"$f":"VLOOKUP($B56, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":220035.59187421115},{"$f":"IF($C56=\"Storage Site\",0,IF($C56=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N56*IF($C56=\"Interconnector\",VLOOKUP($B56,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B56,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":5437.2431200307165},225472.83499424186,211.23183255156897,2.3047919558018863]
[null,{"$f":"'Exit Prices'!A57","v":"Corbridge"},{"$f":"'Exit Prices'!B57","v":"DNO"},{"$f":"VLOOKUP(B57,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1.5E-3,{"$f":"(E57*(VLOOKUP($B57, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C57, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":885.53333061000001},{"$f":"(E57*VLOOKUP($B57, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":912.63870000000009},{"$f":"IF(C57=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H57*VLOOKUP($B57, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1769.62302},2655.1563506100001,{"$f":"VLOOKUP($B57, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B57, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":12874.381435781261},{"$f":"VLOOKUP($B57, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":12874.381435781261},{"$f":"IF($C57=\"Storage Site\",0,IF($C57=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N57*IF($C57=\"Interconnector\",VLOOKUP($B57,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B57,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":143.14626746566734},13017.527703246928,13.148788836771265,3.902734899304992]
[null,{"$f":"'Exit Prices'!A58","v":"Coryton 2 (Thames Haven) Power Station"},{"$f":"'Exit Prices'!B58","v":"POWER STATION"},{"$f":"VLOOKUP(B58,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.29E-2,{"$f":"(E58*(VLOOKUP($B58, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C58, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E58*VLOOKUP($B58, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C58=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H58*VLOOKUP($B58, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B58, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B58, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B58, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C58=\"Storage Site\",0,IF($C58=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N58*IF($C58=\"Interconnector\",VLOOKUP($B58,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B58,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,0.64520800427572855,0]
[null,{"$f":"'Exit Prices'!A59","v":"Cowpen Bewley"},{"$f":"'Exit Prices'!B59","v":"DNO"},{"$f":"VLOOKUP(B59,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E59*(VLOOKUP($B59, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C59, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":14028.393792248004},{"$f":"(E59*VLOOKUP($B59, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":14457.79016},{"$f":"IF(C59=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H59*VLOOKUP($B59, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1174674.5208000001},1188702.9145922482,{"$f":"VLOOKUP($B59, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B59, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2752314.9399444116},{"$f":"VLOOKUP($B59, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2752314.9399444116},{"$f":"IF($C59=\"Storage Site\",0,IF($C59=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N59*IF($C59=\"Interconnector\",VLOOKUP($B59,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B59,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":95020.392049116432},2847335.3319935282,211.23183255156897,1.3953296463231339]
[null,{"$f":"'Exit Prices'!A60","v":"Crawley Down"},{"$f":"'Exit Prices'!B60","v":"DNO"},{"$f":"VLOOKUP(B60,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},2.5100000000000001E-2,{"$f":"(E60*(VLOOKUP($B60, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C60, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E60*VLOOKUP($B60, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C60=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H60*VLOOKUP($B60, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B60, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B60, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B60, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C60=\"Storage Site\",0,IF($C60=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N60*IF($C60=\"Interconnector\",VLOOKUP($B60,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B60,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.15445485039215545,0]
[null,{"$f":"'Exit Prices'!A61","v":"Deborah Storage (Bacton)"},{"$f":"'Exit Prices'!B61","v":"STORAGE SITE"},{"$f":"VLOOKUP(B61,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E61*(VLOOKUP($B61, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C61, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E61*VLOOKUP($B61, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C61=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H61*VLOOKUP($B61, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B61, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B61, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B61, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C61=\"Storage Site\",0,IF($C61=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N61*IF($C61=\"Interconnector\",VLOOKUP($B61,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B61,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,28.712456557219664,0]
[null,{"$f":"'Exit Prices'!A62","v":"Deeside"},{"$f":"'Exit Prices'!B62","v":"POWER STATION"},{"$f":"VLOOKUP(B62,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.8000000000000001E-2,{"$f":"(E62*(VLOOKUP($B62, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C62, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":163876.38983100001},{"$f":"(E62*VLOOKUP($B62, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":315086.31},{"$f":"IF(C62=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H62*VLOOKUP($B62, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":227312.2665},391188.65633100003,{"$f":"VLOOKUP($B62, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B62, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":228191.29996824762},{"$f":"VLOOKUP($B62, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":228191.29996824762},{"$f":"IF($C62=\"Storage Site\",0,IF($C62=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N62*IF($C62=\"Interconnector\",VLOOKUP($B62,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B62,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":18387.476954631868},246578.77692287948,-0.24202916945868219,-0.36966787525086225]
[null,{"$f":"'Exit Prices'!A63","v":"Didcot"},{"$f":"'Exit Prices'!B63","v":"POWER STATION"},{"$f":"VLOOKUP(B63,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.0400000000000001E-2,{"$f":"(E63*(VLOOKUP($B63, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C63, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1456238.735848512},{"$f":"(E63*VLOOKUP($B63, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2799920.6611199998},{"$f":"IF(C63=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H63*VLOOKUP($B63, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2772470.4585600002},4228709.1944085117,{"$f":"VLOOKUP($B63, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B63, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2783191.808359229},{"$f":"VLOOKUP($B63, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2783191.808359229},{"$f":"IF($C63=\"Storage Site\",0,IF($C63=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N63*IF($C63=\"Interconnector\",VLOOKUP($B63,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B63,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":224267.42493533515},3007459.2332945643,4.0352120350828295E-2,-0.28879970340092614]
[null,{"$f":"'Exit Prices'!A64","v":"Dowlais"},{"$f":"'Exit Prices'!B64","v":"DNO"},{"$f":"VLOOKUP(B64,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},9.4999999999999998E-3,{"$f":"(E64*(VLOOKUP($B64, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C64, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3187652.4067565729},{"$f":"(E64*VLOOKUP($B64, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3285223.5460749995},{"$f":"IF(C64=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H64*VLOOKUP($B64, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2421448.4975999999},5609100.9043565728,{"$f":"VLOOKUP($B64, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B64, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7317455.1932093855},{"$f":"VLOOKUP($B64, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7317455.1932093855},{"$f":"IF($C64=\"Storage Site\",0,IF($C64=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N64*IF($C64=\"Interconnector\",VLOOKUP($B64,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B64,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":195872.96863474793},7513328.1618441334,1.2340192900165157,0.339488857475991]
[null,{"$f":"'Exit Prices'!A65","v":"Drakelow Power Station"},{"$f":"'Exit Prices'!B65","v":"POWER STATION"},{"$f":"VLOOKUP(B65,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.67E-2,{"$f":"(E65*(VLOOKUP($B65, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C65, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E65*VLOOKUP($B65, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C65=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H65*VLOOKUP($B65, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B65, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B65, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B65, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C65=\"Storage Site\",0,IF($C65=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N65*IF($C65=\"Interconnector\",VLOOKUP($B65,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B65,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,0.27084929671598201,0]
[null,{"$f":"'Exit Prices'!A66","v":"Drointon"},{"$f":"'Exit Prices'!B66","v":"DNO"},{"$f":"VLOOKUP(B66,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.8599999999999998E-2,{"$f":"(E66*(VLOOKUP($B66, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C66, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4397105.9399120538},{"$f":"(E66*VLOOKUP($B66, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4531697.3512439998},{"$f":"IF(C66=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H66*VLOOKUP($B66, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2949591.4557999996},7346697.3957120534,{"$f":"VLOOKUP($B66, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B66, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4809124.4443992497},{"$f":"VLOOKUP($B66, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4809124.4443992497},{"$f":"IF($C66=\"Storage Site\",0,IF($C66=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N66*IF($C66=\"Interconnector\",VLOOKUP($B66,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B66,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":238594.8886709181},5047719.3330701683,0.14103135780413442,-0.31292673956922445]
[null,{"$f":"'Exit Prices'!A67","v":"Drum"},{"$f":"'Exit Prices'!B67","v":"DNO"},{"$f":"VLOOKUP(B67,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E67*(VLOOKUP($B67, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C67, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":23835.662968646302},{"$f":"(E67*VLOOKUP($B67, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":24565.250921000006},{"$f":"IF(C67=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H67*VLOOKUP($B67, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1161121.6540000001},1184957.3169686464,{"$f":"VLOOKUP($B67, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B67, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5171376.7805657843},{"$f":"VLOOKUP($B67, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5171376.7805657843},{"$f":"IF($C67=\"Storage Site\",0,IF($C67=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N67*IF($C67=\"Interconnector\",VLOOKUP($B67,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B67,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":93924.089461529511},5265300.8700273139,211.23183255156897,3.4434519240718204]
[null,{"$f":"'Exit Prices'!A68","v":"Dyffryn Clydach"},{"$f":"'Exit Prices'!B68","v":"DNO"},{"$f":"VLOOKUP(B68,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},6.7000000000000002E-3,{"$f":"(E68*(VLOOKUP($B68, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C68, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":954651.89832215116},{"$f":"(E68*VLOOKUP($B68, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":983872.92417000013},{"$f":"IF(C68=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H68*VLOOKUP($B68, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1025988.2797999999},{"$f":"I68+F68","v":1980640.1781221512},{"$f":"VLOOKUP($B68, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B68, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3107298.3657910065},{"$f":"VLOOKUP($B68, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3107298.3657910065},{"$f":"IF($C68=\"Storage Site\",0,IF($C68=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N68*IF($C68=\"Interconnector\",VLOOKUP($B68,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B68,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":82993.039227581219},{"$f":"O68+M68","v":3190291.4050185876},{"$f":"(K68-E68)/E68","v":2.1676392918144622},{"$f":"IFERROR((P68-J68)/J68, 0)","v":0.61073749803627086}]
[null,{"$f":"'Exit Prices'!A69","v":"Dynevor Max Refill"},{"$f":"'Exit Prices'!B69","v":"STORAGE SITE"},{"$f":"VLOOKUP(B69,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},8.8999999999999999E-3,{"$f":"(E69*(VLOOKUP($B69, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C69, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E69*VLOOKUP($B69, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C69=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H69*VLOOKUP($B69, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B69, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B69, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B69, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C69=\"Storage Site\",0,IF($C69=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N69*IF($C69=\"Interconnector\",VLOOKUP($B69,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B69,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.66615217351438583,0]
[null,{"$f":"'Exit Prices'!A70","v":"Eastoft (Keadby Blackstart)"},{"$f":"'Exit Prices'!B70","v":"POWER STATION"},{"$f":"VLOOKUP(B70,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},3.3999999999999998E-3,{"$f":"(E70*(VLOOKUP($B70, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C70, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E70*VLOOKUP($B70, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C70=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H70*VLOOKUP($B70, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B70, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B70, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B70, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C70=\"Storage Site\",0,IF($C70=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N70*IF($C70=\"Interconnector\",VLOOKUP($B70,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B70,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,5.2421127221049701,0]
[null,{"$f":"'Exit Prices'!A71","v":"Eastoft (Keadby)"},{"$f":"'Exit Prices'!B71","v":"POWER STATION"},{"$f":"VLOOKUP(B71,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},3.3999999999999998E-3,{"$f":"(E71*(VLOOKUP($B71, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C71, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":85740.712016189995},{"$f":"(E71*VLOOKUP($B71, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":164854.2819},{"$f":"IF(C71=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H71*VLOOKUP($B71, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":979428.38069999998},1065169.09271619,{"$f":"VLOOKUP($B71, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B71, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":983215.90321096324},{"$f":"VLOOKUP($B71, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":983215.90321096336},{"$f":"IF($C71=\"Storage Site\",0,IF($C71=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N71*IF($C71=\"Interconnector\",VLOOKUP($B71,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B71,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":79226.770539607722},1062442.673750571,5.2421127221049701,-2.5596114121812026E-3]
[null,{"$f":"'Exit Prices'!A72","v":"Easton Grey"},{"$f":"'Exit Prices'!B72","v":"DNO"},{"$f":"VLOOKUP(B72,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},2.35E-2,{"$f":"(E72*(VLOOKUP($B72, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C72, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2279744.3130823122},{"$f":"(E72*VLOOKUP($B72, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2349525.211875},{"$f":"IF(C72=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H72*VLOOKUP($B72, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":335511.55659999995},2615255.869682312,{"$f":"VLOOKUP($B72, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B72, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2115587.525700246},{"$f":"VLOOKUP($B72, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2115587.525700246},{"$f":"IF($C72=\"Storage Site\",0,IF($C72=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N72*IF($C72=\"Interconnector\",VLOOKUP($B72,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B72,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":27139.806883211761},2142727.3325834577,-9.6885818929493675E-2,-0.18068157023437048]
[null,{"$f":"'Exit Prices'!A73","v":"Ecclestone"},{"$f":"'Exit Prices'!B73","v":"DNO"},{"$f":"VLOOKUP(B73,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.6700000000000002E-2,{"$f":"(E73*(VLOOKUP($B73, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C73, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1548040.6762452256},{"$f":"(E73*VLOOKUP($B73, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1595424.7925850002},{"$f":"IF(C73=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H73*VLOOKUP($B73, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":287203.27679999999},1835243.9530452257,{"$f":"VLOOKUP($B73, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B73, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1274083.2707779359},{"$f":"VLOOKUP($B73, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1274083.2707779359},{"$f":"IF($C73=\"Storage Site\",0,IF($C73=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N73*IF($C73=\"Interconnector\",VLOOKUP($B73,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B73,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":23232.110236579589},1297315.3810145154,-0.20512422265329971,-0.29311011821514182]
[null,{"$f":"'Exit Prices'!A74","v":"Elton"},{"$f":"'Exit Prices'!B74","v":"DNO"},{"$f":"VLOOKUP(B74,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E74*(VLOOKUP($B74, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C74, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":21324.717333507506},{"$f":"(E74*VLOOKUP($B74, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":21977.447525},{"$f":"IF(C74=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H74*VLOOKUP($B74, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1544578.12674},1565902.8440735075,{"$f":"VLOOKUP($B74, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B74, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4650460.9505664753},{"$f":"VLOOKUP($B74, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4650460.9505664753},{"$f":"IF($C74=\"Storage Site\",0,IF($C74=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N74*IF($C74=\"Interconnector\",VLOOKUP($B74,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B74,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":124942.20020484558},4775403.1507713208,211.23183255156897,2.0496165000560862]
[null,{"$f":"'Exit Prices'!A75","v":"Enron Billingham"},{"$f":"'Exit Prices'!B75","v":"POWER STATION"},{"$f":"VLOOKUP(B75,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E75*(VLOOKUP($B75, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C75, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E75*VLOOKUP($B75, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C75=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H75*VLOOKUP($B75, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B75, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B75, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B75, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C75=\"Storage Site\",0,IF($C75=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N75*IF($C75=\"Interconnector\",VLOOKUP($B75,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B75,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A76","v":"Epping Green (Enfield Energy, aka Brimsdown)"},{"$f":"'Exit Prices'!B76","v":"POWER STATION"},{"$f":"VLOOKUP(B76,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.3100000000000001E-2,{"$f":"(E76*(VLOOKUP($B76, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C76, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":192060.88546698901},{"$f":"(E76*VLOOKUP($B76, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":369276.84189000004},{"$f":"IF(C76=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H76*VLOOKUP($B76, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":569419.25237999996},761480.13784698898,{"$f":"VLOOKUP($B76, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B76, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":571621.23904800299},{"$f":"VLOOKUP($B76, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":571621.23904800299},{"$f":"IF($C76=\"Storage Site\",0,IF($C76=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N76*IF($C76=\"Interconnector\",VLOOKUP($B76,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B76,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":46060.793558894715},617682.03260689764,0.62009032482113724,-0.18884025740535595]
[null,{"$f":"'Exit Prices'!A77","v":"Evesham"},{"$f":"'Exit Prices'!B77","v":"DNO"},{"$f":"VLOOKUP(B77,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},1.8599999999999998E-2,{"$f":"(E77*(VLOOKUP($B77, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C77, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":367860.22896444297},{"$f":"(E77*VLOOKUP($B77, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":379120.09580999991},{"$f":"IF(C77=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H77*VLOOKUP($B77, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":163041.51644000001},530901.74540444301,{"$f":"VLOOKUP($B77, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B77, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":431303.13157736982},{"$f":"VLOOKUP($B77, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":431303.13157736982},{"$f":"IF($C77=\"Storage Site\",0,IF($C77=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N77*IF($C77=\"Interconnector\",VLOOKUP($B77,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B77,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":13188.562906651292},444491.69448402111,0.14103135780413442,-0.16276090946846367]
[null,{"$f":"'Exit Prices'!A78","v":"Farningham"},{"$f":"'Exit Prices'!B78","v":"DNO"},{"$f":"VLOOKUP(B78,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},1.3299999999999999E-2,{"$f":"(E78*(VLOOKUP($B78, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C78, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6663819.832018394},{"$f":"(E78*VLOOKUP($B78, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6867793.2928149998},{"$f":"IF(C78=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H78*VLOOKUP($B78, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":4703637.5891999993},11367457.421218393,{"$f":"VLOOKUP($B78, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B78, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":10973134.210444558},{"$f":"VLOOKUP($B78, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":10973134.210444558},{"$f":"IF($C78=\"Storage Site\",0,IF($C78=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N78*IF($C78=\"Interconnector\",VLOOKUP($B78,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B78,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":380481.12891591445},11353615.339360474,0.59572806429751124,-1.2176937502384824E-3]
[null,{"$f":"'Exit Prices'!A79","v":"Farningham B"},{"$f":"'Exit Prices'!B79","v":"DNO"},{"$f":"VLOOKUP(B79,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},1.3299999999999999E-2,{"$f":"(E79*(VLOOKUP($B79, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C79, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3048449.7790911468},{"$f":"(E79*VLOOKUP($B79, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3141760.0526549993},{"$f":"IF(C79=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H79*VLOOKUP($B79, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":688675.57},3737125.3490911466,{"$f":"VLOOKUP($B79, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B79, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5744400.2067204379},{"$f":"VLOOKUP($B79, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5744400.2067204379},{"$f":"IF($C79=\"Storage Site\",0,IF($C79=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N79*IF($C79=\"Interconnector\",VLOOKUP($B79,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B79,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":55707.535574605543},5800107.7422950435,0.59572806429751124,0.5520238687486374]
[null,{"$f":"'Exit Prices'!A80","v":"Ferny Knoll (AM Paper)"},{"$f":"'Exit Prices'!B80","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B80,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1.9599999999999999E-2,{"$f":"(E80*(VLOOKUP($B80, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C80, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":17.375204},{"$f":"(E80*VLOOKUP($B80, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":21.56},{"$f":"IF(C80=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H80*VLOOKUP($B80, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":22.22},39.595203999999995,{"$f":"VLOOKUP($B80, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B80, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":22.890264299849477},{"$f":"VLOOKUP($B80, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":22.890264299849477},{"$f":"IF($C80=\"Storage Site\",0,IF($C80=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N80*IF($C80=\"Interconnector\",VLOOKUP($B80,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B80,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1.7973941495670238},24.687658449416499,8.2815472201882623E-2,-0.37649876865348381]
[null,{"$f":"'Exit Prices'!A81","v":"Fiddington"},{"$f":"'Exit Prices'!B81","v":"DNO"},{"$f":"VLOOKUP(B81,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},1.78E-2,{"$f":"(E81*(VLOOKUP($B81, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C81, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1401379.318436824},{"$f":"(E81*VLOOKUP($B81, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1444274.2640799999},{"$f":"IF(C81=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H81*VLOOKUP($B81, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":615933.28939999989},2017312.6078368239,{"$f":"VLOOKUP($B81, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B81, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1716913.5195542809},{"$f":"VLOOKUP($B81, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1716913.5195542809},{"$f":"IF($C81=\"Storage Site\",0,IF($C81=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N81*IF($C81=\"Interconnector\",VLOOKUP($B81,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B81,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":49823.352425343495},1766736.8719796245,0.19231366602005051,-0.12421264551848175]
[null,{"$f":"'Exit Prices'!A82","v":"Ganstead"},{"$f":"'Exit Prices'!B82","v":"DNO"},{"$f":"VLOOKUP(B82,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},1E-4,{"$f":"(E82*(VLOOKUP($B82, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C82, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5972.549703754501},{"$f":"(E82*VLOOKUP($B82, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6155.3640150000001},{"$f":"IF(C82=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H82*VLOOKUP($B82, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":658025.34643999988},663997.89614375436,{"$f":"VLOOKUP($B82, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B82, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1302484.2832962049},{"$f":"VLOOKUP($B82, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1302484.2832962049},{"$f":"IF($C82=\"Storage Site\",0,IF($C82=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N82*IF($C82=\"Interconnector\",VLOOKUP($B82,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B82,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":53228.213679481094},1355712.4969756859,211.23183255156897,1.0417421573910779]
[null,{"$f":"'Exit Prices'!A83","v":"Garton Max Refill (Aldbrough)"},{"$f":"'Exit Prices'!B83","v":"STORAGE SITE"},{"$f":"VLOOKUP(B83,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E83*(VLOOKUP($B83, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C83, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6870.7571365509993},{"$f":"(E83*VLOOKUP($B83, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":15123.832570000002},{"$f":"IF(C83=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H83*VLOOKUP($B83, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},6870.7571365509993,{"$f":"VLOOKUP($B83, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B83, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":425019.55651191156},{"$f":"VLOOKUP($B83, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":425019.55651191156},{"$f":"IF($C83=\"Storage Site\",0,IF($C83=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N83*IF($C83=\"Interconnector\",VLOOKUP($B83,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B83,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},425019.55651191156,28.712456557219664,60.859202423397541]
[null,{"$f":"'Exit Prices'!A84","v":"Gilwern"},{"$f":"'Exit Prices'!B84","v":"DNO"},{"$f":"VLOOKUP(B84,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},1.09E-2,{"$f":"(E84*(VLOOKUP($B84, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C84, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3018347.7171727549},{"$f":"(E84*VLOOKUP($B84, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3110736.5940149999},{"$f":"IF(C84=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H84*VLOOKUP($B84, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2634904.39432},5653252.1114927549,{"$f":"VLOOKUP($B84, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B84, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":6038867.356596957},{"$f":"VLOOKUP($B84, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":6038867.356596957},{"$f":"IF($C84=\"Storage Site\",0,IF($C84=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N84*IF($C84=\"Interconnector\",VLOOKUP($B84,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B84,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":213139.59239510397},6252006.9489920605,0.94708103258320175,0.10591334433539051]
[null,{"$f":"'Exit Prices'!A85","v":"Glenmavis"},{"$f":"'Exit Prices'!B85","v":"DNO"},{"$f":"VLOOKUP(B85,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E85*(VLOOKUP($B85, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C85, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":45905.626119868},{"$f":"(E85*VLOOKUP($B85, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":47310.755559999998},{"$f":"IF(C85=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H85*VLOOKUP($B85, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":4075066.2303999998},4120971.8565198677,{"$f":"VLOOKUP($B85, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B85, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":9906284.2878085952},{"$f":"VLOOKUP($B85, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":9906284.2878085952},{"$f":"IF($C85=\"Storage Site\",0,IF($C85=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N85*IF($C85=\"Interconnector\",VLOOKUP($B85,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B85,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":329635.47262012173},10235919.760428717,211.23183255156897,1.4838606321065442]
[null,{"$f":"'Exit Prices'!A86","v":"Glenmavis Max Refill"},{"$f":"'Exit Prices'!B86","v":"STORAGE SITE"},{"$f":"VLOOKUP(B86,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E86*(VLOOKUP($B86, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C86, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E86*VLOOKUP($B86, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C86=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H86*VLOOKUP($B86, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B86, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B86, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B86, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C86=\"Storage Site\",0,IF($C86=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N86*IF($C86=\"Interconnector\",VLOOKUP($B86,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B86,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,28.712456557219664,0]
[null,{"$f":"'Exit Prices'!A87","v":"Goole (Guardian Glass)"},{"$f":"'Exit Prices'!B87","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B87,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2E-3,{"$f":"(E87*(VLOOKUP($B87, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C87, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":8454.33811332},{"$f":"(E87*VLOOKUP($B87, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":10490.554800000002},{"$f":"IF(C87=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H87*VLOOKUP($B87, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":105954.60347999999},114408.94159331999,{"$f":"VLOOKUP($B87, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B87, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":109150.71455638843},{"$f":"VLOOKUP($B87, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":109150.71455638843},{"$f":"IF($C87=\"Storage Site\",0,IF($C87=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N87*IF($C87=\"Interconnector\",VLOOKUP($B87,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B87,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":8570.7553741964821},117721.46993058491,9.6115916275784503,2.8953404263101081E-2]
[null,{"$f":"'Exit Prices'!A88","v":"Gosberton"},{"$f":"'Exit Prices'!B88","v":"DNO"},{"$f":"VLOOKUP(B88,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},4.7999999999999996E-3,{"$f":"(E88*(VLOOKUP($B88, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C88, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":210646.03282109756},{"$f":"(E88*VLOOKUP($B88, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":217093.71619199999},{"$f":"IF(C88=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H88*VLOOKUP($B88, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":386090.27600000001},596736.3088210976,{"$f":"VLOOKUP($B88, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B88, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":954655.52284792613},{"$f":"VLOOKUP($B88, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":954655.52284792613},{"$f":"IF($C88=\"Storage Site\",0,IF($C88=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N88*IF($C88=\"Interconnector\",VLOOKUP($B88,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B88,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":31231.161264046692},985886.68411197281,3.421496511491021,0.65213121698539556]
[null,{"$f":"'Exit Prices'!A89","v":"Gowkhall (Longannet)"},{"$f":"'Exit Prices'!B89","v":"POWER STATION"},{"$f":"VLOOKUP(B89,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E89*(VLOOKUP($B89, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C89, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E89*VLOOKUP($B89, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C89=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H89*VLOOKUP($B89, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B89, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B89, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B89, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C89=\"Storage Site\",0,IF($C89=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N89*IF($C89=\"Interconnector\",VLOOKUP($B89,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B89,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A90","v":"Grain Power Station"},{"$f":"'Exit Prices'!B90","v":"POWER STATION"},{"$f":"VLOOKUP(B90,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.0500000000000001E-2,{"$f":"(E90*(VLOOKUP($B90, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C90, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":615103.94578479009},{"$f":"(E90*VLOOKUP($B90, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1182664.7679000001},{"$f":"IF(C90=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H90*VLOOKUP($B90, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2275221.7439600001},2890325.6897447901,{"$f":"VLOOKUP($B90, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B90, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2284020.195937186},{"$f":"VLOOKUP($B90, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2284020.195937186},{"$f":"IF($C90=\"Storage Site\",0,IF($C90=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N90*IF($C90=\"Interconnector\",VLOOKUP($B90,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B90,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":184044.56577684},2468064.7617140259,1.0212555481101806,-0.14609458357201571]
[null,{"$f":"'Exit Prices'!A91","v":"Great Wilbraham"},{"$f":"'Exit Prices'!B91","v":"DNO"},{"$f":"VLOOKUP(B91,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},7.1000000000000004E-3,{"$f":"(E91*(VLOOKUP($B91, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C91, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":603589.62656422507},{"$f":"(E91*VLOOKUP($B91, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":622064.95575000008},{"$f":"IF(C91=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H91*VLOOKUP($B91, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":662482.4118},1266072.0383642251,{"$f":"VLOOKUP($B91, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B91, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1597922.2852072907},{"$f":"VLOOKUP($B91, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1597922.2852072907},{"$f":"IF($C91=\"Storage Site\",0,IF($C91=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N91*IF($C91=\"Interconnector\",VLOOKUP($B91,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B91,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":53588.74937715444},1651511.0345844452,1.9891807401629433,0.30443686025813371]
[null,{"$f":"'Exit Prices'!A92","v":"Guyzance"},{"$f":"'Exit Prices'!B92","v":"DNO"},{"$f":"VLOOKUP(B92,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E92*(VLOOKUP($B92, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C92, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":639.96196658600002},{"$f":"(E92*VLOOKUP($B92, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":659.55062000000009},{"$f":"IF(C92=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H92*VLOOKUP($B92, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":53567.26496},54207.226926586001,{"$f":"VLOOKUP($B92, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B92, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":139561.90316199645},{"$f":"VLOOKUP($B92, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":139561.90316199645},{"$f":"IF($C92=\"Storage Site\",0,IF($C92=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N92*IF($C92=\"Interconnector\",VLOOKUP($B92,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B92,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":4333.100299163395},143895.00346115985,211.23183255156897,1.6545354119671147]
[null,{"$f":"'Exit Prices'!A93","v":"Hardwick"},{"$f":"'Exit Prices'!B93","v":"DNO"},{"$f":"VLOOKUP(B93,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},1.6199999999999999E-2,{"$f":"(E93*(VLOOKUP($B93, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C93, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5458224.7736063357},{"$f":"(E93*VLOOKUP($B93, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5625296.0667899987},{"$f":"IF(C93=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H93*VLOOKUP($B93, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2721972.22},8180196.9936063364,{"$f":"VLOOKUP($B93, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B93, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7347661.1619016165},{"$f":"VLOOKUP($B93, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7347661.1619016165},{"$f":"IF($C93=\"Storage Site\",0,IF($C93=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N93*IF($C93=\"Interconnector\",VLOOKUP($B93,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B93,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":220182.58071610998},7567843.7426177263,0.31007304044178396,-7.4858007877710894E-2]
[null,{"$f":"'Exit Prices'!A94","v":"Harwarden (Shotton, aka Shotton Paper)"},{"$f":"'Exit Prices'!B94","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B94,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.7799999999999998E-2,{"$f":"(E94*(VLOOKUP($B94, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C94, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E94*VLOOKUP($B94, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C94=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H94*VLOOKUP($B94, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B94, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B94, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B94, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C94=\"Storage Site\",0,IF($C94=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N94*IF($C94=\"Interconnector\",VLOOKUP($B94,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B94,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.23657614190083093,0]
[null,{"$f":"'Exit Prices'!A95","v":"Hatfield Moor Max Refill"},{"$f":"'Exit Prices'!B95","v":"STORAGE SITE"},{"$f":"VLOOKUP(B95,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.5000000000000001E-3,{"$f":"(E95*(VLOOKUP($B95, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C95, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":11725.177483250001},{"$f":"(E95*VLOOKUP($B95, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":25809.327499999999},{"$f":"IF(C95=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H95*VLOOKUP($B95, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},11725.177483250001,{"$f":"VLOOKUP($B95, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B95, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":29012.405095464987},{"$f":"VLOOKUP($B95, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":29012.405095464987},{"$f":"IF($C95=\"Storage Site\",0,IF($C95=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N95*IF($C95=\"Interconnector\",VLOOKUP($B95,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B95,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},29012.405095464987,0.18849826228878649,1.4743680969359012]
[null,{"$f":"'Exit Prices'!A96","v":"Hatfield Power Station"},{"$f":"'Exit Prices'!B96","v":"POWER STATION"},{"$f":"VLOOKUP(B96,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.6000000000000001E-3,{"$f":"(E96*(VLOOKUP($B96, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C96, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E96*VLOOKUP($B96, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C96=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H96*VLOOKUP($B96, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B96, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B96, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B96, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C96=\"Storage Site\",0,IF($C96=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N96*IF($C96=\"Interconnector\",VLOOKUP($B96,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B96,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,12.264489534473061,0]
[null,{"$f":"'Exit Prices'!A97","v":"Hill Top Farm (Hole House Farm)"},{"$f":"'Exit Prices'!B97","v":"STORAGE SITE"},{"$f":"VLOOKUP(B97,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.4E-2,{"$f":"(E97*(VLOOKUP($B97, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C97, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":177988.58623392001},{"$f":"(E97*VLOOKUP($B97, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":391786.45439999999},{"$f":"IF(C97=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H97*VLOOKUP($B97, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},177988.58623392001,{"$f":"VLOOKUP($B97, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B97, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":45875.966603743364},{"$f":"VLOOKUP($B97, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":45875.966603743364},{"$f":"IF($C97=\"Storage Site\",0,IF($C97=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N97*IF($C97=\"Interconnector\",VLOOKUP($B97,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B97,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},45875.966603743364,-0.87619809767825141,-0.74225332323584348]
[null,{"$f":"'Exit Prices'!A98","v":"Hole House Max Refill"},{"$f":"'Exit Prices'!B98","v":"STORAGE SITE"},{"$f":"VLOOKUP(B98,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.4E-2,{"$f":"(E98*(VLOOKUP($B98, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C98, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":154566.42903239999},{"$f":"(E98*VLOOKUP($B98, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":340229.86799999996},{"$f":"IF(C98=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H98*VLOOKUP($B98, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},154566.42903239999,{"$f":"VLOOKUP($B98, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B98, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":39838.983422403922},{"$f":"VLOOKUP($B98, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":39838.983422403922},{"$f":"IF($C98=\"Storage Site\",0,IF($C98=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N98*IF($C98=\"Interconnector\",VLOOKUP($B98,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B98,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},39838.983422403922,-0.87619809767825141,-0.74225332323584359]
[null,{"$f":"'Exit Prices'!A99","v":"Holford"},{"$f":"'Exit Prices'!B99","v":"STORAGE SITE"},{"$f":"VLOOKUP(B99,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.3400000000000001E-2,{"$f":"(E99*(VLOOKUP($B99, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C99, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1477724.8293547737},{"$f":"(E99*VLOOKUP($B99, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3252751.1101799998},{"$f":"IF(C99=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H99*VLOOKUP($B99, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},1477724.8293547737,{"$f":"VLOOKUP($B99, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B99, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":390644.78352622886},{"$f":"VLOOKUP($B99, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":390644.78352622886},{"$f":"IF($C99=\"Storage Site\",0,IF($C99=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N99*IF($C99=\"Interconnector\",VLOOKUP($B99,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B99,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},390644.78352622886,-0.87302368992641166,-0.7356444340880447]
[null,{"$f":"'Exit Prices'!A100","v":"Hollingsgreen (Hays Chemicals)"},{"$f":"'Exit Prices'!B100","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B100,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.41E-2,{"$f":"(E100*(VLOOKUP($B100, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C100, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":39336.384859298996},{"$f":"(E100*VLOOKUP($B100, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":48810.503609999992},{"$f":"IF(C100=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H100*VLOOKUP($B100, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":40911.708419999995},80248.093279298992,{"$f":"VLOOKUP($B100, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B100, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":42145.806421790141},{"$f":"VLOOKUP($B100, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":42145.806421790141},{"$f":"IF($C100=\"Storage Site\",0,IF($C100=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N100*IF($C100=\"Interconnector\",VLOOKUP($B100,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B100,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":3309.3818795184488},45455.18830130859,-0.11936998941257682,-0.43356674976557569]
[null,{"$f":"'Exit Prices'!A101","v":"Holmes Chapel"},{"$f":"'Exit Prices'!B101","v":"DNO"},{"$f":"VLOOKUP(B101,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.4299999999999999E-2,{"$f":"(E101*(VLOOKUP($B101, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C101, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1582408.288979901},{"$f":"(E101*VLOOKUP($B101, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1630844.3666699999},{"$f":"IF(C101=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H101*VLOOKUP($B101, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":627154.16719999991},2209562.456179901,{"$f":"VLOOKUP($B101, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B101, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1420119.8386493789},{"$f":"VLOOKUP($B101, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1420119.8386493789},{"$f":"IF($C101=\"Storage Site\",0,IF($C101=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N101*IF($C101=\"Interconnector\",VLOOKUP($B101,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B101,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":50731.018496933335},1470850.8571463122,-0.1266179730388107,-0.33432483294033821]
[null,{"$f":"'Exit Prices'!A102","v":"Horndon"},{"$f":"'Exit Prices'!B102","v":"DNO"},{"$f":"VLOOKUP(B102,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},1.2500000000000001E-2,{"$f":"(E102*(VLOOKUP($B102, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C102, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1864171.1530769374},{"$f":"(E102*VLOOKUP($B102, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1921231.7356249997},{"$f":"IF(C102=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H102*VLOOKUP($B102, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":772613.86421999987},2636785.0172969373,{"$f":"VLOOKUP($B102, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B102, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3887510.7268363493},{"$f":"VLOOKUP($B102, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3887510.7268363493},{"$f":"IF($C102=\"Storage Site\",0,IF($C102=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N102*IF($C102=\"Interconnector\",VLOOKUP($B102,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B102,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":62497.373511404076},3950008.1003477536,0.69785466041255184,0.49803949674935893]
[null,{"$f":"'Exit Prices'!A103","v":"Hornsea Max Refill"},{"$f":"'Exit Prices'!B103","v":"STORAGE SITE"},{"$f":"VLOOKUP(B103,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E103*(VLOOKUP($B103, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C103, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3408.7615742180001},{"$f":"(E103*VLOOKUP($B103, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7503.32726},{"$f":"IF(C103=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H103*VLOOKUP($B103, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},3408.7615742180001,{"$f":"VLOOKUP($B103, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B103, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":210863.27223265049},{"$f":"VLOOKUP($B103, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":210863.27223265049},{"$f":"IF($C103=\"Storage Site\",0,IF($C103=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N103*IF($C103=\"Interconnector\",VLOOKUP($B103,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B103,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},210863.27223265049,28.712456557219664,60.859202423397534]
[null,{"$f":"'Exit Prices'!A104","v":"Humbleton"},{"$f":"'Exit Prices'!B104","v":"DNO"},{"$f":"VLOOKUP(B104,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E104*(VLOOKUP($B104, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C104, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":88.539874999999995},{"$f":"(E104*VLOOKUP($B104, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":91.25},{"$f":"IF(C104=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H104*VLOOKUP($B104, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3056.7165199999995},3145.2563949999994,{"$f":"VLOOKUP($B104, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B104, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":19308.637240811287},{"$f":"VLOOKUP($B104, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":19308.637240811287},{"$f":"IF($C104=\"Storage Site\",0,IF($C104=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N104*IF($C104=\"Interconnector\",VLOOKUP($B104,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B104,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":247.26032357933715},19555.897564390623,211.23183255156897,5.2175845490620567]
[null,{"$f":"'Exit Prices'!A105","v":"Hume"},{"$f":"'Exit Prices'!B105","v":"DNO"},{"$f":"VLOOKUP(B105,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E105*(VLOOKUP($B105, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C105, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":596.54094940750008},{"$f":"(E105*VLOOKUP($B105, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":614.80052500000011},{"$f":"IF(C105=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H105*VLOOKUP($B105, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":41558.821479999991},42155.362429407491,{"$f":"VLOOKUP($B105, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B105, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":130092.71575545569},{"$f":"VLOOKUP($B105, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":130092.71575545569},{"$f":"IF($C105=\"Storage Site\",0,IF($C105=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N105*IF($C105=\"Interconnector\",VLOOKUP($B105,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B105,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":3361.7273893362894},133454.44314479199,211.23183255156897,2.1657762015039506]
[null,{"$f":"'Exit Prices'!A106","v":"Ilchester"},{"$f":"'Exit Prices'!B106","v":"DNO"},{"$f":"VLOOKUP(B106,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},3.04E-2,{"$f":"(E106*(VLOOKUP($B106, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C106, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3256089.5740698404},{"$f":"(E106*VLOOKUP($B106, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3355755.5128000001},{"$f":"IF(C106=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H106*VLOOKUP($B106, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":804427.39365999994},4060516.9677298404,{"$f":"VLOOKUP($B106, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B106, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2335799.0578769958},{"$f":"VLOOKUP($B106, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2335799.0578769958},{"$f":"IF($C106=\"Storage Site\",0,IF($C106=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N106*IF($C106=\"Interconnector\",VLOOKUP($B106,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B106,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":65070.796179834957},2400869.8540568305,-0.30186897186983885,-0.40872803312059247]
[null,{"$f":"'Exit Prices'!A107","v":"Ipsden"},{"$f":"'Exit Prices'!B107","v":"DNO"},{"$f":"VLOOKUP(B107,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},0.02,{"$f":"(E107*(VLOOKUP($B107, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C107, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":783961.4513993999},{"$f":"(E107*VLOOKUP($B107, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":807957.79799999984},{"$f":"IF(C107=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H107*VLOOKUP($B107, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":46537.123599999992},830498.57499939995,{"$f":"VLOOKUP($B107, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B107, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":691892.26807571203},{"$f":"VLOOKUP($B107, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":691892.26807571203},{"$f":"IF($C107=\"Storage Site\",0,IF($C107=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N107*IF($C107=\"Interconnector\",VLOOKUP($B107,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B107,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":3764.4263589701832},695656.69443468226,6.1159162757844915E-2,-0.16236256704572324]
[null,{"$f":"'Exit Prices'!A108","v":"Ipsden 2"},{"$f":"'Exit Prices'!B108","v":"DNO"},{"$f":"VLOOKUP(B108,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},0.02,{"$f":"(E108*(VLOOKUP($B108, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C108, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":826416.81437430007},{"$f":"(E108*VLOOKUP($B108, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":851712.68099999998},{"$f":"IF(C108=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H108*VLOOKUP($B108, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":113510.87},939927.68437430006,{"$f":"VLOOKUP($B108, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B108, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":901118.42141522339},{"$f":"VLOOKUP($B108, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":901118.42141522339},{"$f":"IF($C108=\"Storage Site\",0,IF($C108=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N108*IF($C108=\"Interconnector\",VLOOKUP($B108,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B108,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":9181.9880130631391},910300.40942828648,6.1159162757844915E-2,-3.1520802545289585E-2]
[null,{"$f":"'Exit Prices'!A109","v":"Keld"},{"$f":"'Exit Prices'!B109","v":"DNO"},{"$f":"VLOOKUP(B109,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},9.4999999999999998E-3,{"$f":"(E109*(VLOOKUP($B109, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C109, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":47929.370219637502},{"$f":"(E109*VLOOKUP($B109, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":49396.444624999996},{"$f":"IF(C109=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H109*VLOOKUP($B109, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":50826.872359999994},98756.242579637503,{"$f":"VLOOKUP($B109, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B109, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":110024.8628983357},{"$f":"VLOOKUP($B109, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":110024.8628983357},{"$f":"IF($C109=\"Storage Site\",0,IF($C109=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N109*IF($C109=\"Interconnector\",VLOOKUP($B109,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B109,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":4111.4276786972941},114136.290577033,1.2340192900165157,0.15573747639287663]
[null,{"$f":"'Exit Prices'!A110","v":"Kenn"},{"$f":"'Exit Prices'!B110","v":"DNO"},{"$f":"VLOOKUP(B110,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},3.6700000000000003E-2,{"$f":"(E110*(VLOOKUP($B110, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C110, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1819786.2802817298},{"$f":"(E110*VLOOKUP($B110, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1875488.282265},{"$f":"IF(C110=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H110*VLOOKUP($B110, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":648093.62859999994},2467879.9088817295,{"$f":"VLOOKUP($B110, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B110, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1081351.8835921667},{"$f":"VLOOKUP($B110, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1081351.8835921667},{"$f":"IF($C110=\"Storage Site\",0,IF($C110=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N110*IF($C110=\"Interconnector\",VLOOKUP($B110,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B110,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":52424.82882166082},1133776.7124138274,-0.42171162792488021,-0.54058675694330049]
[null,{"$f":"'Exit Prices'!A111","v":"Kinknockie"},{"$f":"'Exit Prices'!B111","v":"DNO"},{"$f":"VLOOKUP(B111,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E111*(VLOOKUP($B111, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C111, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1087.7747837739998},{"$f":"(E111*VLOOKUP($B111, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1121.0705799999998},{"$f":"IF(C111=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H111*VLOOKUP($B111, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":77944.693639999998},79032.468423774,{"$f":"VLOOKUP($B111, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B111, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":236985.8721624297},{"$f":"VLOOKUP($B111, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":236985.8721624297},{"$f":"IF($C111=\"Storage Site\",0,IF($C111=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N111*IF($C111=\"Interconnector\",VLOOKUP($B111,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B111,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":6305.0106362884781},243290.88279871817,211.23183255156897,2.0783662417601154]
[null,{"$f":"'Exit Prices'!A112","v":"Kirkstead"},{"$f":"'Exit Prices'!B112","v":"DNO"},{"$f":"VLOOKUP(B112,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},2.3E-3,{"$f":"(E112*(VLOOKUP($B112, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C112, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6994.7099779554992},{"$f":"(E112*VLOOKUP($B112, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7208.8116850000006},{"$f":"IF(C112=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H112*VLOOKUP($B112, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":16575.786700000001},23570.4966779555,{"$f":"VLOOKUP($B112, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B112, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":66321.538898385494},{"$f":"VLOOKUP($B112, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":66321.538898385494},{"$f":"IF($C112=\"Storage Site\",0,IF($C112=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N112*IF($C112=\"Interconnector\",VLOOKUP($B112,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B112,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1340.8290746647563},67662.367973050248,8.227470980503,1.8706381922079749]
[null,{"$f":"'Exit Prices'!A113","v":"Langage Power Station"},{"$f":"'Exit Prices'!B113","v":"POWER STATION"},{"$f":"VLOOKUP(B113,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},4.19E-2,{"$f":"(E113*(VLOOKUP($B113, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C113, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1575327.8387397318},{"$f":"(E113*VLOOKUP($B113, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3028894.1333199996},{"$f":"IF(C113=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H113*VLOOKUP($B113, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1460230.5845599996},3035558.4232997317,{"$f":"VLOOKUP($B113, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B113, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1465877.4050107873},{"$f":"VLOOKUP($B113, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1465877.4050107873},{"$f":"IF($C113=\"Storage Site\",0,IF($C113=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N113*IF($C113=\"Interconnector\",VLOOKUP($B113,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B113,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":118119.25786260031},1583996.6628733876,-0.4934801132420788,-0.47818607254755402]
[null,{"$f":"'Exit Prices'!A114","v":"Langholm"},{"$f":"'Exit Prices'!B114","v":"DNO"},{"$f":"VLOOKUP(B114,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},2.7000000000000001E-3,{"$f":"(E114*(VLOOKUP($B114, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C114, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1485.2078832735001},{"$f":"(E114*VLOOKUP($B114, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1530.6687449999999},{"$f":"IF(C114=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H114*VLOOKUP($B114, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2838.5161200000002},4323.7240032735008,{"$f":"VLOOKUP($B114, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B114, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":11995.992910422274},{"$f":"VLOOKUP($B114, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":11995.992910422274},{"$f":"IF($C114=\"Storage Site\",0,IF($C114=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N114*IF($C114=\"Interconnector\",VLOOKUP($B114,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B114,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":229.60991303058901},12225.602823452862,6.8604382426507025,1.8275631872424862]
[null,{"$f":"'Exit Prices'!A115","v":"Lauderhill"},{"$f":"'Exit Prices'!B115","v":"DNO"},{"$f":"VLOOKUP(B115,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E115*(VLOOKUP($B115, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C115, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E115*VLOOKUP($B115, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C115=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H115*VLOOKUP($B115, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B115, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B115, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B115, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C115=\"Storage Site\",0,IF($C115=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N115*IF($C115=\"Interconnector\",VLOOKUP($B115,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B115,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A116","v":"Leamington"},{"$f":"'Exit Prices'!B116","v":"DNO"},{"$f":"VLOOKUP(B116,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.55E-2,{"$f":"(E116*(VLOOKUP($B116, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C116, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":141969.5547503375},{"$f":"(E116*VLOOKUP($B116, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":146315.113625},{"$f":"IF(C116=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H116*VLOOKUP($B116, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":7225.9662199999993},149195.5209703375,{"$f":"VLOOKUP($B116, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B116, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":199745.14904697906},{"$f":"VLOOKUP($B116, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":199745.14904697906},{"$f":"IF($C116=\"Storage Site\",0,IF($C116=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N116*IF($C116=\"Interconnector\",VLOOKUP($B116,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B116,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":584.51437483334576},200329.66342181241,0.36923762936496124,0.34273242332550458]
[null,{"$f":"'Exit Prices'!A117","v":"Little Burdon"},{"$f":"'Exit Prices'!B117","v":"DNO"},{"$f":"VLOOKUP(B117,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},2.9999999999999997E-4,{"$f":"(E117*(VLOOKUP($B117, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C117, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":22226.541292798502},{"$f":"(E117*VLOOKUP($B117, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":22906.875494999997},{"$f":"IF(C117=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H117*VLOOKUP($B117, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":252449.01923999999},274675.56053279852,{"$f":"VLOOKUP($B117, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B117, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1615709.7689621353},{"$f":"VLOOKUP($B117, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1615709.7689621353},{"$f":"IF($C117=\"Storage Site\",0,IF($C117=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N117*IF($C117=\"Interconnector\",VLOOKUP($B117,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B117,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":20420.809642030108},1636130.5786041655,69.743944183856328,4.956593209204712]
[null,{"$f":"'Exit Prices'!A118","v":"Littleton Drew"},{"$f":"'Exit Prices'!B118","v":"DNO"},{"$f":"VLOOKUP(B118,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},2.4400000000000002E-2,{"$f":"(E118*(VLOOKUP($B118, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C118, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":198707.90658903401},{"$f":"(E118*VLOOKUP($B118, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":204790.17478000003},{"$f":"IF(C118=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H118*VLOOKUP($B118, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":21666.944199999998},220374.85078903401,{"$f":"VLOOKUP($B118, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B118, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":177597.98766267061},{"$f":"VLOOKUP($B118, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":177597.98766267061},{"$f":"IF($C118=\"Storage Site\",0,IF($C118=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N118*IF($C118=\"Interconnector\",VLOOKUP($B118,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B118,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1752.6570091843003},179350.64467185491,-0.13019740757553699,-0.18615647824738307]
[null,{"$f":"'Exit Prices'!A119","v":"Lockerbie"},{"$f":"'Exit Prices'!B119","v":"DNO"},{"$f":"VLOOKUP(B119,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1.6000000000000001E-3,{"$f":"(E119*(VLOOKUP($B119, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C119, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":38289.520851272013},{"$f":"(E119*VLOOKUP($B119, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":39461.52824},{"$f":"IF(C119=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H119*VLOOKUP($B119, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":191421.81146000003},229711.33231127204,{"$f":"VLOOKUP($B119, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B119, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":521882.42037958256},{"$f":"VLOOKUP($B119, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":521882.42037958256},{"$f":"IF($C119=\"Storage Site\",0,IF($C119=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N119*IF($C119=\"Interconnector\",VLOOKUP($B119,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B119,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":15484.268407638427},537366.68878722098,12.264489534473061,1.3393129254026452]
[null,{"$f":"'Exit Prices'!A120","v":"Lower Quinton"},{"$f":"'Exit Prices'!B120","v":"DNO"},{"$f":"VLOOKUP(B120,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.77E-2,{"$f":"(E120*(VLOOKUP($B120, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C120, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1672732.3773959207},{"$f":"(E120*VLOOKUP($B120, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1723933.1932350001},{"$f":"IF(C120=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H120*VLOOKUP($B120, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":559710.68999999994},2232443.0673959209,{"$f":"VLOOKUP($B120, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B120, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2060942.6920868687},{"$f":"VLOOKUP($B120, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2060942.6920868687},{"$f":"IF($C120=\"Storage Site\",0,IF($C120=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N120*IF($C120=\"Interconnector\",VLOOKUP($B120,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B120,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":45275.45993051854},2106218.1520173871,0.19904990142129367,-5.6541157632195034E-2]
[null,{"$f":"'Exit Prices'!A121","v":"Lupton"},{"$f":"'Exit Prices'!B121","v":"DNO"},{"$f":"VLOOKUP(B121,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},1.2500000000000001E-2,{"$f":"(E121*(VLOOKUP($B121, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C121, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":877252.19610125001},{"$f":"(E121*VLOOKUP($B121, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":904104.08750000002},{"$f":"IF(C121=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H121*VLOOKUP($B121, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":848588.99927999999},1725841.19538125,{"$f":"VLOOKUP($B121, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B121, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1194405.2676244495},{"$f":"VLOOKUP($B121, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1194405.2676244495},{"$f":"IF($C121=\"Storage Site\",0,IF($C121=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N121*IF($C121=\"Interconnector\",VLOOKUP($B121,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B121,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":68643.064927669097},1263048.3325521185,0.69785466041255184,-0.26815495195483352]
[null,{"$f":"'Exit Prices'!A122","v":"Luxborough Lane"},{"$f":"'Exit Prices'!B122","v":"DNO"},{"$f":"VLOOKUP(B122,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},1.2800000000000001E-2,{"$f":"(E122*(VLOOKUP($B122, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C122, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3476953.3343052035},{"$f":"(E122*VLOOKUP($B122, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3583379.7117439997},{"$f":"IF(C122=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H122*VLOOKUP($B122, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3792678.4720000001},7269631.8063052036,{"$f":"VLOOKUP($B122, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B122, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":6082796.735118445},{"$f":"VLOOKUP($B122, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":6082796.735118445},{"$f":"IF($C122=\"Storage Site\",0,IF($C122=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N122*IF($C122=\"Interconnector\",VLOOKUP($B122,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B122,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":306792.89364363631},6389589.6287620813,0.65806119180913258,-0.12105732463366731]
[null,{"$f":"'Exit Prices'!A123","v":"Lyneham (Choakford)"},{"$f":"'Exit Prices'!B123","v":"DNO"},{"$f":"VLOOKUP(B123,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},4.19E-2,{"$f":"(E123*(VLOOKUP($B123, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C123, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5998132.5866501983},{"$f":"(E123*VLOOKUP($B123, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6181729.9666600004},{"$f":"IF(C123=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H123*VLOOKUP($B123, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":664360.46841999982},6662493.0550701981,{"$f":"VLOOKUP($B123, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B123, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3121869.5902675097},{"$f":"VLOOKUP($B123, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3121869.5902675097},{"$f":"IF($C123=\"Storage Site\",0,IF($C123=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N123*IF($C123=\"Interconnector\",VLOOKUP($B123,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B123,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":53740.666928069993},3175610.2571955798,-0.4934801132420788,-0.52336006492660869]
[null,{"$f":"'Exit Prices'!A124","v":"Maelor"},{"$f":"'Exit Prices'!B124","v":"DNO"},{"$f":"VLOOKUP(B124,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WN)"},2.5999999999999999E-2,{"$f":"(E124*(VLOOKUP($B124, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C124, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4535840.2099152999},{"$f":"(E124*VLOOKUP($B124, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4674678.1510000005},{"$f":"IF(C124=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H124*VLOOKUP($B124, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1244216.2770400001},5780056.4869553,{"$f":"VLOOKUP($B124, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B124, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3804495.8750350038},{"$f":"VLOOKUP($B124, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3804495.8750350038},{"$f":"IF($C124=\"Storage Site\",0,IF($C124=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N124*IF($C124=\"Interconnector\",VLOOKUP($B124,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B124,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":100645.68213986313},3905141.557174867,-0.18372372095550385,-0.32437657555974203]
[null,{"$f":"'Exit Prices'!A125","v":"Malpas"},{"$f":"'Exit Prices'!B125","v":"DNO"},{"$f":"VLOOKUP(B125,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.5100000000000001E-2,{"$f":"(E125*(VLOOKUP($B125, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C125, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":60912.148108159003},{"$f":"(E125*VLOOKUP($B125, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":62776.61353000001},{"$f":"IF(C125=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H125*VLOOKUP($B125, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":17091.068499999998},78003.216608158997,{"$f":"VLOOKUP($B125, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B125, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":52922.812109692772},{"$f":"VLOOKUP($B125, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":52922.812109692772},{"$f":"IF($C125=\"Storage Site\",0,IF($C125=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N125*IF($C125=\"Interconnector\",VLOOKUP($B125,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B125,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1382.5106449932155},54305.322754685985,-0.15445485039215545,-0.3038066234180688]
[null,{"$f":"'Exit Prices'!A126","v":"Mappowder"},{"$f":"'Exit Prices'!B126","v":"DNO"},{"$f":"VLOOKUP(B126,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},3.2399999999999998E-2,{"$f":"(E126*(VLOOKUP($B126, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C126, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4177628.2370032747},{"$f":"(E126*VLOOKUP($B126, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4305501.6355799995},{"$f":"IF(C126=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H126*VLOOKUP($B126, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":883593.63179999997},5061221.8688032748,{"$f":"VLOOKUP($B126, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B126, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2811884.6345724305},{"$f":"VLOOKUP($B126, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2811884.6345724305},{"$f":"IF($C126=\"Storage Site\",0,IF($C126=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N126*IF($C126=\"Interconnector\",VLOOKUP($B126,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B126,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":71474.618559495895},2883359.2531319265,-0.34496347977910802,-0.43030372351297524]
[null,{"$f":"'Exit Prices'!A127","v":"Marchwood Power Station"},{"$f":"'Exit Prices'!B127","v":"POWER STATION"},{"$f":"VLOOKUP(B127,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.69E-2,{"$f":"(E127*(VLOOKUP($B127, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C127, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1517809.702687663},{"$f":"(E127*VLOOKUP($B127, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2918303.6006300002},{"$f":"IF(C127=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H127*VLOOKUP($B127, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2191439.8785399999},3709249.581227663,{"$f":"VLOOKUP($B127, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B127, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2199914.3398022531},{"$f":"VLOOKUP($B127, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2199914.3398022531},{"$f":"IF($C127=\"Storage Site\",0,IF($C127=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N127*IF($C127=\"Interconnector\",VLOOKUP($B127,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B127,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":177267.38149485443},2377181.7212971076,-0.21103407973394431,-0.35912057971835809]
[null,{"$f":"'Exit Prices'!A128","v":"Market Harborough"},{"$f":"'Exit Prices'!B128","v":"DNO"},{"$f":"VLOOKUP(B128,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.1599999999999999E-2,{"$f":"(E128*(VLOOKUP($B128, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C128, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":293025.52840879164},{"$f":"(E128*VLOOKUP($B128, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":301994.77317200002},{"$f":"IF(C128=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H128*VLOOKUP($B128, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":137045.6274},430071.15580879163,{"$f":"VLOOKUP($B128, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B128, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":554127.02652032266},{"$f":"VLOOKUP($B128, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":554127.02652032278},{"$f":"IF($C128=\"Storage Site\",0,IF($C128=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N128*IF($C128=\"Interconnector\",VLOOKUP($B128,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B128,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":11085.733974460045},565212.76049478282,0.82958476337559484,0.31423080311406598]
[null,{"$f":"'Exit Prices'!A129","v":"Matching Green"},{"$f":"'Exit Prices'!B129","v":"DNO"},{"$f":"VLOOKUP(B129,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},1.2E-2,{"$f":"(E129*(VLOOKUP($B129, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C129, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2462782.792754652},{"$f":"(E129*VLOOKUP($B129, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2538166.3328400003},{"$f":"IF(C129=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H129*VLOOKUP($B129, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1603744.054},4066526.846754652,{"$f":"VLOOKUP($B129, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B129, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5262048.6617425177},{"$f":"VLOOKUP($B129, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5262048.6617425177},{"$f":"IF($C129=\"Storage Site\",0,IF($C129=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N129*IF($C129=\"Interconnector\",VLOOKUP($B129,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B129,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":129728.18092090465},5391776.8426634222,0.76859860459640816,0.32589235134803163]
[null,{"$f":"'Exit Prices'!A130","v":"Medway (aka Isle of Grain Power Station, NOT Grain Power)"},{"$f":"'Exit Prices'!B130","v":"POWER STATION"},{"$f":"VLOOKUP(B130,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.06E-2,{"$f":"(E130*(VLOOKUP($B130, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C130, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":267419.84415962198},{"$f":"(E130*VLOOKUP($B130, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":514170.05221999995},{"$f":"IF(C130=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H130*VLOOKUP($B130, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":979833.49574000004},1247253.3398996219,{"$f":"VLOOKUP($B130, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B130, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":983622.58486100216},{"$f":"VLOOKUP($B130, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":983622.58486100216},{"$f":"IF($C130=\"Storage Site\",0,IF($C130=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N130*IF($C130=\"Interconnector\",VLOOKUP($B130,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B130,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":79259.540629742623},1062882.1254907448,1.0021870995431037,-0.14782178448503103]
[null,{"$f":"'Exit Prices'!A131","v":"Melkinthorpe"},{"$f":"'Exit Prices'!B131","v":"DNO"},{"$f":"VLOOKUP(B131,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},8.6E-3,{"$f":"(E131*(VLOOKUP($B131, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C131, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":74101.006097337988},{"$f":"(E131*VLOOKUP($B131, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":76369.170459999994},{"$f":"IF(C131=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H131*VLOOKUP($B131, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":51585.396499999995},125686.40259733799,{"$f":"VLOOKUP($B131, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B131, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":187905.01545636461},{"$f":"VLOOKUP($B131, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":187905.01545636461},{"$f":"IF($C131=\"Storage Site\",0,IF($C131=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N131*IF($C131=\"Interconnector\",VLOOKUP($B131,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B131,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":4172.7853227810629},192077.80077914568,1.4678120064135929,0.52823055485569159]
[null,{"$f":"'Exit Prices'!A132","v":"Mickle Trafford"},{"$f":"'Exit Prices'!B132","v":"DNO"},{"$f":"VLOOKUP(B132,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.6499999999999999E-2,{"$f":"(E132*(VLOOKUP($B132, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C132, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2775790.3600503276},{"$f":"(E132*VLOOKUP($B132, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2860754.7769249999},{"$f":"IF(C132=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H132*VLOOKUP($B132, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":954258.1202},{"$f":"I132+F132","v":3730048.4802503278},{"$f":"VLOOKUP($B132, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B132, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2267712.6058500633},{"$f":"VLOOKUP($B132, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2267712.6058500633},{"$f":"IF($C132=\"Storage Site\",0,IF($C132=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N132*IF($C132=\"Interconnector\",VLOOKUP($B132,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B132,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":77190.727381831937},{"$f":"O132+M132","v":2344903.3332318952},{"$f":"(K132-E132)/E132","v":-0.19912516018275853},{"$f":"IFERROR((P132-J132)/J132, 0)","v":-0.3713477597817908}]
[null,{"$f":"'Exit Prices'!A133","v":"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)"},{"$f":"'Exit Prices'!B133","v":"POWER STATION"},{"$f":"VLOOKUP(B133,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.0500000000000001E-2,{"$f":"(E133*(VLOOKUP($B133, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C133, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":490897.46197107009},{"$f":"(E133*VLOOKUP($B133, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":943852.07070000004},{"$f":"IF(C133=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H133*VLOOKUP($B133, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1815791.60268},2306689.0646510702,{"$f":"VLOOKUP($B133, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B133, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1822813.4040754766},{"$f":"VLOOKUP($B133, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1822813.4040754766},{"$f":"IF($C133=\"Storage Site\",0,IF($C133=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N133*IF($C133=\"Interconnector\",VLOOKUP($B133,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B133,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":146880.88224527281},1969694.2863207494,1.0212555481101806,-0.1460945835720158]
[null,{"$f":"'Exit Prices'!A134","v":"Milwich"},{"$f":"'Exit Prices'!B134","v":"DNO"},{"$f":"VLOOKUP(B134,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.9400000000000001E-2,{"$f":"(E134*(VLOOKUP($B134, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C134, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1307288.8104182913},{"$f":"(E134*VLOOKUP($B134, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1347303.7312360003},{"$f":"IF(C134=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H134*VLOOKUP($B134, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":462507.74460000003},1769796.5550182913,{"$f":"VLOOKUP($B134, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B134, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1463593.7760389082},{"$f":"VLOOKUP($B134, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1463593.7760389082},{"$f":"IF($C134=\"Storage Site\",0,IF($C134=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N134*IF($C134=\"Interconnector\",VLOOKUP($B134,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B134,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":37412.633405647131},1501006.4094445554,9.3978518307056599E-2,-0.15187629607006323]
[null,{"$f":"'Exit Prices'!A135","v":"Moffat (Irish Interconnector)"},{"$f":"'Exit Prices'!B135","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(B135,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},2.9999999999999997E-4,{"$f":"(E135*(VLOOKUP($B135, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C135, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":49262.381539800001},{"$f":"(E135*VLOOKUP($B135, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":111453.35189999999},{"$f":"IF(C135=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H135*VLOOKUP($B135, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":7504525.6946},7553788.0761398003,{"$f":"VLOOKUP($B135, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B135, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7470232.5173742846},{"$f":"VLOOKUP($B135, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7470232.5173742846},{"$f":"IF($C135=\"Storage Site\",0,IF($C135=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.5655152638884393E-3},{"$f":"(N135*IF($C135=\"Interconnector\",VLOOKUP($B135,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B135,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":581606.41203659866},8051838.9294108832,69.743944183856328,6.5933919280086697E-2]
[null,{"$f":"'Exit Prices'!A136","v":"Netherhowcleugh"},{"$f":"'Exit Prices'!B136","v":"DNO"},{"$f":"VLOOKUP(B136,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E136*(VLOOKUP($B136, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C136, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":114.07902486400002},{"$f":"(E136*VLOOKUP($B136, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":117.57088},{"$f":"IF(C136=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H136*VLOOKUP($B136, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":5803.0862999999999},5917.1653248639996,{"$f":"VLOOKUP($B136, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B136, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":24878.175035648823},{"$f":"VLOOKUP($B136, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":24878.175035648823},{"$f":"IF($C136=\"Storage Site\",0,IF($C136=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N136*IF($C136=\"Interconnector\",VLOOKUP($B136,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B136,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":469.41644307167167},25347.591478720493,211.23183255156897,3.283738933608904]
[null,{"$f":"'Exit Prices'!A137","v":"Pannal"},{"$f":"'Exit Prices'!B137","v":"DNO"},{"$f":"VLOOKUP(B137,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},6.0000000000000001E-3,{"$f":"(E137*(VLOOKUP($B137, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C137, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2710598.3791346406},{"$f":"(E137*VLOOKUP($B137, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2793567.3287999998},{"$f":"IF(C137=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H137*VLOOKUP($B137, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3951849.8199400003},6662448.1990746409,{"$f":"VLOOKUP($B137, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B137, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":9852050.8054029923},{"$f":"VLOOKUP($B137, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":9852050.8054029923},{"$f":"IF($C137=\"Storage Site\",0,IF($C137=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N137*IF($C137=\"Interconnector\",VLOOKUP($B137,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B137,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":319668.39542428678},10171719.200827278,2.5371972091928163,0.52672394544696743]
[null,{"$f":"'Exit Prices'!A138","v":"Partington"},{"$f":"'Exit Prices'!B138","v":"DNO"},{"$f":"VLOOKUP(B138,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.2800000000000001E-2,{"$f":"(E138*(VLOOKUP($B138, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C138, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4458754.6671183268},{"$f":"(E138*VLOOKUP($B138, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4595233.0898880009},{"$f":"IF(C138=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H138*VLOOKUP($B138, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":536661.88399999996},4995416.5511183264,{"$f":"VLOOKUP($B138, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B138, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4224950.564630447},{"$f":"VLOOKUP($B138, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4224950.564630447},{"$f":"IF($C138=\"Storage Site\",0,IF($C138=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N138*IF($C138=\"Interconnector\",VLOOKUP($B138,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B138,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":43411.022979172667},4268361.5876096198,-6.9158629159785184E-2,-0.14554441177601904]
[null,{"$f":"'Exit Prices'!A139","v":"Partington Max Refill"},{"$f":"'Exit Prices'!B139","v":"STORAGE SITE"},{"$f":"VLOOKUP(B139,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.2800000000000001E-2,{"$f":"(E139*(VLOOKUP($B139, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C139, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E139*VLOOKUP($B139, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C139=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H139*VLOOKUP($B139, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B139, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B139, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B139, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C139=\"Storage Site\",0,IF($C139=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N139*IF($C139=\"Interconnector\",VLOOKUP($B139,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B139,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.86968220808236985,0]
[null,{"$f":"'Exit Prices'!A140","v":"Paull"},{"$f":"'Exit Prices'!B140","v":"DNO"},{"$f":"VLOOKUP(B140,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},1E-4,{"$f":"(E140*(VLOOKUP($B140, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C140, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":16595.404534479501},{"$f":"(E140*VLOOKUP($B140, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":17103.374765},{"$f":"IF(C140=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H140*VLOOKUP($B140, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1004671.4561399999},1021266.8606744794,{"$f":"VLOOKUP($B140, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B140, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3619099.8239017096},{"$f":"VLOOKUP($B140, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3619099.8239017096},{"$f":"IF($C140=\"Storage Site\",0,IF($C140=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N140*IF($C140=\"Interconnector\",VLOOKUP($B140,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B140,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":81268.70375801163},3700368.5276597212,211.23183255156897,2.6233120550057523]
[null,{"$f":"'Exit Prices'!A141","v":"Pembroke Power Station"},{"$f":"'Exit Prices'!B141","v":"POWER STATION"},{"$f":"VLOOKUP(B141,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E141*(VLOOKUP($B141, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C141, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":14262.946590970001},{"$f":"(E141*VLOOKUP($B141, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":27423.469700000001},{"$f":"IF(C141=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H141*VLOOKUP($B141, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":5539540.8794000009},5553803.8259909712,{"$f":"VLOOKUP($B141, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B141, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5560962.6966503169},{"$f":"VLOOKUP($B141, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5560962.6966503169},{"$f":"IF($C141=\"Storage Site\",0,IF($C141=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N141*IF($C141=\"Interconnector\",VLOOKUP($B141,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B141,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":448098.03636007762},6009060.7330103945,211.23183255156897,8.1972089991527802E-2]
[null,{"$f":"'Exit Prices'!A142","v":"Peterborough (Peterborough Power Station)"},{"$f":"'Exit Prices'!B142","v":"POWER STATION"},{"$f":"VLOOKUP(B142,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},7.4999999999999997E-3,{"$f":"(E142*(VLOOKUP($B142, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C142, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4683.4569416249997},{"$f":"(E142*VLOOKUP($B142, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":9004.9162500000002},{"$f":"IF(C142=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H142*VLOOKUP($B142, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":24253.241099999999},28936.698041625001,{"$f":"VLOOKUP($B142, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B142, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":24347.03019008581},{"$f":"VLOOKUP($B142, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":24347.03019008581},{"$f":"IF($C142=\"Storage Site\",0,IF($C142=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N142*IF($C142=\"Interconnector\",VLOOKUP($B142,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B142,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1961.8647012231543},26308.894891308966,1.8297577673542533,-9.0812128824649577E-2]
[null,{"$f":"'Exit Prices'!A143","v":"Peterborough Eye (Tee)"},{"$f":"'Exit Prices'!B143","v":"DNO"},{"$f":"VLOOKUP(B143,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},7.1000000000000004E-3,{"$f":"(E143*(VLOOKUP($B143, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C143, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":513555.08230990899},{"$f":"(E143*VLOOKUP($B143, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":529274.53603000008},{"$f":"IF(C143=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H143*VLOOKUP($B143, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":444457.77200000006},958012.85430990905,{"$f":"VLOOKUP($B143, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B143, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1577398.4205289562},{"$f":"VLOOKUP($B143, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1577398.4205289562},{"$f":"IF($C143=\"Storage Site\",0,IF($C143=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N143*IF($C143=\"Interconnector\",VLOOKUP($B143,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B143,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":35952.556216129349},1613350.9767450856,1.9891807401629433,0.68405984271186004]
[null,{"$f":"'Exit Prices'!A144","v":"Peters Green"},{"$f":"'Exit Prices'!B144","v":"DNO"},{"$f":"VLOOKUP(B144,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},1.21E-2,{"$f":"(E144*(VLOOKUP($B144, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C144, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4797990.1427936284},{"$f":"(E144*VLOOKUP($B144, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4944852.2547599999},{"$f":"IF(C144=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H144*VLOOKUP($B144, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3425233.4424000001},8223223.5851936284,{"$f":"VLOOKUP($B144, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B144, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":8726179.8367710561},{"$f":"VLOOKUP($B144, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":8726179.8367710561},{"$f":"IF($C144=\"Storage Site\",0,IF($C144=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N144*IF($C144=\"Interconnector\",VLOOKUP($B144,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B144,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":277069.96175837429},9003249.7985294312,0.75398208720304949,9.4856500647785294E-2]
[null,{"$f":"'Exit Prices'!A145","v":"Peters Green South Mimms"},{"$f":"'Exit Prices'!B145","v":"DNO"},{"$f":"VLOOKUP(B145,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},1.21E-2,{"$f":"(E145*(VLOOKUP($B145, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C145, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7065482.5367604783},{"$f":"(E145*VLOOKUP($B145, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7281750.5274249995},{"$f":"IF(C145=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H145*VLOOKUP($B145, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":4512337.3877999997},11577819.924560478,{"$f":"VLOOKUP($B145, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B145, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":12768960.794350144},{"$f":"VLOOKUP($B145, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":12768960.794350144},{"$f":"IF($C145=\"Storage Site\",0,IF($C145=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N145*IF($C145=\"Interconnector\",VLOOKUP($B145,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B145,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":365006.6976464566},13133967.491996599,0.75398208720304949,0.13440764993546023]
[null,{"$f":"'Exit Prices'!A146","v":"Phillips Petroleum, Teesside"},{"$f":"'Exit Prices'!B146","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B146,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E146*(VLOOKUP($B146, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C146, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":53.103676416999996},{"$f":"(E146*VLOOKUP($B146, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":65.893629999999987},{"$f":"IF(C146=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H146*VLOOKUP($B146, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":13310.51326},13363.616936417,{"$f":"VLOOKUP($B146, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B146, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":13712.023694331725},{"$f":"VLOOKUP($B146, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":13712.023694331729},{"$f":"IF($C146=\"Storage Site\",0,IF($C146=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N146*IF($C146=\"Interconnector\",VLOOKUP($B146,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B146,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1076.6984095975829},14788.722103929311,211.23183255156897,0.10664067776656912]
[null,{"$f":"'Exit Prices'!A147","v":"Pickering"},{"$f":"'Exit Prices'!B147","v":"DNO"},{"$f":"VLOOKUP(B147,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},2.7000000000000001E-3,{"$f":"(E147*(VLOOKUP($B147, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C147, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":80123.369397246031},{"$f":"(E147*VLOOKUP($B147, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":82575.872820000019},{"$f":"IF(C147=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H147*VLOOKUP($B147, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":214990.49880000003},295113.86819724605,{"$f":"VLOOKUP($B147, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B147, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":647154.7734651441},{"$f":"VLOOKUP($B147, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":647154.7734651441},{"$f":"IF($C147=\"Storage Site\",0,IF($C147=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N147*IF($C147=\"Interconnector\",VLOOKUP($B147,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B147,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":17390.758989901718},664545.53245504585,6.8604382426507025,1.2518275285215732]
[null,{"$f":"'Exit Prices'!A148","v":"Pickmere (Winnington Power, aka Brunner Mond)"},{"$f":"'Exit Prices'!B148","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B148,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.3400000000000001E-2,{"$f":"(E148*(VLOOKUP($B148, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C148, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":375421.6156256281},{"$f":"(E148*VLOOKUP($B148, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":465841.43892000004},{"$f":"IF(C148=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H148*VLOOKUP($B148, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":402136.62676000001},777558.24238562817,{"$f":"VLOOKUP($B148, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B148, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":414267.04190757527},{"$f":"VLOOKUP($B148, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":414267.04190757521},{"$f":"IF($C148=\"Storage Site\",0,IF($C148=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N148*IF($C148=\"Interconnector\",VLOOKUP($B148,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B148,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":32529.163828309709},446796.2057358849,-9.302635661722658E-2,-0.42538554492706748]
[null,{"$f":"'Exit Prices'!A149","v":"Pitcairngreen"},{"$f":"'Exit Prices'!B149","v":"DNO"},{"$f":"VLOOKUP(B149,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E149*(VLOOKUP($B149, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C149, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1218.4675326645004},{"$f":"(E149*VLOOKUP($B149, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1255.7637150000005},{"$f":"IF(C149=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H149*VLOOKUP($B149, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":43060.582399999999},44279.0499326645,{"$f":"VLOOKUP($B149, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B149, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":265086.68626176578},{"$f":"VLOOKUP($B149, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":265086.68626176578},{"$f":"IF($C149=\"Storage Site\",0,IF($C149=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N149*IF($C149=\"Interconnector\",VLOOKUP($B149,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B149,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":3483.2060703289262},268569.89233209472,211.23183255156897,5.0653941929763864]
[null,{"$f":"'Exit Prices'!A150","v":"Pucklechurch"},{"$f":"'Exit Prices'!B150","v":"DNO"},{"$f":"VLOOKUP(B150,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},2.5399999999999999E-2,{"$f":"(E150*(VLOOKUP($B150, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C150, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2040965.3015061149},{"$f":"(E150*VLOOKUP($B150, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2103437.3920499999},{"$f":"IF(C150=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H150*VLOOKUP($B150, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":507713.44579999999},2548678.747306115,{"$f":"VLOOKUP($B150, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B150, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1752324.865142988},{"$f":"VLOOKUP($B150, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1752324.865142988},{"$f":"IF($C150=\"Storage Site\",0,IF($C150=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N150*IF($C150=\"Interconnector\",VLOOKUP($B150,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B150,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":41069.359907175254},1793394.2250501632,-0.16444160412768111,-0.29634355567733567]
[null,{"$f":"'Exit Prices'!A151","v":"Rawcliffe"},{"$f":"'Exit Prices'!B151","v":"DNO"},{"$f":"VLOOKUP(B151,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},1.6000000000000001E-3,{"$f":"(E151*(VLOOKUP($B151, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C151, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":28594.294041008005},{"$f":"(E151*VLOOKUP($B151, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":29469.539360000002},{"$f":"IF(C151=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H151*VLOOKUP($B151, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":95288.603520000004},123882.89756100801,{"$f":"VLOOKUP($B151, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B151, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":389737.42818907538},{"$f":"VLOOKUP($B151, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":389737.42818907538},{"$f":"IF($C151=\"Storage Site\",0,IF($C151=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N151*IF($C151=\"Interconnector\",VLOOKUP($B151,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B151,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":7707.973829309617},397445.40201838501,12.264489534473061,2.2082346299872184]
[null,{"$f":"'Exit Prices'!A152","v":"Rollswood Kintore"},{"$f":"'Exit Prices'!B152","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B152,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E152*(VLOOKUP($B152, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C152, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E152*VLOOKUP($B152, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C152=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H152*VLOOKUP($B152, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B152, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B152, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B152, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C152=\"Storage Site\",0,IF($C152=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N152*IF($C152=\"Interconnector\",VLOOKUP($B152,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B152,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A153","v":"Roosecote Power Station (Barrow)"},{"$f":"'Exit Prices'!B153","v":"POWER STATION"},{"$f":"VLOOKUP(B153,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},8.3000000000000001E-3,{"$f":"(E153*(VLOOKUP($B153, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C153, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E153*VLOOKUP($B153, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C153=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H153*VLOOKUP($B153, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B153, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B153, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B153, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C153=\"Storage Site\",0,IF($C153=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N153*IF($C153=\"Interconnector\",VLOOKUP($B153,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B153,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,1.5570100307417949,0]
[null,{"$f":"'Exit Prices'!A154","v":"Rosehill (Saltend Power Station)"},{"$f":"'Exit Prices'!B154","v":"POWER STATION"},{"$f":"VLOOKUP(B154,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E154*(VLOOKUP($B154, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C154, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":8030.8153978360015},{"$f":"(E154*VLOOKUP($B154, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":15440.906359999999},{"$f":"IF(C154=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H154*VLOOKUP($B154, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3119063.0847200002},3127093.900117836,{"$f":"VLOOKUP($B154, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B154, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3131124.7340241065},{"$f":"VLOOKUP($B154, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3131124.7340241065},{"$f":"IF($C154=\"Storage Site\",0,IF($C154=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N154*IF($C154=\"Interconnector\",VLOOKUP($B154,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B154,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":252303.58868614768},3383428.3227102542,211.23183255156897,8.1972089991528232E-2]
[null,{"$f":"'Exit Prices'!A155","v":"Ross (SW)"},{"$f":"'Exit Prices'!B155","v":"DNO"},{"$f":"VLOOKUP(B155,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},1.44E-2,{"$f":"(E155*(VLOOKUP($B155, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C155, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":205187.054895576},{"$f":"(E155*VLOOKUP($B155, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":211467.64392},{"$f":"IF(C155=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H155*VLOOKUP($B155, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":118970.90171999998},324157.956615576,{"$f":"VLOOKUP($B155, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B155, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":310742.16321311507},{"$f":"VLOOKUP($B155, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":310742.16321311507},{"$f":"IF($C155=\"Storage Site\",0,IF($C155=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N155*IF($C155=\"Interconnector\",VLOOKUP($B155,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B155,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":9623.6544878596451},320365.8177009747,0.47383217049700688,-1.1698429229360093E-2]
[null,{"$f":"'Exit Prices'!A156","v":"Ross (WM)"},{"$f":"'Exit Prices'!B156","v":"DNO"},{"$f":"VLOOKUP(B156,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.44E-2,{"$f":"(E156*(VLOOKUP($B156, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C156, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":511207.70651676017},{"$f":"(E156*VLOOKUP($B156, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":526855.30920000002},{"$f":"IF(C156=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H156*VLOOKUP($B156, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":447172.27830000001},958379.98481676017,{"$f":"VLOOKUP($B156, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B156, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":777348.71874531312},{"$f":"VLOOKUP($B156, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":777348.71874531312},{"$f":"IF($C156=\"Storage Site\",0,IF($C156=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N156*IF($C156=\"Interconnector\",VLOOKUP($B156,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B156,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":36172.134872411196},813520.85361772426,0.47383217049700688,-0.15114999634172516]
[null,{"$f":"'Exit Prices'!A157","v":"Roudham Heath"},{"$f":"'Exit Prices'!B157","v":"DNO"},{"$f":"VLOOKUP(B157,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},2.7000000000000001E-3,{"$f":"(E157*(VLOOKUP($B157, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C157, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":208980.75656485354},{"$f":"(E157*VLOOKUP($B157, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":215377.46734500001},{"$f":"IF(C157=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H157*VLOOKUP($B157, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":787669.89179999987},996650.64836485335,{"$f":"VLOOKUP($B157, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B157, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1283001.0210678042},{"$f":"VLOOKUP($B157, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1283001.0210678042},{"$f":"IF($C157=\"Storage Site\",0,IF($C157=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N157*IF($C157=\"Interconnector\",VLOOKUP($B157,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B157,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":63715.26801581504},1346716.2890836191,6.8604382426507025,0.35124207393342699]
[null,{"$f":"'Exit Prices'!A158","v":"Royston"},{"$f":"'Exit Prices'!B158","v":"DNO"},{"$f":"VLOOKUP(B158,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},9.2999999999999992E-3,{"$f":"(E158*(VLOOKUP($B158, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C158, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":77987.175624629992},{"$f":"(E158*VLOOKUP($B158, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":80374.292100000006},{"$f":"IF(C158=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H158*VLOOKUP($B158, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":79676.276020000005},157663.45164463,{"$f":"VLOOKUP($B158, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B158, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":182874.42034419259},{"$f":"VLOOKUP($B158, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":182874.42034419259},{"$f":"IF($C158=\"Storage Site\",0,IF($C158=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N158*IF($C158=\"Interconnector\",VLOOKUP($B158,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B158,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":6445.0797649700871},189319.50010916268,1.2820627156082689,0.20078241427749993]
[null,{"$f":"'Exit Prices'!A159","v":"Rugby"},{"$f":"'Exit Prices'!B159","v":"DNO"},{"$f":"VLOOKUP(B159,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.4200000000000001E-2,{"$f":"(E159*(VLOOKUP($B159, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C159, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3169155.4178686575},{"$f":"(E159*VLOOKUP($B159, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3266160.3811900001},{"$f":"IF(C159=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H159*VLOOKUP($B159, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2420034.1946},5589189.612468658,{"$f":"VLOOKUP($B159, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B159, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4950625.7102597347},{"$f":"VLOOKUP($B159, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4950625.7102597347},{"$f":"IF($C159=\"Storage Site\",0,IF($C159=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N159*IF($C159=\"Interconnector\",VLOOKUP($B159,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B159,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":195758.56449712798},5146384.2747568628,0.49459037008147166,-7.9225320379892245E-2]
[null,{"$f":"'Exit Prices'!A160","v":"Ryehouse"},{"$f":"'Exit Prices'!B160","v":"POWER STATION"},{"$f":"VLOOKUP(B160,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.3599999999999999E-2,{"$f":"(E160*(VLOOKUP($B160, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C160, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":178519.04411264},{"$f":"(E160*VLOOKUP($B160, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":343239.84639999998},{"$f":"IF(C160=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H160*VLOOKUP($B160, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":509812.12479999999},688331.16891263996,{"$f":"VLOOKUP($B160, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B160, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":511783.60626520123},{"$f":"VLOOKUP($B160, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":511783.60626520123},{"$f":"IF($C160=\"Storage Site\",0,IF($C160=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N160*IF($C160=\"Interconnector\",VLOOKUP($B160,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B160,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":41239.123784601863},553022.73004980315,0.56052818052624265,-0.19657462130704351]
[null,{"$f":"'Exit Prices'!A161","v":"Saddle Bow (Kings Lynn)"},{"$f":"'Exit Prices'!B161","v":"POWER STATION"},{"$f":"VLOOKUP(B161,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},3.5000000000000001E-3,{"$f":"(E161*(VLOOKUP($B161, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C161, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0.20023849999999999},{"$f":"(E161*VLOOKUP($B161, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0.38500000000000001},{"$f":"IF(C161=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H161*VLOOKUP($B161, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2.222},2.4222384999999997,{"$f":"VLOOKUP($B161, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B161, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2.230592639528524},{"$f":"VLOOKUP($B161, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2.230592639528524},{"$f":"IF($C161=\"Storage Site\",0,IF($C161=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N161*IF($C161=\"Interconnector\",VLOOKUP($B161,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B161,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0.17973941495670234},2.4103320544852265,5.0637666443305429,-4.9154719961611E-3]
[null,{"$f":"'Exit Prices'!A162","v":"Saltend BPHP (BP Saltend HP)"},{"$f":"'Exit Prices'!B162","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B162,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E162*(VLOOKUP($B162, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C162, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1310.4397473090003},{"$f":"(E162*VLOOKUP($B162, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1626.0575100000001},{"$f":"IF(C162=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H162*VLOOKUP($B162, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":328463.61702000001},329774.05676730903,{"$f":"VLOOKUP($B162, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B162, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":338371.69246050122},{"$f":"VLOOKUP($B162, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":338371.69246050122},{"$f":"IF($C162=\"Storage Site\",0,IF($C162=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N162*IF($C162=\"Interconnector\",VLOOKUP($B162,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B162,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":26569.693230304747},364941.38569080597,211.23183255156897,0.10664067776656933]
[null,{"$f":"'Exit Prices'!A163","v":"Saltfleetby Storage (Theddlethorpe)"},{"$f":"'Exit Prices'!B163","v":"STORAGE SITE"},{"$f":"VLOOKUP(B163,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},1E-4,{"$f":"(E163*(VLOOKUP($B163, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C163, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E163*VLOOKUP($B163, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C163=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H163*VLOOKUP($B163, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B163, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B163, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B163, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C163=\"Storage Site\",0,IF($C163=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N163*IF($C163=\"Interconnector\",VLOOKUP($B163,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B163,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,28.712456557219664,0]
[null,{"$f":"'Exit Prices'!A164","v":"Saltwick Pressure Controlled"},{"$f":"'Exit Prices'!B164","v":"DNO"},{"$f":"VLOOKUP(B164,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E164*(VLOOKUP($B164, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C164, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2185.7311243595004},{"$f":"(E164*VLOOKUP($B164, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2252.6343649999999},{"$f":"IF(C164=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H164*VLOOKUP($B164, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":738203.72779999999},740389.45892435953,{"$f":"VLOOKUP($B164, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B164, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":438163.33591993223},{"$f":"VLOOKUP($B164, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":438163.33591993223},{"$f":"IF($C164=\"Storage Site\",0,IF($C164=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N164*IF($C164=\"Interconnector\",VLOOKUP($B164,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B164,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":59713.909160048956},497877.24507998116,211.23183255156897,-0.3275468213670964]
[null,{"$f":"'Exit Prices'!A165","v":"Saltwick Volumetric Controlled"},{"$f":"'Exit Prices'!B165","v":"DNO"},{"$f":"VLOOKUP(B165,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},1E-4,{"$f":"(E165*(VLOOKUP($B165, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C165, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":14077.5826510435},{"$f":"(E165*VLOOKUP($B165, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":14508.484645},{"$f":"IF(C165=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H165*VLOOKUP($B165, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":152758.50039999999},166836.0830510435,{"$f":"VLOOKUP($B165, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B165, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3070017.1717718984},{"$f":"VLOOKUP($B165, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3070017.1717718984},{"$f":"IF($C165=\"Storage Site\",0,IF($C165=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N165*IF($C165=\"Interconnector\",VLOOKUP($B165,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B165,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":12356.761247326365},3082373.9330192246,211.23183255156897,17.475463320942222]
[null,{"$f":"'Exit Prices'!A166","v":"Samlesbury"},{"$f":"'Exit Prices'!B166","v":"DNO"},{"$f":"VLOOKUP(B166,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},1.77E-2,{"$f":"(E166*(VLOOKUP($B166, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C166, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6259762.5765499389},{"$f":"(E166*VLOOKUP($B166, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6451368.2124600001},{"$f":"IF(C166=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H166*VLOOKUP($B166, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1810114.5704399997},8069877.1469899388,{"$f":"VLOOKUP($B166, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B166, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7712537.9472976578},{"$f":"VLOOKUP($B166, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7712537.9472976578},{"$f":"IF($C166=\"Storage Site\",0,IF($C166=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N166*IF($C166=\"Interconnector\",VLOOKUP($B166,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B166,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":146421.66241921161},7858959.6097168699,0.19904990142129367,-2.6136400025834481E-2]
[null,{"$f":"'Exit Prices'!A167","v":"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)"},{"$f":"'Exit Prices'!B167","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B167,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1.8200000000000001E-2,{"$f":"(E167*(VLOOKUP($B167, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C167, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":16106.6899994},{"$f":"(E167*VLOOKUP($B167, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":19985.966},{"$f":"IF(C167=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H167*VLOOKUP($B167, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":22182.225999999995},38288.915999399993,{"$f":"VLOOKUP($B167, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B167, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":22851.350850539726},{"$f":"VLOOKUP($B167, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":22851.350850539726},{"$f":"IF($C167=\"Storage Site\",0,IF($C167=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N167*IF($C167=\"Interconnector\",VLOOKUP($B167,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B167,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1794.3385795127595},24645.689430052484,0.16610897006356581,-0.35632313460013615]
[null,{"$f":"'Exit Prices'!A168","v":"Seabank (DN)"},{"$f":"'Exit Prices'!B168","v":"DNO"},{"$f":"VLOOKUP(B168,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},2.7699999999999999E-2,{"$f":"(E168*(VLOOKUP($B168, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C168, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5003150.0407387437},{"$f":"(E168*VLOOKUP($B168, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5156291.9104800001},{"$f":"IF(C168=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H168*VLOOKUP($B168, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1242743.3799000001},6245893.4206387438,{"$f":"VLOOKUP($B168, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B168, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3938913.8027669494},{"$f":"VLOOKUP($B168, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3938913.8027669494},{"$f":"IF($C168=\"Storage Site\",0,IF($C168=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N168*IF($C168=\"Interconnector\",VLOOKUP($B168,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B168,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":100526.53827387077},4039440.3410408203,-0.23382009909180868,-0.35326460619820788]
[null,{"$f":"'Exit Prices'!A169","v":"Seabank (Seabank Power Station phase II)"},{"$f":"'Exit Prices'!B169","v":"POWER STATION"},{"$f":"VLOOKUP(B169,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.75E-2,{"$f":"(E169*(VLOOKUP($B169, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C169, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":401617.88888952503},{"$f":"(E169*VLOOKUP($B169, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":772193.59525000001},{"$f":"IF(C169=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H169*VLOOKUP($B169, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":567211.29541999998},968829.18430952495,{"$f":"VLOOKUP($B169, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B169, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":569404.74375395628},{"$f":"VLOOKUP($B169, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":569404.7437539564},{"$f":"IF($C169=\"Storage Site\",0,IF($C169=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N169*IF($C169=\"Interconnector\",VLOOKUP($B169,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B169,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":45882.190097040533},615286.93385099689,-0.22824788163065823,-0.36491701136201232]
[null,{"$f":"'Exit Prices'!A170","v":"Seal Sands TGPP"},{"$f":"'Exit Prices'!B170","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B170,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E170*(VLOOKUP($B170, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C170, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E170*VLOOKUP($B170, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C170=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H170*VLOOKUP($B170, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B170, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B170, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B170, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C170=\"Storage Site\",0,IF($C170=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N170*IF($C170=\"Interconnector\",VLOOKUP($B170,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B170,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A171","v":"Sellafield Power Station"},{"$f":"'Exit Prices'!B171","v":"POWER STATION"},{"$f":"VLOOKUP(B171,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.3100000000000001E-2,{"$f":"(E171*(VLOOKUP($B171, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C171, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":135026.21028388801},{"$f":"(E171*VLOOKUP($B171, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":259615.86288000003},{"$f":"IF(C171=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H171*VLOOKUP($B171, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":400323.69696000003},535349.90724388801,{"$f":"VLOOKUP($B171, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B171, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":401871.77851837227},{"$f":"VLOOKUP($B171, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":401871.77851837227},{"$f":"IF($C171=\"Storage Site\",0,IF($C171=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N171*IF($C171=\"Interconnector\",VLOOKUP($B171,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B171,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":32382.514439646537},434254.29295801884,0.62009032482113724,-0.18884025740535582]
[null,{"$f":"'Exit Prices'!A172","v":"Shellstar (aka Kemira, not Kemira CHP)"},{"$f":"'Exit Prices'!B172","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B172,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.7199999999999998E-2,{"$f":"(E172*(VLOOKUP($B172, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C172, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":841975.04507001606},{"$f":"(E172*VLOOKUP($B172, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1044763.67424},{"$f":"IF(C172=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H172*VLOOKUP($B172, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":775890.66983999999},1617865.7149100159,{"$f":"VLOOKUP($B172, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B172, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":799295.3420533234},{"$f":"VLOOKUP($B172, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":799295.3420533234},{"$f":"IF($C172=\"Storage Site\",0,IF($C172=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N172*IF($C172=\"Interconnector\",VLOOKUP($B172,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B172,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":62762.43702403488},862057.77907735831,-0.21973590973687868,-0.46716357783420542]
[null,{"$f":"'Exit Prices'!A173","v":"Shorne"},{"$f":"'Exit Prices'!B173","v":"DNO"},{"$f":"VLOOKUP(B173,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},1.21E-2,{"$f":"(E173*(VLOOKUP($B173, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C173, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2068927.6025234468},{"$f":"(E173*VLOOKUP($B173, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2132255.593655},{"$f":"IF(C173=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H173*VLOOKUP($B173, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1367.6409999999998},2070295.2435234468,{"$f":"VLOOKUP($B173, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B173, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3728830.5004030447},{"$f":"VLOOKUP($B173, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3728830.5004030447},{"$f":"IF($C173=\"Storage Site\",0,IF($C173=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N173*IF($C173=\"Interconnector\",VLOOKUP($B173,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B173,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":110.62960990585029},3728941.1300129504,0.75398208720304949,0.80116393624449667]
[null,{"$f":"'Exit Prices'!A174","v":"Shotwick (Bridgewater Paper)"},{"$f":"'Exit Prices'!B174","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B174,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.75E-2,{"$f":"(E174*(VLOOKUP($B174, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C174, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":13383.24644855},{"$f":"(E174*VLOOKUP($B174, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":16606.584500000001},{"$f":"IF(C174=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H174*VLOOKUP($B174, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":12198.291160000001},25581.537608550003,{"$f":"VLOOKUP($B174, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B174, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":12566.251514802765},{"$f":"VLOOKUP($B174, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":12566.251514802765},{"$f":"IF($C174=\"Storage Site\",0,IF($C174=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N174*IF($C174=\"Interconnector\",VLOOKUP($B174,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B174,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":986.72984544100564},13552.981360243772,-0.22824788163065823,-0.47020458396081638]
[null,{"$f":"'Exit Prices'!A175","v":"Shustoke"},{"$f":"'Exit Prices'!B175","v":"DNO"},{"$f":"VLOOKUP(B175,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.7899999999999999E-2,{"$f":"(E175*(VLOOKUP($B175, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C175, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":177110.04849174034},{"$f":"(E175*VLOOKUP($B175, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":182531.22590100003},{"$f":"IF(C175=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H175*VLOOKUP($B175, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":959.904},178069.95249174035,{"$f":"VLOOKUP($B175, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B175, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":143312.79310755435},{"$f":"VLOOKUP($B175, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":143312.79310755432},{"$f":"IF($C175=\"Storage Site\",0,IF($C175=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N175*IF($C175=\"Interconnector\",VLOOKUP($B175,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B175,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":77.647427261295419},143390.4405348156,0.18565269581882121,-0.1947521829014546]
[null,{"$f":"'Exit Prices'!A176","v":"Silk Willoughby"},{"$f":"'Exit Prices'!B176","v":"DNO"},{"$f":"VLOOKUP(B176,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},3.8E-3,{"$f":"(E176*(VLOOKUP($B176, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C176, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":29649.319608490001},{"$f":"(E176*VLOOKUP($B176, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":30556.8583},{"$f":"IF(C176=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H176*VLOOKUP($B176, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":60992.277940000007},90641.597548490012,{"$f":"VLOOKUP($B176, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B176, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":170154.66247543576},{"$f":"VLOOKUP($B176, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":170154.66247543576},{"$f":"IF($C176=\"Storage Site\",0,IF($C176=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N176*IF($C176=\"Interconnector\",VLOOKUP($B176,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B176,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":4933.7157307885618},175088.37820622433,4.5850482250412892,0.9316559167280597]
[null,{"$f":"'Exit Prices'!A177","v":"Soutra"},{"$f":"'Exit Prices'!B177","v":"DNO"},{"$f":"VLOOKUP(B177,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E177*(VLOOKUP($B177, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C177, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3799.0671857025004},{"$f":"(E177*VLOOKUP($B177, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3915.3531750000002},{"$f":"IF(C177=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H177*VLOOKUP($B177, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":151745.26839999997},155544.33558570247,{"$f":"VLOOKUP($B177, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B177, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":828494.62055598607},{"$f":"VLOOKUP($B177, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":828494.62055598607},{"$f":"IF($C177=\"Storage Site\",0,IF($C177=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N177*IF($C177=\"Interconnector\",VLOOKUP($B177,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B177,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":12274.800074106108},840769.42063009215,211.23183255156897,4.4053361536064521]
[null,{"$f":"'Exit Prices'!A178","v":"Spalding 2 (South Holland) Power Station"},{"$f":"'Exit Prices'!B178","v":"POWER STATION"},{"$f":"VLOOKUP(B178,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},5.1999999999999998E-3,{"$f":"(E178*(VLOOKUP($B178, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C178, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E178*VLOOKUP($B178, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C178=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H178*VLOOKUP($B178, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B178, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B178, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B178, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C178=\"Storage Site\",0,IF($C178=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N178*IF($C178=\"Interconnector\",VLOOKUP($B178,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B178,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,3.0813813952224809,0]
[null,{"$f":"'Exit Prices'!A179","v":"St Fergus"},{"$f":"'Exit Prices'!B179","v":"DNO"},{"$f":"VLOOKUP(B179,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},1E-4,{"$f":"(E179*(VLOOKUP($B179, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C179, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":375.03764401150011},{"$f":"(E179*VLOOKUP($B179, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":386.51720500000005},{"$f":"IF(C179=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H179*VLOOKUP($B179, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":31457.542820000002},31832.580464011502,{"$f":"VLOOKUP($B179, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B179, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":81553.273237622925},{"$f":"VLOOKUP($B179, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":81553.273237622925},{"$f":"IF($C179=\"Storage Site\",0,IF($C179=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N179*IF($C179=\"Interconnector\",VLOOKUP($B179,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B179,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":2544.6266167606718},84097.899854383591,211.23183255156897,1.6418813249984849]
[null,{"$f":"'Exit Prices'!A180","v":"St. Fergus (Peterhead)"},{"$f":"'Exit Prices'!B180","v":"POWER STATION"},{"$f":"VLOOKUP(B180,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E180*(VLOOKUP($B180, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C180, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1746.00134093},{"$f":"(E180*VLOOKUP($B180, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3357.0493000000001},{"$f":"IF(C180=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H180*VLOOKUP($B180, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":678123.9585999999},679869.9599409299,{"$f":"VLOOKUP($B180, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B180, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":680746.31446494372},{"$f":"VLOOKUP($B180, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":680746.31446494372},{"$f":"IF($C180=\"Storage Site\",0,IF($C180=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N180*IF($C180=\"Interconnector\",VLOOKUP($B180,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B180,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":54854.007014800649},735600.32147974439,211.23183255156897,8.197208999152808E-2]
[null,{"$f":"'Exit Prices'!A181","v":"St. Fergus (Shell Blackstart)"},{"$f":"'Exit Prices'!B181","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B181,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E181*(VLOOKUP($B181, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C181, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E181*VLOOKUP($B181, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C181=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H181*VLOOKUP($B181, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B181, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B181, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B181, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C181=\"Storage Site\",0,IF($C181=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N181*IF($C181=\"Interconnector\",VLOOKUP($B181,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B181,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A182","v":"St. Neots (Little Barford)"},{"$f":"'Exit Prices'!B182","v":"POWER STATION"},{"$f":"VLOOKUP(B182,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.17E-2,{"$f":"(E182*(VLOOKUP($B182, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C182, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":509030.92625685298},{"$f":"(E182*VLOOKUP($B182, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":978717.41253000021},{"$f":"IF(C182=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H182*VLOOKUP($B182, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1689751.4301800001},2198782.3564368533,{"$f":"VLOOKUP($B182, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B182, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1696285.8248390211},{"$f":"VLOOKUP($B182, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1696285.8248390206},{"$f":"IF($C182=\"Storage Site\",0,IF($C182=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N182*IF($C182=\"Interconnector\",VLOOKUP($B182,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B182,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":136685.38860612258},1832971.2134451433,0.81394728676554684,-0.16636987372616099]
[null,{"$f":"'Exit Prices'!A183","v":"Stallingborough"},{"$f":"'Exit Prices'!B183","v":"POWER STATION"},{"$f":"VLOOKUP(B183,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E183*(VLOOKUP($B183, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C183, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":2487.7464183880006},{"$f":"(E183*VLOOKUP($B183, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4783.2078799999999},{"$f":"IF(C183=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H183*VLOOKUP($B183, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":966207.99176000012},968695.7381783881,{"$f":"VLOOKUP($B183, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B183, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":969944.39004207577},{"$f":"VLOOKUP($B183, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":969944.39004207577},{"$f":"IF($C183=\"Storage Site\",0,IF($C183=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N183*IF($C183=\"Interconnector\",VLOOKUP($B183,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B183,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":78157.362360680781},1048101.7524027566,211.23183255156897,8.1972089991528024E-2]
[null,{"$f":"'Exit Prices'!A184","v":"Stanford Le Hope (Coryton)"},{"$f":"'Exit Prices'!B184","v":"POWER STATION"},{"$f":"VLOOKUP(B184,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.29E-2,{"$f":"(E184*(VLOOKUP($B184, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C184, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":385568.60417044198},{"$f":"(E184*VLOOKUP($B184, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":741335.52041999996},{"$f":"IF(C184=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H184*VLOOKUP($B184, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1160850.9699599999},1546419.574130442,{"$f":"VLOOKUP($B184, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B184, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1165340.0671387594},{"$f":"VLOOKUP($B184, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1165340.0671387594},{"$f":"IF($C184=\"Storage Site\",0,IF($C184=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N184*IF($C184=\"Interconnector\",VLOOKUP($B184,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B184,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":93902.193605999477},1259242.2607447589,0.64520800427572855,-0.1857046549266321]
[null,{"$f":"'Exit Prices'!A185","v":"Staythorpe"},{"$f":"'Exit Prices'!B185","v":"POWER STATION"},{"$f":"VLOOKUP(B185,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},7.0000000000000001E-3,{"$f":"(E185*(VLOOKUP($B185, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C185, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":592135.86096665007},{"$f":"(E185*VLOOKUP($B185, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1138503.8665},{"$f":"IF(C185=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H185*VLOOKUP($B185, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3285396.8718999992},3877532.7328666495,{"$f":"VLOOKUP($B185, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B185, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3298101.7463502148},{"$f":"VLOOKUP($B185, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3298101.7463502139},{"$f":"IF($C185=\"Storage Site\",0,IF($C185=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N185*IF($C185=\"Interconnector\",VLOOKUP($B185,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B185,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":265758.46609175787},3563860.2124419715,2.0318833221652715,-8.0894873630836056E-2]
[null,{"$f":"'Exit Prices'!A186","v":"Stranraer"},{"$f":"'Exit Prices'!B186","v":"DNO"},{"$f":"VLOOKUP(B186,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},2.9999999999999997E-4,{"$f":"(E186*(VLOOKUP($B186, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C186, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":788.82122514749994},{"$f":"(E186*VLOOKUP($B186, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":812.96632499999987},{"$f":"IF(C186=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H186*VLOOKUP($B186, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},788.82122514749994,{"$f":"VLOOKUP($B186, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B186, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":57341.632359526913},{"$f":"VLOOKUP($B186, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":57341.632359526913},{"$f":"IF($C186=\"Storage Site\",0,IF($C186=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N186*IF($C186=\"Interconnector\",VLOOKUP($B186,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B186,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},57341.632359526913,69.743944183856328,71.692811161115415]
[null,{"$f":"'Exit Prices'!A187","v":"Stratford-upon-Avon"},{"$f":"'Exit Prices'!B187","v":"DNO"},{"$f":"VLOOKUP(B187,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},1.72E-2,{"$f":"(E187*(VLOOKUP($B187, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C187, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":227521.58260736003},{"$f":"(E187*VLOOKUP($B187, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":234485.8112},{"$f":"IF(C187=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H187*VLOOKUP($B187, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":91460.808560000005},318982.39116736001,{"$f":"VLOOKUP($B187, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B187, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":288474.1297596792},{"$f":"VLOOKUP($B187, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":288474.1297596792},{"$f":"IF($C187=\"Storage Site\",0,IF($C187=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N187*IF($C187=\"Interconnector\",VLOOKUP($B187,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B187,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":7398.3403339520046},295872.47009363119,0.23390600320679644,-7.2448892834350145E-2]
[null,{"$f":"'Exit Prices'!A188","v":"Stublach (Cheshire)"},{"$f":"'Exit Prices'!B188","v":"STORAGE SITE"},{"$f":"VLOOKUP(B188,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},2.3400000000000001E-2,{"$f":"(E188*(VLOOKUP($B188, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C188, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":794352.99932188203},{"$f":"(E188*VLOOKUP($B188, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1748520.7997400002},{"$f":"IF(C188=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":0},{"$f":"(H188*VLOOKUP($B188, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},794352.99932188203,{"$f":"VLOOKUP($B188, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.9712456557219663E-3},{"$f":"VLOOKUP($B188, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":209991.63666959511},{"$f":"VLOOKUP($B188, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":209991.63666959511},{"$f":"IF($C188=\"Storage Site\",0,IF($C188=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":0},{"$f":"(N188*IF($C188=\"Interconnector\",VLOOKUP($B188,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B188,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},209991.63666959511,-0.87302368992641166,-0.7356444340880447]
[null,{"$f":"'Exit Prices'!A189","v":"Sutton Bridge"},{"$f":"'Exit Prices'!B189","v":"DNO"},{"$f":"VLOOKUP(B189,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},5.7000000000000002E-3,{"$f":"(E189*(VLOOKUP($B189, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C189, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":21952.764860254498},{"$f":"(E189*VLOOKUP($B189, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":22624.719015000002},{"$f":"IF(C189=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H189*VLOOKUP($B189, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":30340.676739999995},52293.441600254489,{"$f":"VLOOKUP($B189, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B189, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":83356.854425012629},{"$f":"VLOOKUP($B189, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":83356.854425012629},{"$f":"IF($C189=\"Storage Site\",0,IF($C189=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N189*IF($C189=\"Interconnector\",VLOOKUP($B189,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B189,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":2454.2823972268347},85811.136822239467,2.7233654833608592,0.64095408900801554]
[null,{"$f":"'Exit Prices'!A190","v":"Sutton Bridge Power Station"},{"$f":"'Exit Prices'!B190","v":"POWER STATION"},{"$f":"VLOOKUP(B190,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},5.4999999999999997E-3,{"$f":"(E190*(VLOOKUP($B190, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C190, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":148715.83983718001},{"$f":"(E190*VLOOKUP($B190, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":285937.01179999998},{"$f":"IF(C190=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H190*VLOOKUP($B190, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1050168.6615199998},1198884.5013571798,{"$f":"VLOOKUP($B190, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B190, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1054229.7419667118},{"$f":"VLOOKUP($B190, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1054229.7419667118},{"$f":"IF($C190=\"Storage Site\",0,IF($C190=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N190*IF($C190=\"Interconnector\",VLOOKUP($B190,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B190,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":84949.010273387932},1139178.7522400997,2.8587605918467087,-4.9801085133297743E-2]
[null,{"$f":"'Exit Prices'!A191","v":"Tatsfield"},{"$f":"'Exit Prices'!B191","v":"DNO"},{"$f":"VLOOKUP(B191,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},1.54E-2,{"$f":"(E191*(VLOOKUP($B191, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C191, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":10514037.015938379},{"$f":"(E191*VLOOKUP($B191, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":10835862.120929999},{"$f":"IF(C191=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H191*VLOOKUP($B191, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3114623.3954000003},13628660.41133838,{"$f":"VLOOKUP($B191, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B191, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":14888861.831310116},{"$f":"VLOOKUP($B191, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":14888861.831310116},{"$f":"IF($C191=\"Storage Site\",0,IF($C191=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N191*IF($C191=\"Interconnector\",VLOOKUP($B191,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B191,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":251944.45855069932},15140806.289860815,0.37812878280239598,0.11095337567178677]
[null,{"$f":"'Exit Prices'!A192","v":"Teesside (BASF, aka BASF Teesside)"},{"$f":"'Exit Prices'!B192","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B192,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E192*(VLOOKUP($B192, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C192, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1638.828443439},{"$f":"(E192*VLOOKUP($B192, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2033.5382099999997},{"$f":"IF(C192=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H192*VLOOKUP($B192, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":410774.71841999993},412413.54686343891,{"$f":"VLOOKUP($B192, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B192, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":423165.70082493447},{"$f":"VLOOKUP($B192, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":423165.70082493447},{"$f":"IF($C192=\"Storage Site\",0,IF($C192=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N192*IF($C192=\"Interconnector\",VLOOKUP($B192,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B192,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":33227.906196136333},456393.60702107078,211.23183255156897,0.1066406777665692]
[null,{"$f":"'Exit Prices'!A193","v":"Teesside Hydrogen"},{"$f":"'Exit Prices'!B193","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B193,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E193*(VLOOKUP($B193, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C193, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":986.93468912940023},{"$f":"(E193*VLOOKUP($B193, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1224.6366660000001},{"$f":"IF(C193=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H193*VLOOKUP($B193, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":247376.60653200001},248363.54122112942,{"$f":"VLOOKUP($B193, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B193, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":254838.69960024074},{"$f":"VLOOKUP($B193, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":254838.69960024074},{"$f":"IF($C193=\"Storage Site\",0,IF($C193=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N193*IF($C193=\"Interconnector\",VLOOKUP($B193,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B193,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":20010.497989215139},274849.19758945587,211.23183255156897,0.10664067776656906]
[null,{"$f":"'Exit Prices'!A194","v":"Terra Nitrogen (aka ICI, Terra Severnside)"},{"$f":"'Exit Prices'!B194","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B194,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.7400000000000001E-2,{"$f":"(E194*(VLOOKUP($B194, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C194, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E194*VLOOKUP($B194, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C194=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H194*VLOOKUP($B194, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B194, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B194, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B194, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C194=\"Storage Site\",0,IF($C194=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N194*IF($C194=\"Interconnector\",VLOOKUP($B194,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B194,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-0.22543126805996722,0]
[null,{"$f":"'Exit Prices'!A195","v":"Thornton Curtis (DN)"},{"$f":"'Exit Prices'!B195","v":"DNO"},{"$f":"VLOOKUP(B195,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1E-4,{"$f":"(E195*(VLOOKUP($B195, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C195, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":33910.974127875801},{"$f":"(E195*VLOOKUP($B195, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":34948.958185999996},{"$f":"IF(C195=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H195*VLOOKUP($B195, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3238700.3198000002},{"$f":"I195+F195","v":3272611.2939278758},{"$f":"VLOOKUP($B195, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B195, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7378420.5161371706},{"$f":"VLOOKUP($B195, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7378420.5161371706},{"$f":"IF($C195=\"Storage Site\",0,IF($C195=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N195*IF($C195=\"Interconnector\",VLOOKUP($B195,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B195,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":261981.14342976458},{"$f":"O195+M195","v":7640401.6595669352},{"$f":"(K195-E195)/E195","v":211.23183255156897},{"$f":"IFERROR((P195-J195)/J195, 0)","v":1.3346499090017867}]
[null,{"$f":"'Exit Prices'!A196","v":"Thornton Curtis (Humber Refinery, aka Immingham)"},{"$f":"'Exit Prices'!B196","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B196,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E196*(VLOOKUP($B196, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C196, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":13296.690717387002},{"$f":"(E196*VLOOKUP($B196, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":16499.181930000002},{"$f":"IF(C196=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H196*VLOOKUP($B196, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3332834.7498599999},3346131.4405773869,{"$f":"VLOOKUP($B196, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B196, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":3433369.4100818229},{"$f":"VLOOKUP($B196, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":3433369.4100818229},{"$f":"IF($C196=\"Storage Site\",0,IF($C196=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N196*IF($C196=\"Interconnector\",VLOOKUP($B196,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B196,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":269595.75521476322},3702965.1652965862,211.23183255156897,0.10664067776656927]
[null,{"$f":"'Exit Prices'!A197","v":"Thornton Curtis (Killingholme)"},{"$f":"'Exit Prices'!B197","v":"POWER STATION"},{"$f":"VLOOKUP(B197,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1E-4,{"$f":"(E197*(VLOOKUP($B197, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C197, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":1415.8473583870002},{"$f":"(E197*VLOOKUP($B197, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":2722.2598700000003},{"$f":"IF(C197=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H197*VLOOKUP($B197, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":549896.49374000006},551312.34109838703,{"$f":"VLOOKUP($B197, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B197, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":552022.9844459889},{"$f":"VLOOKUP($B197, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":552022.98444598867},{"$f":"IF($C197=\"Storage Site\",0,IF($C197=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N197*IF($C197=\"Interconnector\",VLOOKUP($B197,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B197,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":44481.581490355333},596504.56593634398,211.23183255156897,8.1972089991527983E-2]
[null,{"$f":"'Exit Prices'!A198","v":"Thrintoft"},{"$f":"'Exit Prices'!B198","v":"DNO"},{"$f":"VLOOKUP(B198,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},2.3E-3,{"$f":"(E198*(VLOOKUP($B198, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C198, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":56380.114192054003},{"$f":"(E198*VLOOKUP($B198, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":58105.858180000003},{"$f":"IF(C198=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H198*VLOOKUP($B198, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":136242.41884},192622.53303205399,{"$f":"VLOOKUP($B198, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B198, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":534577.6948963179},{"$f":"VLOOKUP($B198, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":534577.6948963179},{"$f":"IF($C198=\"Storage Site\",0,IF($C198=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N198*IF($C198=\"Interconnector\",VLOOKUP($B198,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B198,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":11020.761770741496},545598.45666705945,8.227470980503,1.8324747270158022]
[null,{"$f":"'Exit Prices'!A199","v":"Tilbury Power Station"},{"$f":"'Exit Prices'!B199","v":"POWER STATION"},{"$f":"VLOOKUP(B199,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.24E-2,{"$f":"(E199*(VLOOKUP($B199, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C199, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E199*VLOOKUP($B199, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C199=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H199*VLOOKUP($B199, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B199, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B199, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B199, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C199=\"Storage Site\",0,IF($C199=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N199*IF($C199=\"Interconnector\",VLOOKUP($B199,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B199,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,0.71154703670620156,0]
[null,{"$f":"'Exit Prices'!A200","v":"Tonna (Baglan Bay)"},{"$f":"'Exit Prices'!B200","v":"POWER STATION"},{"$f":"VLOOKUP(B200,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},6.7999999999999996E-3,{"$f":"(E200*(VLOOKUP($B200, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C200, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":123494.3315837},{"$f":"(E200*VLOOKUP($B200, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":237443.43699999995},{"$f":"IF(C200=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H200*VLOOKUP($B200, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":705346.68049999978},828841.01208369981,{"$f":"VLOOKUP($B200, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B200, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":708074.30865849543},{"$f":"VLOOKUP($B200, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":708074.30865849543},{"$f":"IF($C200=\"Storage Site\",0,IF($C200=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N200*IF($C200=\"Interconnector\",VLOOKUP($B200,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B200,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":57056.075470171934},765130.38412866741,2.1210563610524851,-7.6867127743672312E-2]
[null,{"$f":"'Exit Prices'!A201","v":"Towlaw"},{"$f":"'Exit Prices'!B201","v":"DNO"},{"$f":"VLOOKUP(B201,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},3.0999999999999999E-3,{"$f":"(E201*(VLOOKUP($B201, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C201, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":6280.5381380584995},{"$f":"(E201*VLOOKUP($B201, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":6472.7796950000002},{"$f":"IF(C201=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H201*VLOOKUP($B201, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":12010.065539999998},18290.603678058498,{"$f":"VLOOKUP($B201, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B201, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":44182.255438071275},{"$f":"VLOOKUP($B201, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":44182.255438071275},{"$f":"IF($C201=\"Storage Site\",0,IF($C201=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N201*IF($C201=\"Interconnector\",VLOOKUP($B201,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B201,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":971.50411960002327},45153.759557671299,5.8461881468248063,1.4686861271745766]
[null,{"$f":"'Exit Prices'!A202","v":"Towton"},{"$f":"'Exit Prices'!B202","v":"DNO"},{"$f":"VLOOKUP(B202,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},4.0000000000000001E-3,{"$f":"(E202*(VLOOKUP($B202, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C202, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":848971.81629129988},{"$f":"(E202*VLOOKUP($B202, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":874958.07100000011},{"$f":"IF(C202=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H202*VLOOKUP($B202, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":995635.29317999992},1844607.1094712997,{"$f":"VLOOKUP($B202, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B202, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4628561.0942079462},{"$f":"VLOOKUP($B202, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4628561.0942079462},{"$f":"IF($C202=\"Storage Site\",0,IF($C202=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N202*IF($C202=\"Interconnector\",VLOOKUP($B202,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B202,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":80537.761073995513},4709098.8552819416,4.3057958137892243,1.5529007402729034]
[null,{"$f":"'Exit Prices'!A203","v":"Trafford Power Station"},{"$f":"'Exit Prices'!B203","v":"POWER STATION"},{"$f":"VLOOKUP(B203,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.2800000000000001E-2,{"$f":"(E203*(VLOOKUP($B203, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C203, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E203*VLOOKUP($B203, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C203=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H203*VLOOKUP($B203, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B203, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B203, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B203, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C203=\"Storage Site\",0,IF($C203=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N203*IF($C203=\"Interconnector\",VLOOKUP($B203,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B203,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,-6.9158629159785184E-2,0]
[null,{"$f":"'Exit Prices'!A204","v":"Tur Langton"},{"$f":"'Exit Prices'!B204","v":"DNO"},{"$f":"VLOOKUP(B204,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1.18E-2,{"$f":"(E204*(VLOOKUP($B204, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C204, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":3061558.4362109522},{"$f":"(E204*VLOOKUP($B204, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":3155269.9538400001},{"$f":"IF(C204=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H204*VLOOKUP($B204, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1675945.7219999998},4737504.1582109518,{"$f":"VLOOKUP($B204, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B204, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":4367227.948412179},{"$f":"VLOOKUP($B204, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":4367227.948412179},{"$f":"IF($C204=\"Storage Site\",0,IF($C204=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N204*IF($C204=\"Interconnector\",VLOOKUP($B204,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B204,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":135568.63347050772},4502796.5818826864,0.79857485213194057,-4.9542452838057097E-2]
[null,{"$f":"'Exit Prices'!A205","v":"Upper Neeston (Milford Haven Refinery)"},{"$f":"'Exit Prices'!B205","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B205,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E205*(VLOOKUP($B205, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C205, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E205*VLOOKUP($B205, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C205=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H205*VLOOKUP($B205, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B205, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B205, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B205, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C205=\"Storage Site\",0,IF($C205=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N205*IF($C205=\"Interconnector\",VLOOKUP($B205,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B205,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,211.23183255156897,0]
[null,{"$f":"'Exit Prices'!A206","v":"Walesby"},{"$f":"'Exit Prices'!B206","v":"DNO"},{"$f":"VLOOKUP(B206,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},1E-4,{"$f":"(E206*(VLOOKUP($B206, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C206, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":231.13865608000003},{"$f":"(E206*VLOOKUP($B206, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":238.21360000000004},{"$f":"IF(C206=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H206*VLOOKUP($B206, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":14487.884399999999},14719.023056079999,{"$f":"VLOOKUP($B206, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B206, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":40906.120340148344},{"$f":"VLOOKUP($B206, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":40906.120340148344},{"$f":"IF($C206=\"Storage Site\",0,IF($C206=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N206*IF($C206=\"Interconnector\",VLOOKUP($B206,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B206,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1171.9369334006908},42078.057273549035,211.23183255156897,1.8587534045724468]
[null,{"$f":"'Exit Prices'!A207","v":"Warburton"},{"$f":"'Exit Prices'!B207","v":"DNO"},{"$f":"VLOOKUP(B207,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.2499999999999999E-2,{"$f":"(E207*(VLOOKUP($B207, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C207, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7697212.2642681012},{"$f":"(E207*VLOOKUP($B207, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7932816.9270000001},{"$f":"IF(C207=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H207*VLOOKUP($B207, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":4509506.7819999997},12206719.046268102,{"$f":"VLOOKUP($B207, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B207, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":7441193.0502761453},{"$f":"VLOOKUP($B207, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":7441193.0502761453},{"$f":"IF($C207=\"Storage Site\",0,IF($C207=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N207*IF($C207=\"Interconnector\",VLOOKUP($B207,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B207,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":364777.72760574328},7805970.7778818887,-5.674741088191558E-2,-0.36051851867039009]
[null,{"$f":"'Exit Prices'!A208","v":"West Burton Power Station"},{"$f":"'Exit Prices'!B208","v":"POWER STATION"},{"$f":"VLOOKUP(B208,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},3.5999999999999999E-3,{"$f":"(E208*(VLOOKUP($B208, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C208, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":212587.33461688797},{"$f":"(E208*VLOOKUP($B208, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":408743.19288000005},{"$f":"IF(C208=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H208*VLOOKUP($B208, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2293503.4711600002},2506090.805776888,{"$f":"VLOOKUP($B208, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B208, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":2302372.6199381705},{"$f":"VLOOKUP($B208, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":2302372.6199381705},{"$f":"IF($C208=\"Storage Site\",0,IF($C208=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N208*IF($C208=\"Interconnector\",VLOOKUP($B208,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B208,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":185523.38978733774},2487896.0097255083,4.895328681988028,-7.2602301598322866E-3]
[null,{"$f":"'Exit Prices'!A209","v":"West Winch"},{"$f":"'Exit Prices'!B209","v":"DNO"},{"$f":"VLOOKUP(B209,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},3.5999999999999999E-3,{"$f":"(E209*(VLOOKUP($B209, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C209, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":128605.88256948002},{"$f":"(E209*VLOOKUP($B209, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":132542.39159999997},{"$f":"IF(C209=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H209*VLOOKUP($B209, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":343073.68919999996},471679.57176948001,{"$f":"VLOOKUP($B209, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B209, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":781158.87700253481},{"$f":"VLOOKUP($B209, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":781158.87700253481},{"$f":"IF($C209=\"Storage Site\",0,IF($C209=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N209*IF($C209=\"Interconnector\",VLOOKUP($B209,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B209,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":27751.514034133903},808910.39103666868,4.895328681988028,0.71495744028533137]
[null,{"$f":"'Exit Prices'!A210","v":"Weston Point"},{"$f":"'Exit Prices'!B210","v":"DNO"},{"$f":"VLOOKUP(B210,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},2.76E-2,{"$f":"(E210*(VLOOKUP($B210, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C210, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":938827.42534526275},{"$f":"(E210*VLOOKUP($B210, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":967564.078476},{"$f":"IF(C210=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H210*VLOOKUP($B210, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":15929.2958},954756.72114526271,{"$f":"VLOOKUP($B210, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B210, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":701830.77513365587},{"$f":"VLOOKUP($B210, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":701830.77513365587},{"$f":"IF($C210=\"Storage Site\",0,IF($C210=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N210*IF($C210=\"Interconnector\",VLOOKUP($B210,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B210,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":1288.5338918831037},703119.30902553897,-0.23104408495808337,-0.26356181270750967]
[null,{"$f":"'Exit Prices'!A211","v":"Weston Point (Castner Kelner, aka ICI Runcorn)"},{"$f":"'Exit Prices'!B211","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B211,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},2.76E-2,{"$f":"(E211*(VLOOKUP($B211, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C211, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":34236.724277579997},{"$f":"(E211*VLOOKUP($B211, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":42482.5962},{"$f":"IF(C211=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H211*VLOOKUP($B211, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":31092.334899999998},65329.059177579999,{"$f":"VLOOKUP($B211, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B211, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":32030.232383457871},{"$f":"VLOOKUP($B211, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":32030.232383457871},{"$f":"IF($C211=\"Storage Site\",0,IF($C211=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N211*IF($C211=\"Interconnector\",VLOOKUP($B211,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B211,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":2515.0846465183886},34545.317029976257,-0.23104408495808337,-0.47121055369749276]
[null,{"$f":"'Exit Prices'!A212","v":"Weston Point (Rocksavage)"},{"$f":"'Exit Prices'!B212","v":"POWER STATION"},{"$f":"VLOOKUP(B212,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},2.76E-2,{"$f":"(E212*(VLOOKUP($B212, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C212, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":950868.11622264003},{"$f":"(E212*VLOOKUP($B212, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":1828240.9464000002},{"$f":"IF(C212=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H212*VLOOKUP($B212, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1338060.4028},2288928.5190226398,{"$f":"VLOOKUP($B212, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B212, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1343234.7820568192},{"$f":"VLOOKUP($B212, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1343234.7820568192},{"$f":"IF($C212=\"Storage Site\",0,IF($C212=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N212*IF($C212=\"Interconnector\",VLOOKUP($B212,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B212,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":108236.81097029772},1451471.593027117,-0.23104408495808337,-0.36587290473933737]
[null,{"$f":"'Exit Prices'!A213","v":"Wetheral"},{"$f":"'Exit Prices'!B213","v":"DNO"},{"$f":"VLOOKUP(B213,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},5.5999999999999999E-3,{"$f":"(E213*(VLOOKUP($B213, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C213, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":311853.04260093207},{"$f":"(E213*VLOOKUP($B213, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":321398.58043999999},{"$f":"IF(C213=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H213*VLOOKUP($B213, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":297187.32273999997},609040.36534093204,{"$f":"VLOOKUP($B213, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B213, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1214436.1251326157},{"$f":"VLOOKUP($B213, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1214436.1251326157},{"$f":"IF($C213=\"Storage Site\",0,IF($C213=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N213*IF($C213=\"Interconnector\",VLOOKUP($B213,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B213,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":24039.727957622086},1238475.8530902378,2.7898541527065888,1.0334873081802334]
[null,{"$f":"'Exit Prices'!A214","v":"Whitwell"},{"$f":"'Exit Prices'!B214","v":"DNO"},{"$f":"VLOOKUP(B214,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},1.1599999999999999E-2,{"$f":"(E214*(VLOOKUP($B214, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C214, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":4386310.050172423},{"$f":"(E214*VLOOKUP($B214, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":4520571.0091439998},{"$f":"IF(C214=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H214*VLOOKUP($B214, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":3337895.0659999996},7724205.1161724227,{"$f":"VLOOKUP($B214, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B214, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":8068093.217744776},{"$f":"VLOOKUP($B214, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":8068093.217744776},{"$f":"IF($C214=\"Storage Site\",0,IF($C214=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N214*IF($C214=\"Interconnector\",VLOOKUP($B214,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B214,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":270005.08836620318},8338098.3061109791,0.82958476337559484,7.9476552047178031E-2]
[null,{"$f":"'Exit Prices'!A215","v":"Willington Power Station"},{"$f":"'Exit Prices'!B215","v":"POWER STATION"},{"$f":"VLOOKUP(B215,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.84E-2,{"$f":"(E215*(VLOOKUP($B215, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C215, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E215*VLOOKUP($B215, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C215=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H215*VLOOKUP($B215, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B215, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B215, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B215, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C215=\"Storage Site\",0,IF($C215=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N215*IF($C215=\"Interconnector\",VLOOKUP($B215,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B215,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,0.15343387256287494,0]
[null,{"$f":"'Exit Prices'!A216","v":"Winkfield (NT)"},{"$f":"'Exit Prices'!B216","v":"DNO"},{"$f":"VLOOKUP(B216,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},2.24E-2,{"$f":"(E216*(VLOOKUP($B216, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C216, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":536394.65569135023},{"$f":"(E216*VLOOKUP($B216, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":552813.20796799974},{"$f":"IF(C216=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H216*VLOOKUP($B216, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":2522.6365999999998},538917.2922913502,{"$f":"VLOOKUP($B216, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B216, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":406829.02929256577},{"$f":"VLOOKUP($B216, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":406829.02929256577},{"$f":"IF($C216=\"Storage Site\",0,IF($C216=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N216*IF($C216=\"Interconnector\",VLOOKUP($B216,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B216,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":204.05815780034419},407033.08745036612,-5.2536461823352726E-2,-0.24472067741646089]
[null,{"$f":"'Exit Prices'!A217","v":"Winkfield (SE)"},{"$f":"'Exit Prices'!B217","v":"DNO"},{"$f":"VLOOKUP(B217,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},2.24E-2,{"$f":"(E217*(VLOOKUP($B217, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C217, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":7175129.5795379197},{"$f":"(E217*VLOOKUP($B217, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":7394753.7664000001},{"$f":"IF(C217=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H217*VLOOKUP($B217, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1074552.7561999999},8249682.3357379194,{"$f":"VLOOKUP($B217, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B217, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":6985450.9765430819},{"$f":"VLOOKUP($B217, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":6985450.9765430819},{"$f":"IF($C217=\"Storage Site\",0,IF($C217=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N217*IF($C217=\"Interconnector\",VLOOKUP($B217,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B217,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":86921.459828757885},7072372.4363718396,-5.2536461823352726E-2,-0.14270972522977415]
[null,{"$f":"'Exit Prices'!A218","v":"Winkfield (SO)"},{"$f":"'Exit Prices'!B218","v":"DNO"},{"$f":"VLOOKUP(B218,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},2.24E-2,{"$f":"(E218*(VLOOKUP($B218, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C218, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":5499192.6419676961},{"$f":"(E218*VLOOKUP($B218, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":5667517.9243200002},{"$f":"IF(C218=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H218*VLOOKUP($B218, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":133815.06159999999},5633007.7035676958,{"$f":"VLOOKUP($B218, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B218, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5353818.3784975847},{"$f":"VLOOKUP($B218, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5353818.3784975847},{"$f":"IF($C218=\"Storage Site\",0,IF($C218=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N218*IF($C218=\"Interconnector\",VLOOKUP($B218,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B218,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":10824.410839054493},5364642.7893366395,-5.2536461823352726E-2,-4.7641496045014456E-2]
[null,{"$f":"'Exit Prices'!A219","v":"Wragg Marsh (Spalding)"},{"$f":"'Exit Prices'!B219","v":"POWER STATION"},{"$f":"VLOOKUP(B219,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},5.1999999999999998E-3,{"$f":"(E219*(VLOOKUP($B219, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C219, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":213386.64071124402},{"$f":"(E219*VLOOKUP($B219, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":410280.02444000001},{"$f":"IF(C219=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H219*VLOOKUP($B219, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1593780.09494},1807166.7356512439,{"$f":"VLOOKUP($B219, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B219, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":1599943.3612962356},{"$f":"VLOOKUP($B219, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":1599943.3612962356},{"$f":"IF($C219=\"Storage Site\",0,IF($C219=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N219*IF($C219=\"Interconnector\",VLOOKUP($B219,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B219,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":128922.18804417331},1728865.549340409,3.0813813952224809,-4.3328147185388376E-2]
[null,{"$f":"'Exit Prices'!A220","v":"Wyre Power Station"},{"$f":"'Exit Prices'!B220","v":"POWER STATION"},{"$f":"VLOOKUP(B220,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},1.6899999999999998E-2,{"$f":"(E220*(VLOOKUP($B220, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C220, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0},{"$f":"(E220*VLOOKUP($B220, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0},{"$f":"IF(C220=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H220*VLOOKUP($B220, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":0},0,{"$f":"VLOOKUP($B220, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B220, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":0},{"$f":"VLOOKUP($B220, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":0},{"$f":"IF($C220=\"Storage Site\",0,IF($C220=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N220*IF($C220=\"Interconnector\",VLOOKUP($B220,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B220,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":0},0,0.25580966006845568,0]
[null,{"$f":"'Exit Prices'!A221","v":"Yelverton"},{"$f":"'Exit Prices'!B221","v":"DNO"},{"$f":"VLOOKUP(B221,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},1E-4,{"$f":"(E221*(VLOOKUP($B221, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C221, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":25832.004354550001},{"$f":"(E221*VLOOKUP($B221, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":26622.698500000002},{"$f":"IF(C221=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H221*VLOOKUP($B221, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":1073243.1316199999},1099075.1359745499,{"$f":"VLOOKUP($B221, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B221, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":5633403.0433752416},{"$f":"VLOOKUP($B221, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":5633403.0433752416},{"$f":"IF($C221=\"Storage Site\",0,IF($C221=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N221*IF($C221=\"Interconnector\",VLOOKUP($B221,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B221,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":86815.523214976565},5720218.5665902179,211.23183255156897,4.2045746276646501]
[null,{"$f":"'Exit Prices'!A222","v":"Zeneca (ICI Avecia, aka 'Zenica')"},{"$f":"'Exit Prices'!B222","v":"INDUSTRIAL"},{"$f":"VLOOKUP(B222,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},1E-4,{"$f":"(E222*(VLOOKUP($B222, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0)*(SUMIF('Exit Capacity Split'!$B$4:$B$8, 'PSTMP v LRMC Exit Comparison'!$C222, 'Exit Capacity Split'!$C$4:$G$8)/100)))*365/100","v":0.70475955000000001},{"$f":"(E222*VLOOKUP($B222, '17-18 FCC - Exit'!$A$3:$F$222, 4, 0))*365/100","v":0.87450000000000006},{"$f":"IF(C222=\"storage site\",0,'Current Commodity Charges'!$F$5)","v":2.0199999999999999E-2},{"$f":"(H222*VLOOKUP($B222, '17-18 FCC - Exit'!$A$3:$F$222, 6, 0))*365/100","v":176.64899999999997},177.35375954999998,{"$f":"VLOOKUP($B222, 'Exit Prices'!$A$3:$N$222, 14, 0)","v":2.1223183255156899E-2},{"$f":"VLOOKUP($B222, 'Exit Adjustment Calcs'!$G$2:$Z$221, 20, 0)","v":181.9776011838033},{"$f":"VLOOKUP($B222, 'Exit Anticipated Rev. Recovery'!$F$3:$Y$222, 20, 0)","v":181.9776011838033},{"$f":"IF($C222=\"Storage Site\",0,IF($C222=\"Interconnector\",'Exit Anticipated Rev. Recovery'!$C$15,'Exit Anticipated Rev. Recovery'!$C$20))","v":1.6339946814245669E-3},{"$f":"(N222*IF($C222=\"Interconnector\",VLOOKUP($B222,'Adjustment Denominators - Exit'!$A$1:$F$222, 5, 0),VLOOKUP($B222,'Anticipated Exit Bookings'!$B$3:$F$222, 5, 0))*365/100)","v":14.289283489057837},196.26688467286112,211.23183255156897,0.10664067776656921]

{"sheet":"Exit Pivot Summary","index":42,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["Row Labels","Current Firm Price",null,null,"Row Labels","Current Capacity Revenue","Current Combined Revenue"]
["GDN (EA)",5.6999999999999993E-3,null,null,"GDN (EA)",8415022.9598335493,16880178.581833549]
["GDN (EM)",7.9230769230769233E-3,null,null,"GDN (EM)",13773073.986935491,25165998.558315486]
["GDN (NE)",2.7222222222222218E-3,null,null,"GDN (NE)",4023897.2520870846,11702108.798587084]
["GDN (NO)",2.1599999999999996E-3,null,null,"GDN (NO)",732791.80287978146,7203518.0655397801]
["GDN (NT)",1.438E-2,null,null,"GDN (NT)",17740991.8226276,30246377.625647597]
["GDN (NW)",2.2536363636363632E-2,null,null,"GDN (NW)",35363469.723101363,48791950.096321367]
["GDN (SC)",3.2631578947368427E-4,null,null,"GDN (SC)",169430.53056199482,9187881.8174619954]
["GDN (SE)",1.5299999999999999E-2,null,null,"GDN (SE)",29470363.809109285,39053220.760909289]
["GDN (SO)",2.36625E-2,null,null,"GDN (SO)",29400270.750588961,37383661.22058896]
["GDN (SW)",2.7515384615384622E-2,null,null,"GDN (SW)",26261644.089487668,32142444.950587671]
["GDN (WM)",1.7609090909090908E-2,null,null,"GDN (WM)",20396312.068121344,29390527.090001352]
["GDN (WN)",2.5999999999999999E-2,null,null,"GDN (WN)",4535840.2099152999,5780056.4869553]
["GDN (WS)",9.0333333333333325E-3,null,null,"GDN (WS)",7160652.0222514793,13242993.193971479]
["INDUSTRIAL",1.0939999999999997E-2,null,null,"INDUSTRIAL",1361735.2602321755,9782863.7876041736]
["INTERCONNECTOR",1.6666666666666666E-4,null,null,"INTERCONNECTOR",88285.892429592001,25427085.794581592]
["POWER STATION",1.0759999999999999E-2,null,null,"POWER STATION",13774508.22853088,59688498.872502901]
["STORAGE SITE",1.1033333333333334E-2,null,null,"STORAGE SITE",3022394.8253378109,3022394.8253378109]

{"sheet":"Entry Pivot Summary","index":43,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Row Labels","Current Firm Price",null,null,"Row Labels","Current Capacity Revenue Forecast","Current Combined Revenue Forecast"]
["BEACH TERMINAL",null,null,null,"BEACH TERMINAL"]
["Bacton UKCS",1.09E-2,null,null,"Bacton UKCS",12791173.85029,39693656.357879661]
["Barrow",1.4E-3,null,null,"Barrow",55677.417950000003,1247287.0281601015]
["St Fergus",4.8800000000000003E-2,null,null,"St Fergus",162060294.84207201,144949304.73110983]
["Teesside",1.0999999999999999E-2,null,null,"Teesside",7199584.4386399994,22155654.26240233]
["Theddlethorpe",1.4200000000000001E-2,null,null,"Theddlethorpe",3400744.3665800006,8305531.1543865381]
["Easington",1.4E-2,null,null,"Easington",35186225.520600006,87031570.578073904]
["INTERCONNECTION POINT",null,null,null,"INTERCONNECTION POINT"]
["Bacton IP",1.09E-2,null,null,"Bacton IP",9662771.0409449991,30425454.134328656]
["Moffat (Irish Interconnector)",7.7000000000000002E-3,null,null,"Moffat (Irish Interconnector)",0,0]
["LNG IMPORTATION TERMINAL",null,null,null,"LNG IMPORTATION TERMINAL"]
["Isle of Grain",9.4000000000000004E-3,null,null,"Isle of Grain",18361.07922,74921.875897571997]
["Milford Haven",2.2800000000000001E-2,null,null,"Milford Haven",12951554.022000004,27745455.242617205]
["ONSHORE FIELD",null,null,null,"ONSHORE FIELD"]
["Burton Point",1E-4,null,null,"Burton Point",7190.7714999999998,2230847.6923084003]
["Canonbie",4.1000000000000003E-3,null,null,"Canonbie",0,0]
["Hatfield Moor (onshore)",5.3E-3,null,null,"Hatfield Moor (onshore)",0,0]
["Wytch Farm",1E-4,null,null,"Wytch Farm",14.529900000000003,4507.721304239999]
["STORAGE SITE",null,null,null,"STORAGE SITE"]
["Avonmouth",1E-4,null,null,"Avonmouth",0,0]
["Barton Stacey",1E-4,null,null,"Barton Stacey",3761.8210300000001,2315.7770260679999]
["Caythorpe",1.35E-2,null,null,"Caythorpe",0,0]
["Cheshire",1E-4,null,null,"Cheshire",23710.90293,14596.431843708004]
["Dynevor Arms",1E-4,null,null,"Dynevor Arms",0,0]
["Fleetwood",1E-3,null,null,"Fleetwood",0,0]
["Garton",1.5900000000000001E-2,null,null,"Garton",2628853.6715099998,1618322.320181556]
["Glenmavis",1.4800000000000001E-2,null,null,"Glenmavis",0,0]
["Hatfield Moor (storage)",5.3E-3,null,null,"Hatfield Moor (storage)",61096.773430000001,37611.173723508]
["Hole House Farm",1E-4,null,null,"Hole House Farm",3157.4016100000003,1943.6964311160002]
["Hornsea",1.26E-2,null,null,"Hornsea",1014327.6759000001,624420.1172840402]
["Partington",1E-4,null,null,"Partington",0,0]