{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Front Sheet","Model Use & Assumptions","Tariff Network Code Calculation","Drop Down Inputs","Revenue Input","User Inputs","Entry Interruption Prob's","Exit Interruption Prob's","Locations & Types","Existing Contracts - Entry","18-19 FCC - Entry","19-20 FCC - Entry","20-21 FCC - Entry","21-22 FCC - Entry","22-23 FCC - Entry","18-19 FCC - Exit","19-20 FCC - Exit","20-21 FCC - Exit","21-22 FCC - Exit","22-23 FCC - Exit","Distance Matrix","Distances En-En","Distances Ex-Ex","Nearest Location Prices","Entry Capacity Split","Exit Capacity Split","23-24 FCC - Entry","23-24 FCC - Exit","Optional Charge Assumption","Non-Transmission Services","Entry Prices","Exit Prices","Entry Anticipated Rev. Recovery","Exit Anticipated Rev. Recovery","Entry Prices Summary","Exit Prices Summary","Anticipated Entry Bookings","Anticipated Exit Bookings","Cost Allocation Assessment 0678","Current Entry Charges","Current Exit Charges","Entry Output Summary","Exit Output Summary"],"not_rendered":{"charts":2,"images":5,"macros":1,"external_links":1,"defined_names":109,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front Sheet","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,10,30,15],[30,8,30,9],[30,5,30,7],[31,5,31,7],[31,8,31,9],[31,10,31,15],[17,2,19,15],[2,1,2,16],[4,1,4,16],[5,1,5,16],[8,2,12,4],[8,5,12,14],[6,1,6,16],[7,1,7,16],[24,1,25,16],[27,5,27,7],[27,8,27,9],[28,5,28,7],[28,8,28,9],[29,5,29,7],[29,8,29,9],[29,10,29,15],[28,10,28,15],[27,10,27,15]]}
[]
[]
[null,"Centrica"]
[]
[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,"Contact for any questions relating to the modifications made to the NTS Model by Centrica Plc: Graham.Jack@centrica.com"]
[null,null,"Comments",null,null,"This is a copy of a draft NTS Transmission 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  Transmission Services Model  is provided to you by Centrica plc 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 Centrica plc, its employees or advisors as to the accuracy or completeness of any such information. Neither Centrica plc 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 Centrica plc 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","2019-02-08",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 2016 only.  "]
[null,null,null,null,"2.0","2019-02-22",null,null,"National Grid",null,"Updated for MOD678"]
[null,null,null,null,"3.0","2019-03-15",null,null,"National Grid",null,"Model Use and Assumptions sheet added and populated"]
[null,null,null,null,"3.0B","2019-03-19",null,null,"Centrica",null,"Updated for MOD678B, Tabs with changes from NG model are shaded Orange. Added drop down to use Goalseek instead of the Solver add-in as some users do not have the Solver add in required to calculate adjustments (results may vary slightly between Solver and Goalseek).\nAdded the ability to assess the potential impact on reserve prices caused by an Optional Charge Revenue Recovery Reduction, also added a tab for the Non-Transmission Services Charge populated so that the potential impacts of changed assumptions to the amount of flow attributed to the Optional Charge on the Non-Transmission Services Charge can be modelled"]

{"sheet":"Model Use & Assumptions","index":1,"n_rows":38,"n_cols":1,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["UNC0678B Capacity Weighted Distance Reference Price Model"]
[]
["Model Use: "]
[]
["Before running this model, the \"Reset Parameters to Modification UNC0678B\" should always be selected. In order to run prices as per UNC0678B it is necessary to run \"Calculate Prices\" then the \"Calculate Adjustements\" Steps on the User Inputs worksheet. To run a new set of prices, the \"Reset Parameters to Modification UNC0678B\" should be selected prior to calculating. "]
["This sensitivity model provides the ability to measure sensitivy of the charges produced based on the UNC Modification 0678B produced by Centrica. "]
["This model does not provide the final charges from any effective date of the modification should it be approved for implementation by Ofgem. It provides illustrative charges based on the inputs used and the calculation (following the methodology of 0678B). "]
["In the event of approval, actual charges will be calculated in line with the methodology required to be followed and a separate model published in line with inputs used so the charges can be replicated. "]
["This model allows the reference prices, reserve prices, Transmission Services Revenue Recovery charges and Non-Transmission Services Charges to be calculated using the inputs available in this model. Please note: inputs required for the modelling of the impacts of the Optional Charge have been provided only for 19/20 and 20/21. Unless addtional optional charge assumptions are inputted to the Optional Charge Assumptions Tab charges created beyond these years will not include the impact of the Optional Charge."]
["Please note it is not possible to remove capacities associated with the optional charge from the FCC so aggregate Revenue Recovery values across all entry/exit points will initially be overstated we have added summary tables which remove this notional over recovery on a weighted basis"]
["Of note: "]
["Forecasted Contracted Capacity (FCC) - the FCC contained in this model represents a set of values put together in line with the methodology that is appended to UNC0678B. As such data that is used, for example when considering historical sold or flow levels, cannot update for future years as they have not completed. Where this is the case, Gas Year 2017/18 is used. In practise the FCC for any given year will be based on the methodology and any indicatives would be used latest completed Gas Year where appropriate for the indictatives to be modelled. "]
["Capacity split - for illustration the capacity split in this model for the purposes of an illustration of modelling contains an average profile by type of Entry or Exit Point based on the historical sold capacity for Gas Year 2017/18, the latest completed Gas Year at the time of this publication. In practise, when calculating the charges a forecast of the capacity split across the different capacity products will be used by National Grid. "]
["Effective Date - this will in practise have an impact on the reference prices. When a decision is made for UNC0678B, if implemented, the charges will be calculated in line with the proposal to be the payable prices from the effective date. "]
["Entry and Exit Points - the list of Entry and Exit points in this model represent those in the Licence and where they have PARCAs that have reached Stage 2 of the PARCA process. This allows the best possible opportunity to test the sensitivities based on the information known to date. For any actual year to be priced, subject to approval by Ofgem, the Entry and Exit Points would be those required for that particular Gas Year. "]
["Revenue Values provided are the annual values from the Long Term Revenue Report and represent a twelve month revenue for a period April to March. This model is a sensitivity tool and enables a set of numbers to be produced to give an illustration of the charges when linked to a revenue value and also a range of inputs. The final revenue values will be in line with the proposal under UNC0678B. "]
[]
[]
["Assumptions:"]
["The distance matrix is based on physical network as at March 2019 with any relevant new points added in."]
["The distance matrix is based on the shortest physical path between points in an unconstrained network (where it is possible for capacity to flow from all NTS Entry Points to all NTS Exit points)"]
["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 nearest ASEP/NTS Exit Point (in terms of weighted average distance) has been taken and adjusted in line with the pro-rata relationship of the two weighted distances to give the new reference price for the relevant ASEP/NTS Exit Point respectively. In practise, it does not matter which point is used, as using any point and the two weighted distances approach will always yield the same answer. This methodology of ensuring all points receive a reference price is outlined in UNC0678B. "]
["Only one form of Revenue Recovery Adjustment is permitted in line with UNC0678B"]
["This tool is used to model the sensitivities of UNC0678B"]
["Long Term Revenue is per Long term Revenue Forecast at November 2018"]
["The calculation outlined in the \"Tariff Network Code Calculation\" worksheet (can be visible when worksheet is unhidden) provides the CWD calculation outlined in the Tariff Network Code. This calculation forms the basis of the CWD variant Reference Price Methodology used in UNC0678B. "]
["Distances En-En and Distances Ex-Ex sheets are needed in order to facilitate part of the calculations regarding nearest point. As mentioned above this irrelevant as to which point is selected. It may not show the nearest point geographically in this sensitivity model but the outcome would be identical. This, as far as this sensitivity model is concerned is for information only and information in these two sheets are populated to an extent that enables the model to run and produce prices as expected in line with the required outcome from any calculation. "]
["Populated Optional Charge estimates are based on initial run data produced by National Grid for 19/20 and 20/21 to give an indication of the impacts on CWD charges of the current Optional Charge routes there is a requirement for prior knowledge of potential booking behavouir and straight line distance vs CWD distance for full assessment of impact"]
["Revenue Recovery Split by entry or exit capacity type are included in the Entry/Exit Prices Summary Tab a proportional adjustment is made to certain capacity types in line with the Optional Charge Adjustment as we don’t know the proportion of optional charge recovery that will manifest in each capacity type"]
["User Inputs"]
["Selecting the \"Reset Parameters to Modification UNC0678B\" will reset the model to the default parameters for UNC0678 (i.e. CWD RPM, Existing Contracts excluded from weighted cost step of RPM, multipliers of 1, etc). "]
[]
["Whilst this model is primarily designed to model the sensitivities as per the proposal outlined in UNC0678B, it provides limited flexibility to update certain inputs. "]
["Of note: "]
["The RPM can be changed to Postage Stamp (all other variables as per UNC0678B) - this will not change the assumptions associated with the Optional Charge adjustment"]
["It is also possible to run the model with the Existing Contracts left in the Weighted Cost step of the RPM to allow the differences to be modelled between excluding (as per 0678B) or including in the Weighted Cost step in the RPM. Revenue Recovery charges remain as per 0678B in method. "]
["Multipliers can be amended"]
["Interruptible discount can be amended"]

{"sheet":"Tariff Network Code Calculation","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Drop Down Inputs","index":3,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Yes_or_No",null,null,null,null,null,"Model_Type"]
[null,null,null,null,null,null,"Yes",null,null,null,null,null,"CWD"]
[null,null,null,null,null,null,"No",null,null,null,null,null,"PS"]
[]
[]
[]
[]
[]
["Entry_Sheet_Lookup","Exit_Sheet_Lookup"]
[{"$f":"VLOOKUP('User Inputs'!$C$7,$A$14:$F$27,5,FALSE)","v":"19-20 FCC - Entry"},{"$f":"VLOOKUP('User Inputs'!$C$7,$A$14:$F$27,6,FALSE)","v":"19-20 FCC - Exit"}]
[]
[]
[]
["Gas Year","Gas Year Start","Gas Year End","Number of days in Gas Year","Entry Forecast Sheet","Exit Forecast Sheet"]
["01-Oct-2018 to 30-Sep-2019","2018-10-01","2019-09-30",{"$f":"C15-B15+1","v":365},"18-19 FCC - Entry","18-19 FCC - Exit"]
["01-Oct-2019 to 30-Sep-2020","2019-10-01","2020-09-30",{"$f":"C16-B16+1","v":366},"19-20 FCC - Entry","19-20 FCC - Exit"]
["01-Oct-2020 to 30-Sep-2021","2020-10-01","2021-09-30",{"$f":"C17-B17+1","v":365},"20-21 FCC - Entry","20-21 FCC - Exit"]
["01-Oct-2021 to 30-Sep-2022","2021-10-01","2022-09-30",{"$f":"C18-B18+1","v":365},"21-22 FCC - Entry","21-22 FCC - Exit"]
["01-Oct-2022 to 30-Sep-2023","2022-10-01","2023-09-30",{"$f":"C19-B19+1","v":365},"22-23 FCC - Entry","22-23 FCC - Exit"]
["01-Oct-2023 to 30-Sep-2024","2023-10-01","2024-09-30",366,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2024 to 30-Sep-2025","2024-10-01","2025-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2025 to 30-Sep-2026","2025-10-01","2026-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2026 to 30-Sep-2027","2026-10-01","2027-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2027 to 30-Sep-2028","2027-10-01","2028-09-30",366,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2028 to 30-Sep-2029","2028-10-01","2029-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2029 to 30-Sep-2030","2029-10-01","2030-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
["01-Oct-2030 to 30-Sep-2031","2030-10-01","2031-09-30",365,"23-24 FCC - Entry","23-24 FCC - Exit"]
[]
[]
[]
[]
[]
[]
[]
[]
["Entry_Forecast_Inputs","Exit_Forecast_Inputs"]
["Forecasted Contracted Capacity","Forecasted Contracted Capacity"]

{"sheet":"Revenue Input","index":4,"n_rows":23,"n_cols":6,"rows_kept":23,"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$10","v":675.64638118062737}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£)",{"$f":"B2*1000000","v":675646381.18062735},null,null,"Revenue associated to Historical Contracts for Entry Capacity (£)",{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,31,FALSE)","v":56648302.876834989}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (p)",{"$f":"B3*100","v":67564638118.062737},null,null,"Revenue associated to Historical Contracts for Entry Capacity (p)",{"$f":"F3*100","v":5664830287.6834984}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs at all entry points (R_∑En) - WITHOUT EXITING CONTRACTS IF APPLICABLE",{"$f":"(IF('User Inputs'!C23=\"Yes\",((('User Inputs'!C13/100)*B4)-F4),('User Inputs'!C13/100)*B4))+100*(F6+'User Inputs'!C16)","v":28117488771.34787}]
["Part of the transmission services revenue to be recovered from capacity-based transmission tariffs at all exit points (R_∑Ex)",{"$f":"(('User Inputs'!D13/100)*B4)+100*(F7+'User Inputs'!D16)","v":33782319059.031368},null,null,"Entry Revenue Adjustment (£)",{"$f":"'User Inputs'!C64","v":0}]
[null,null,null,null,"Exit Revenue Adjustment (£)",{"$f":"'User Inputs'!D64","v":0}]
[]
[]
["Gas Year","Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£m)"]
["01-Oct-2018 to 30-Sep-2019",657.55684826082836]
["01-Oct-2019 to 30-Sep-2020",675.64638118062737]
["01-Oct-2020 to 30-Sep-2021",756.39160033111989]
["01-Oct-2021 to 30-Sep-2022",779.08334834105358]
["01-Oct-2022 to 30-Sep-2023",802.45584879128501]
["01-Oct-2023 to 30-Sep-2024",{"$f":"B15*C16","v":802.45584879128501},1]
["01-Oct-2024 to 30-Sep-2025",802.45584879128501,1]
["01-Oct-2025 to 30-Sep-2026",802.45584879128501,1]
["01-Oct-2026 to 30-Sep-2027",802.45584879128501,1]
["01-Oct-2027 to 30-Sep-2028",802.45584879128501,1]
["01-Oct-2028 to 30-Sep-2029",802.45584879128501,1]
["01-Oct-2029 to 30-Sep-2030",802.45584879128501,1]
["01-Oct-2030 to 30-Sep-2031",802.45584879128501,1]

{"sheet":"User Inputs","index":5,"n_rows":81,"n_cols":4,"rows_kept":81,"cut":false,"hidden":false,"merged":[[77,0,77,1],[76,0,76,1],[73,2,73,3],[73,0,73,1],[18,0,19,0],[44,0,45,0],[44,2,44,3],[25,0,27,0],[71,0,71,1],[51,0,54,0],[60,2,60,3],[61,0,61,1],[30,0,33,0]]}
["Modification UNC 0678B Capacity Weighted Distance Reference Price Model - for Sensitivity Analysis"]
[]
[null,null,"Reset Model Parameters","Select Base Reference Price Model"]
["Reset Model","Please click on the Reset button before the initial interation of the model (reset will default to CWD)",null,"CWD"]
["Modelling ","If you are unable to use the Solver Macro select Goalseek in this dropdown (the outputs may vary slighty)",null,"Solver"]
[null,null,"Gas Year","Number of Days in Gas Year"]
["Gas Year","Please select relevant Gas Year from drop down list","01-Oct-2019 to 30-Sep-2020",{"$f":"VLOOKUP(C7,'Drop Down Inputs'!$A$14:$D$29,4,FALSE)","v":366}]
[]
[null,null,"Revenue (£m)"]
["Revenue","Part of the transmission services revenue to be recovered from capacity-based transmission tariffs (£m)",{"$f":"VLOOKUP(C7,'Revenue Input'!A10:B25,2,FALSE)","v":675.64638118062737},"This model is only populated with Optional Charge Assumptions for 19/20 and 20/21 and so should not be used for for further years without populating the Optional Charge Assumptions Tab"]
[]
[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","Forecasted Contracted Capacity","Forecasted Contracted Capacity"]
[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 Historical Contracts from the Target Revenue and Forecast Contracted Capacity respectively. Please note this only adjusts the values included into the RPM. Revenue Recovery charges will be calculated as prescribed in the Rev. Recovery tabs. ","Yes","Not Applicable"]
[]
[null,null,"Entry","Exit"]
["Non-IP Multipliers","Entry: MSEC",1,"Not Applicable"]
[null,"Entry: DADSEC\nExit: Firm",1,1]
[null,"Entry: WDDSEC",1,"Not Applicable"]
[]
[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",50,50]
["LNG Discount","Percentage Discount",0,"Not Applicable"]
[]
[]
[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 calculated, 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"]
["Estimated Capacity Booking Split","Please select the revelevant tav to adjust the  split of the Forecasted Contracted capacity into different auction type"]
[]
[null,null,"Entry","Exit"]
["Expected Revenue Recovery Results","Total Revenue Recovered (£):",{"$f":"SUM('Entry Anticipated Rev. Recovery'!Y:Y)+('Revenue Input'!$F$3)-C81","v":271865887.14067352},{"$f":"SUM('Exit Anticipated Rev. Recovery'!Y:Y)-D81","v":293472434.75487018}]
[null,"Target Revenue Recovery for Entry/Exit (£):",{"$f":"($C$13/100)* 'Revenue Input'!$B$3+C16","v":337823190.59031367},{"$f":"($D$13/100)* 'Revenue Input'!$B$3+$D$16","v":337823190.59031367}]
[null,"Difference to Target Recovery (£):",{"$f":"C52-C53","v":-65957303.449640155},{"$f":"D52-D53","v":-44350755.835443497}]
[null,"Difference to Target Recovery (£m):",{"$f":"C54/1000000","v":-65.95730344964015},{"$f":"D54/1000000","v":-44.350755835443493}]
[]
[null,null,"Entry","Exit"]
["Adjustments","Type of adjustment:","Revenue","Revenue"]
[]
[]
[null,"Calculate adjusted prices:","No"]
[]
[null,null,"Entry","Exit"]
["Outputs","Revenue Input Figure Adjustment (£):",0,0]
[]
[]
[]
["Adjusted Prices","Please click on the relevant button to see the initial Entry or Exit Prices."]
[]
[]
[null,null,"Entry","Exit"]
["If you have reason to believe that your selected FCC is not reflective of anticipated bookings then please use the following tabs to apply further adjustments:"]
[]
["Optional Charge Recovery Calculation",null,"Ratios"]
["678B Optional Charge Uptake %",null,{"$f":"VLOOKUP($C$7,'Optional Charge Assumption'!$B$5:$G$16,3,FALSE)","v":0.26483914550677107},{"$f":"VLOOKUP($C$7,'Optional Charge Assumption'!$B$5:$G$16,5,FALSE)","v":0.10731264167108208}]
["678B Optional Charge Ratio",null,{"$f":"VLOOKUP($C$7,'Optional Charge Assumption'!$B$5:$G$16,4,FALSE)","v":0.22787891572216662},{"$f":"VLOOKUP($C$7,'Optional Charge Assumption'!$B$5:$G$16,6,FALSE)","v":0.20839096697324522}]
["Notional Total Recovery without optional charge adjustment",null,{"$f":"SUM('Entry Anticipated Rev. Recovery'!Y:Y)+('Revenue Input'!$F$3)","v":327187972.94369841},{"$f":"SUM('Exit Anticipated Rev. Recovery'!Y:Y)","v":320717255.43962604}]
["Notional Total Recovery without optional charge adjustment and existing contract recovery",null,{"$f":"SUM('Entry Anticipated Rev. Recovery'!Y:Y)","v":270539670.06686342}]
["Notional Optional Charge Recovery at CWD Prices",null,{"$f":"C78*C75","v":71649495.046191871},{"$f":"D77*D75","v":34417015.910725489}]
["Optional Charge Recovery Adjusted",null,{"$f":"C79*C76","v":16327409.243166951},{"$f":"D79*D76","v":7172195.2259696508}]
["Optional Charge Revenue Adjustment",null,{"$f":"C79-C80","v":55322085.803024918},{"$f":"D79-D80","v":27244820.684755839}]

{"sheet":"Entry Interruption Prob's","index":6,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":true,"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]
["MURROW",null,0.1,1,{"$f":"C24*D24*100","v":10}]
["St Fergus",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Teesside",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Theddlethorpe",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},0.1,1,10]
["Wytch Farm",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0.1,1,10]

{"sheet":"Exit Interruption Prob's","index":7,"n_rows":233,"n_cols":6,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["Exit Point","Exit Point Type","Pro","A","Di_ex-ante (%)","site type"]
["Aberdeen",{"$f":"VLOOKUP(A2,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,{"$f":"C2*D2*100","v":10},{"$f":"VLOOKUP(A2,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C3*D3*100","v":10},{"$f":"VLOOKUP(A3,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Alrewas (EM)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A4,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Alrewas (WM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A5,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A6,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Armadale",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A7,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Aspley",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A8,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Asselby",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A9,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Audley (NW)",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A10,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Audley (WM)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A11,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Austrey",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A12,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A13,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Aylesbeare",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A14,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Bacton",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A15,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Bacton (Baird)",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A16,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Bacton (BBL)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10,{"$f":"VLOOKUP(A17,'Exit Prices'!$A:$B,2,FALSE)","v":"INTERCONNECTOR"}]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A18,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Bacton (IUK)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10,{"$f":"VLOOKUP(A19,'Exit Prices'!$A:$B,2,FALSE)","v":"INTERCONNECTOR"}]
["Baldersby",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A20,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Balgray",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A21,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Barking (Horndon)",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A22,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Barrow (Bains)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A23,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Barrow (Black Start)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A24,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Barrow (Gateway)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A25,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A26,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Bathgate",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A27,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A28,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Bishop Auckland",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A29,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A30,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Blaby",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A31,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A32,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Blackrod",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A33,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Blyborough",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A34,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A35,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A36,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Braishfield A",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A37,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Braishfield B",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A38,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A39,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Brisley",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A40,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Broxburn",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A41,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Burley Bank",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A42,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Burnhervie",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A43,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A44,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Caldecott",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A45,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A46,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Cambridge",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A47,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Careston",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A48,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A49,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Caythorpe",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A50,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Centrax Industrial",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A51,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Cirencester",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A52,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Cockenzie Power Station",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A53,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Coffinswell",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A54,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Coldstream",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A55,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Corbridge",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A56,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A57,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Cowpen Bewley",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A58,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Crawley Down",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A59,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A60,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Deeside",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A61,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Didcot",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A62,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Dowlais",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,10,{"$f":"VLOOKUP(A63,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Drakelow Power Station",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A64,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Drointon",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A65,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Drum",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A66,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Dyffryn Clydach",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,{"$f":"C67*D67*100","v":10},{"$f":"VLOOKUP(A67,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Dynevor Max Refill",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A68,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A69,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A70,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Easton Grey",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A71,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ecclestone",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A72,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Elton",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A73,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Enron Billingham",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A74,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A75,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Evesham",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A76,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Farningham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10,{"$f":"VLOOKUP(A77,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Farningham B",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10,{"$f":"VLOOKUP(A78,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A79,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Fiddington",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A80,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ganstead",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A81,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A82,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Gilwern",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},0.1,1,10,{"$f":"VLOOKUP(A83,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Glenmavis",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A84,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A85,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A86,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Gosberton",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A87,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A88,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Grain Power Station",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A89,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Great Wilbraham",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A90,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Guyzance",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A91,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Hardwick",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A92,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A93,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A94,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hatfield Power Station",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A95,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A96,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hole House Max Refill",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A97,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Holford",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A98,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A99,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Holmes Chapel",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A100,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Horndon",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10,{"$f":"VLOOKUP(A101,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Hornsea Max Refill",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A102,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Humbleton",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A103,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Hume",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A104,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ilchester",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A105,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ipsden",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A106,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ipsden 2",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A107,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Keld",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A108,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Kenn",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A109,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Kinknockie",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A110,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Kirkstead",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A111,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Langage Power Station",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A112,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Langholm",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A113,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Lauderhill",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A114,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Leamington",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A115,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Little Burdon",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A116,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Littleton Drew",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A117,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Lockerbie",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A118,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Lower Quinton",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A119,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Lupton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A120,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Luxborough Lane",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10,{"$f":"VLOOKUP(A121,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A122,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Maelor",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},0.1,1,10,{"$f":"VLOOKUP(A123,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Malpas",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A124,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Mappowder",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A125,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Marchwood Power Station",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A126,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Market Harborough",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A127,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Matching Green",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A128,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A129,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Melkinthorpe",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A130,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Mickle Trafford",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,{"$f":"C131*D131*100","v":10},{"$f":"VLOOKUP(A131,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A132,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Milwich",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A133,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0.1,1,10,{"$f":"VLOOKUP(A134,'Exit Prices'!$A:$B,2,FALSE)","v":"INTERCONNECTOR"}]
["Netherhowcleugh",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A135,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Pannal",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A136,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Partington",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A137,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Partington Max Refill",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A138,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Paull",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A139,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Pembroke Power Station",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A140,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A141,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A142,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Peters Green",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10,{"$f":"VLOOKUP(A143,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Peters Green South Mimms",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10,{"$f":"VLOOKUP(A144,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A145,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Pickering",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A146,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A147,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Pitcairngreen",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A148,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Pucklechurch",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A149,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Rawcliffe",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A150,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Rollswood Kintore",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A151,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A152,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A153,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Ross (SW)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A154,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ross (WM)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A155,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Roudham Heath",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A156,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Royston",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A157,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Rugby",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A158,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Ryehouse",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A159,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A160,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A161,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A162,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A163,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A164,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Samlesbury",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A165,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A166,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Seabank (DN)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},0.1,1,10,{"$f":"VLOOKUP(A167,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A168,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Seal Sands TGPP",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A169,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Sellafield Power Station",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A170,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A171,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Shorne",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10,{"$f":"VLOOKUP(A172,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A173,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Shustoke",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A174,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Silk Willoughby",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A175,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Soutra",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A176,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A177,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["St Fergus",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A178,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A179,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A180,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A181,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Stallingborough",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A182,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A183,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Staythorpe",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A184,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Stranraer",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0.1,1,10,{"$f":"VLOOKUP(A185,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},0.1,1,10,{"$f":"VLOOKUP(A186,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0.1,1,10,{"$f":"VLOOKUP(A187,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Sutton Bridge",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A188,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A189,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Tatsfield",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10,{"$f":"VLOOKUP(A190,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A191,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Teesside Hydrogen",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A192,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A193,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A194,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,{"$f":"C195*D195*100","v":10},{"$f":"VLOOKUP(A195,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},0.1,1,10,{"$f":"VLOOKUP(A196,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Thrintoft",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A197,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Tilbury Power Station",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A198,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A199,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Towlaw",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A200,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Towton",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},0.1,1,10,{"$f":"VLOOKUP(A201,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Trafford Power Station",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A202,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Tur Langton",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A203,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A204,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Walesby",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},0.1,1,10,{"$f":"VLOOKUP(A205,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Warburton",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A206,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["West Burton Power Station",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A207,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["West Winch",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A208,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Weston Point",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},0.1,1,10,{"$f":"VLOOKUP(A209,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A210,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A211,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Wetheral",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0.1,1,10,{"$f":"VLOOKUP(A212,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Whitwell",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A213,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Willington Power Station",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A214,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Winkfield (NT)",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},0.1,1,10,{"$f":"VLOOKUP(A215,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Winkfield (SE)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},0.1,1,10,{"$f":"VLOOKUP(A216,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Winkfield (SO)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0.1,1,10,{"$f":"VLOOKUP(A217,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A218,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Wyre Power Station",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A219,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Yelverton",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0.1,1,10,{"$f":"VLOOKUP(A220,'Exit Prices'!$A:$B,2,FALSE)","v":"DNO"}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0.1,1,10,{"$f":"VLOOKUP(A221,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Air_Products (Teesside)",null,0.1,1,10,{"$f":"VLOOKUP(A222,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Fordoun CNG Station",null,0.1,1,10,{"$f":"VLOOKUP(A223,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Palm_Paper",null,0.1,1,10,{"$f":"VLOOKUP(A224,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["St_Fergus_Segal",null,0.1,1,10,{"$f":"VLOOKUP(A225,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Kinneil CHP",null,0.1,1,10,{"$f":"VLOOKUP(A226,'Exit Prices'!$A:$B,2,FALSE)","v":"INDUSTRIAL"}]
["Knottingley PS",null,0.1,1,10,{"$f":"VLOOKUP(A227,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Eggborough_PS",null,0.1,1,10,{"$f":"VLOOKUP(A228,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["KEADBY_2 PS",null,0.1,1,10,{"$f":"VLOOKUP(A229,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Hirwaun Power Station",null,0.1,1,10,{"$f":"VLOOKUP(A230,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Ferrybridge D Power Station",null,0.1,1,10,{"$f":"VLOOKUP(A231,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]
["Rough Max Refill",null,0.1,1,10,{"$f":"VLOOKUP(A232,'Exit Prices'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Drax",null,0.1,1,10,{"$f":"VLOOKUP(A233,'Exit Prices'!$A:$B,2,FALSE)","v":"POWER STATION"}]

{"sheet":"Locations & Types","index":8,"n_rows":233,"n_cols":9,"rows_kept":233,"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","INDUSTRIAL","INDUSTRIAL"]
["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"]
["Murrow","BIOMETHANE PLANT",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"]
[null,null,null,null,"Air_Products (Teesside)","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Fordoun CNG Station","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Palm_Paper","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"St_Fergus_Segal","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Kinneil CHP","DC","Other","INDUSTRIAL","INDUSTRIAL"]
[null,null,null,null,"Knottingley PS","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Eggborough_PS","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"KEADBY_2 PS","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Hirwaun Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Ferrybridge D Power Station","DC","Other","POWER STATION","POWER STATION"]
[null,null,null,null,"Rough Max Refill","STORAGE SITE","Other","STORAGE SITE","STORAGE SITE"]
[null,null,null,null,"Drax","DC","Other","POWER STATION","POWER STATION"]

{"sheet":"Existing Contracts - Entry","index":9,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["Gas Year",{"$f":"'Drop Down Inputs'!A15","v":"01-Oct-2018 to 30-Sep-2019"},{"$f":"'Drop Down Inputs'!A16","v":"01-Oct-2019 to 30-Sep-2020"},{"$f":"'Drop Down Inputs'!A17","v":"01-Oct-2020 to 30-Sep-2021"},{"$f":"'Drop Down Inputs'!A18","v":"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","01-Oct-2031 to 30-Sep-2032","01-Oct-2032 to 30-Sep-2033","01-Oct-2033 to 30-Sep-2034"]
["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)","Existing Contracts (kWh/d)"]
["Avonmouth",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bacton IP",89136101.671232879,89015041.773224041,92162298.547945201,44200041.8630137,28676367.8630137,28837386.073770493,28598630.05479452,0,0,0,0,0,0,0,0,0]
["Bacton UKCS",243317684.86027399,238685647.22950819,210556462.92602739,203081277.89863014,198902231.43561643,273607526.71857923,196760730.50958905,152373059.19452053,0,0,0,0,0,0,0,0]
["Burton Point",14936970.808219178,11513832.038251366,7134731.1068493146,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Barrow",75516797.684931502,44993175.150273226,28613480.994520549,25140906.358904108,17878570.791780822,15793118.188524591,372130.67397260276,0,0,0,0,0,0,0,0,0]
["Barton Stacey",90000000,90000000,80975342.465753421,35901369.8630137,0,0,0,0,0,0,0,0,0,0,0,0]
["Canonbie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cheshire",514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,514110000,0,0]
["Caythorpe",90000000,90000000,90000000,90000000,90000000,90000000,44876712.328767121,0,0,0,0,0,0,0,0,0]
["Dynevor Arms",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Easington",730821746.78356159,705187762.71038246,672206895.00547945,583361098.41095889,584865279.71232879,491393907.1557377,439116023.77260274,393349125.8547945,326978082.21917808,241000000,0,0,0,0,0,0]
["Fleetwood",0,0,0,0,0,0,86301369.8630137,0,0,0,0,0,0,0,0,0]
["Glenmavis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Garton",420000000,420000000,420000000,420000000,279616438.3561644,70000000,0,0,0,0,0,0,0,0,0,0]
["Hole House Farm",283440000,283440000,283440000,283440000,283440000,283440000,283440000,283440000,118440000,118440000,118440000,0,0,0,0,0]
["Hatfield Moor (onshore)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hornsea",50742739.726027399,51166366.120218582,50742739.726027399,50742739.726027399,50742739.726027399,0,0,0,0,0,0,0,0,0,0,0]
["Hatfield Moor (storage)",5424657.5342465751,5469945.3551912569,5424657.5342465751,5424657.5342465751,0,5469945.3551912569,5424657.5342465751,0,0,0,0,0,0,0,0,0]
["Isle of Grain",643392876.71232879,643450000,643392876.71232879,623338082.19178081,623338082.19178081,593450000,482435616.43835616,422600000,422600000,422600000,350000000,0,0,0,0,0]
["Milford Haven",876298630.13698626,926500000,649178082.19178081,574383561.64383566,398904109.58904111,392333333.33333331,361095890.41095889,361095890.41095889,361095890.41095889,198907103.8251366,197260273.97260273,160273972.60273972,0,0,0,0]
["Partington",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Moffat (Irish Interconnector)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Murrow",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["St Fergus",121747002.14794521,71403827.420765027,53730053.983561642,26953626.235616438,22649389.361643836,15524157.385245902,5236705.8082191776,3005859.5452054795,0,0,0,0,0,0,0,0]
["Teesside",102865550.17260274,81570525.546448082,51920075.95890411,34038113.076712325,9764066.7753424663,1861378.0109289617,863413.62739726028,181819.72602739726,0,0,0,0,0,0,0,0]
["Theddlethorpe",10700821.91780822,8550000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wytch Farm",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Capacity (kWh/d)",{"$f":"SUM(B3:B29)","v":4362451580.1561651},{"$f":"SUM(C3:C29)","v":4275056123.3442621},3853587697.1534252,3514115474.8027396,3102887275.8027401,2775820752.2213116,2448631881.0219173,2130155754.7315068,1743223972.630137,1495057103.8251367,1179810273.9726028,674383972.60273969,514110000,514110000,0,0]
["Total Revenue (£/annum)",69493789.791441008,56648302.876834989,60021774.283854999,54338644.404218994,53022532.621399,67799155.977915004,57526422.603577003,50015957.088471003,37394005.751079999,25210526.899999999,15151880.75,12180150.15,187650.14999999997,188164.25999999998,0,0]

{"sheet":"18-19 FCC - Entry","index":10,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5424657.5342465751]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},876298630.13698626]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},280182870.15175784]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},52721441.069499709]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"19-20 FCC - Entry","index":11,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5469945.3551912569]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},926500000]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},349329733.97683126]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},43243983.561643817]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"20-21 FCC - Entry","index":12,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},80975342.465753421]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5424657.5342465751]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},649178082.19178081]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},334820184.84891939]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},43243983.561643817]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"21-22 FCC - Entry","index":13,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},35901369.8630137]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5424657.5342465751]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},574383561.64383566]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},315344389.97371072]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},43243983.561643817]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"22-23 FCC - Entry","index":14,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},9187718.3561643884]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5424657.5342465751]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},473698630.13698632]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},269176960.34758145]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},43243983.561643817]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"18-19 FCC - Exit","index":15,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19128874]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2844268]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15057981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},56287977]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},84161130]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},64947171]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22372861]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13734651.613150684]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},4112924]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28568650.534246575]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},38498554]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},54670979]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1457215]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16099880.27397261]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6441859]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},89921069]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},94634400]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},21293234]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52305854.594520546]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},23677521]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},103540577]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21678773]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},31408565]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},5760836.0356164379]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},7429155.3452054793]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},255319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3634748]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7131838]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},40420636]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},23569309.043835618]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},23885892]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20129094]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},60380901]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},40011158]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50365514]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46571.430967123291]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1267112]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42949104.605479456]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},886809]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},213058400]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},69970779]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},652640]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},698750.04687671235]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},21372126.771780819]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},106647786]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},189812.09206575342]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3225401.578356164]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"19-20 FCC - Exit","index":16,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19128874]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2844268]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},15057981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},56287977]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},84161130]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},64947171]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},22372861]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12329187.432240436]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},4112924]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26438120.575342476]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},38498554]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},54670979]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1457215]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},16099880.27397261]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6441859]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},89921069]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},94634400]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},21293234]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},48815174.448087424]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},23677521]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},103540577]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},21678773]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},31408565]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},5760836.0356164379]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},7429155.3452054793]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},255319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3634748]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7131838]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},29910000]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},19815980]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},40420636]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},23569309.043835618]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},23885892]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20129094]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},60380901]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},40011158]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},50365514]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46487.952442622955]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1267112]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},41505935.342465766]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},886809]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},213058400]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},69970779]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},652640]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},690135.79617486347]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18770159.379781418]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},106647786]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},188701.45095081968]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3835258.1024590163]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20051538.126027398]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28380000]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"20-21 FCC - Exit","index":17,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19411359]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2472724]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},14957981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52568615]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},74233847]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},57139307]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},20624435]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11598197.780821919]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3576724]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26438120.575342476]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},35635800]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},47516641]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1457215]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},86623407]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},80373971]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},21964044]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},45060366.301369861]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20622606]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},95134383]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},18387106]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},32714223]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},8410345]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},10727430]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},155319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},2586215]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},6757111]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},26684207]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},15464650]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},46264107]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},34661568]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25189843]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},16281005]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59670957]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},37639112]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},53671473]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46539.454049315063]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1055917]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},61331506.84931507]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},742435]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},192774633]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},56364567]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},529635]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},689686.85624657536]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14266179.100547945]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},104462230]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},188877.72675068493]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3753820.590958904]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},58730958.90410959]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39776149]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28380000]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"21-22 FCC - Exit","index":18,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19557396]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2472724]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},14957981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52568615]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},74233847]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},57139307]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},20624435]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11598197.780821919]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3576724]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26438120.575342476]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},35635800]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},47516641]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1457215]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},86623407]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},80373971]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22252226]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},35628302.389041096]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20622606]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},95134383]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},18387106]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},32951155]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},8410345]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},10727430]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},155319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},2586215]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},6757111]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},26684207]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},15464650]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},46745947]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},34661568]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25368959]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},16281005]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59670957]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},37639112]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},54053845]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46575.342465753427]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1055917]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},742435]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},192774633]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},56364567]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},529635]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},690406.08243835613]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},10609317.653424658]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},104462230]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},189053.07620000001]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3701195.9131506849]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},83624876.712328762]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39776149]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28380000]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"22-23 FCC - Exit","index":19,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19557396]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2472724]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},14957981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52568615]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},74233847]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},57139307]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},20624435]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11598197.780821919]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3576724]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26438120.575342476]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},35635800]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},47516641]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13184756.906027397]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},86623407]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},80373971]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22252226]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},29678000.958904106]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20622606]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},95134383]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},18387106]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},32951155]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},8410345]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},10727430]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},155319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},2586215]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},6757111]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},26684207]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},15464650]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},46745947]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},34661568]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25368959]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},16281005]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59670957]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},37639112]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},54053845]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46571.430967123291]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1055917]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},742435]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},192774633]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},56364567]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},529635]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},690688.33958904108]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9431741.7534246519]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},104462230]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},189031.19910958901]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3654560.2252054797]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13528190.929589041]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},106494300]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39776149]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28380000]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},40103076.252054796]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"Distance Matrix","index":20,"n_rows":239,"n_cols":30,"rows_kept":239,"cut":false,"hidden":true,"merged":[]}
[null,null,"Non-IP","IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP","Non-IP"]
[null,"DISTANCES (KM)","Avonmouth","Bacton IP","Bacton UKCS","Burton Point","Barrow","Barton Stacey","Canonbie","Cheshire","Caythorpe","Dynevor Arms","Easington","Fleetwood","Glenmavis","Garton","Hole House Farm","Hatfield Moor (onshore)","Hornsea","Hatfield Moor (storage)","Isle of Grain","Milford Haven","Partington","Moffat (Irish Interconnector)","Murrow","St Fergus","Teesside","Theddlethorpe","Wytch Farm","Average"]
["Non-IP","Aberdeen",892.01,761.26,761.26,642.84,491.81,888.26,337.77,583.33000000000004,497.14,911.05,558.59,484.8,223.74,540.79999999999995,592.77,536.87,514.34,536.87,883.02,1062.26,565.64,291.52999999999997,683.58,63.9,406.95,621.87,957.3,{"$f":"AVERAGE(C3:AC3)","v":603.39111111111117}]
["Non-IP","Abson (Seabank Power Station phase I)",25.62,341.05,341.05,326.26,477.08,183.26,528.82000000000005,286.70999999999998,397.32,201.7,377.32,387.76,679.49,369.54,277.27,348.83,386.9,348.83,428.48,352.91,307.81,575.05999999999995,268.31,930.49,513.1,333.05,90.71,{"$f":"AVERAGE(C4:AC4)","v":373.50851851851843}]
["Non-IP","Alrewas (EM)",221.51,241.97,241.97,130.16999999999999,280.99,334.64,332.73,90.62,298.24,240.55,278.24,191.67,483.4,270.45999999999998,81.180000000000007,249.75,287.82,249.75,329.4,391.76,111.72,378.97,169.23,734.4,414.02,233.97,286.8,279.84925925925927]
["Non-IP","Alrewas (WM)",221.51,241.97,241.97,130.16999999999999,280.99,334.64,332.73,90.62,298.24,240.55,278.24,191.67,483.4,270.45999999999998,81.180000000000007,249.75,287.82,249.75,329.4,391.76,111.72,378.97,169.23,734.4,414.02,233.97,286.8,279.84925925925927]
["Non-IP","Apache (Sage Black Start)",955.91,825.16,825.16,706.74,555.71,952.16,401.67,647.23,561.04,974.95,622.49,548.70000000000005,287.64,604.70000000000005,656.67,600.77,578.24,600.77,946.92,1126.1600000000001,629.54,355.43,747.48,0,470.85,685.77,1021.2,662.5577777777778]
["Non-IP","Armadale",692.42,632.39,632.39,443.25,292.22000000000003,759.39,138.18,383.74,368.27,711.46,429.72,285.20999999999998,24.15,411.93,393.18,408,385.47,408,754.15,862.67,366.05,91.94,554.71,275.14999999999998,278.08,493,757.71,453.06777777777774]
["Non-IP","Aspley",265.13,285.58999999999997,285.58999999999997,86.55,237.37,378.26,289.11,47,341.86,284.17,321.86,148.05000000000001,439.78,314.08,37.56,293.37,331.44,293.37,373.02,435.38,68.099999999999994,335.35,212.85,690.78,395.33,277.58999999999997,330.42,288.8503703703704]
["Non-IP","Asselby",401.64,251.78,251.78,370.08,219.05,378.78,242.43,310.57,81.64,420.68,84.51,212.04,393.1,66.72,320.01,27.39,71.22,27.39,373.54,571.89,292.88,288.67,174.1,573.38,136.88,112.39,466.93,263.75814814814817]
["Non-IP","Audley (NW)",288.91000000000003,309.37,309.37,62.77,213.59,402.04,265.33,23.22,365.64,307.95,345.64,124.27,416,337.86,13.78,317.14999999999998,355.22,317.14999999999998,396.8,459.16,44.32,311.57,236.63,667,371.55,301.37,354.2,293.25407407407403]
["Non-IP","Audley (WM)",288.91000000000003,309.37,309.37,62.77,213.59,402.04,265.33,23.22,365.64,307.95,345.64,124.27,416,337.86,13.78,317.14999999999998,355.22,317.14999999999998,396.8,459.16,44.32,311.57,236.63,667,371.55,301.37,354.2,293.25407407407403]
["Non-IP","Austrey",203.6,232.43,232.43,148.08000000000001,298.89999999999998,325.10000000000002,350.64,108.53,288.7,222.64,268.7,209.58,501.31,260.92,99.09,240.21,278.27999999999997,240.21,319.86,373.85,129.63,396.88,159.69,752.31,404.48,224.43,268.89,279.23592592592593]
["Non-IP","Avonmouth Max Refill",0,366.47,366.47,351.68,502.5,208.88,554.24,312.13,422.74,227.12,402.74,413.18,704.91,394.96,302.69,374.25,412.32,374.25,453.9,378.33,333.23,600.48,293.73,955.91,538.52,358.47,116.33,397.05296296296285]
["Non-IP","Aylesbeare",147.94,463.37,463.37,448.58,599.4,184.84,651.14,409.03,519.64,324.02,499.64,510.08,801.81,491.86,399.59,471.15,509.22,471.15,504.21,475.23,430.13,697.38,390.63,1052.81,635.41999999999996,455.37,92.29,485.15925925925916]
["Non-IP","Bacton",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["Non-IP","Bacton (Baird)",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["IP","Bacton (BBL)",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["Non-IP","Bacton (Great Yarmouth)",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["IP","Bacton (IUK)",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["Non-IP","Baldersby",476.14,326.27999999999997,326.27999999999997,381.12,230.09,453.28,167.93,321.61,142.63999999999999,495.18,159.01,223.08,318.60000000000002,141.22,331.05,101.89,145.72,101.89,448.04,646.39,303.92,214.17,248.6,498.88,62.38,186.89,541.42999999999995,296.06333333333339]
["Non-IP","Balgray",800.45999999999901,740.43,740.43,551.29,400.26,867.43,246.22,491.78,476.31,819.49999999999898,537.76,393.25,132.19,519.97,501.22,516.04,493.51,516.04,862.19,970.70999999999901,474.09,199.98,662.75,155.44999999999999,386.12,601.04,865.75,552.67296296296286]
["Non-IP","Barking (Horndon)",421.33,184.33,184.33,427,560.02,286.8,583.4,387.45,362.07,440.37,342.07,488.5,734.07,334.29,378.01,313.58,351.65,313.58,32.57,591.58000000000004,408.55,629.64,189.06,914.35,477.85,297.8,379.35,407.91111111111104]
["Non-IP","Barrow (Bains)",502.5,470.83,470.83,253.33,0,597.83000000000004,154.04,193.82,300.69,521.54,303.56,95.29,304.70999999999998,285.77,203.26,246.44,290.27,246.44,592.59,672.75,176.13,200.28,393.15,555.71,260.26,331.44,567.79,340.41666666666669]
["Non-IP","Barrow (Black Start)",502.5,470.83,470.83,253.33,0,597.83000000000004,154.04,193.82,300.69,521.54,303.56,95.29,304.70999999999998,285.77,203.26,246.44,290.27,246.44,592.59,672.75,176.13,200.28,393.15,555.71,260.26,331.44,567.79,340.41666666666669]
["Non-IP","Barrow (Gateway)",502.5,470.83,470.83,253.33,0,597.83000000000004,154.04,193.82,300.69,521.54,303.56,95.29,304.70999999999998,285.77,203.26,246.44,290.27,246.44,592.59,672.75,176.13,200.28,393.15,555.71,260.26,331.44,567.79,340.41666666666669]
["Non-IP","Barton Stacey Max Refill (Humbly Grove)",208.88,333.81,333.81,464.81,597.83000000000004,0,621.21,425.26,399.88,384.96,379.88,526.30999999999995,771.88,372.1,415.82,351.39,389.46,351.39,319.37,536.16999999999996,446.36,667.45,226.87,952.16,515.66,335.61,92.55,422.9955555555556]
["Non-IP","Bathgate",686.59,626.55999999999995,626.55999999999995,437.42,286.39,753.56,132.35,377.91,362.44,705.63,423.89,279.38,18.32,406.1,387.35,402.17,379.64,402.17,748.32,856.84,360.22,86.11,548.88,269.32,272.25,487.17,751.88,447.23777777777781]
["Non-IP","Billingham ICI (Terra Billingham)",535.88,386.02,386.02,408.65,257.62,513.02,137.26,349.14,121.9,554.91999999999996,183.35,250.61,287.93,165.56,358.58,161.63,139.1,161.63,507.78,706.13,331.45,183.5,308.33999999999997,468.21,8.6999999999999993,246.63,601.16999999999996,322.99000000000007]
["Non-IP","Bishop Auckland",538.34,388.48,388.48,400.84,249.81,515.48,105.73,341.33,124.36,557.38,185.81,242.8,256.39999999999998,168.02,350.77,164.09,141.56,164.09,510.24,708.59,323.64,151.97,310.8,436.68,34.17,249.09,603.63,318.98444444444453]
["Non-IP","Bishop Auckland (test facility)",538.34,388.48,388.48,400.84,249.81,515.48,105.73,341.33,124.36,557.38,185.81,242.8,256.39999999999998,168.02,350.77,164.09,141.56,164.09,510.24,708.59,323.64,151.97,310.8,436.68,34.17,249.09,603.63,318.98444444444453]
["Non-IP","Blaby",272.41000000000003,191.07,191.07,181.07,331.89,283.74,383.63,141.52000000000001,247.34,291.45,227.34,242.57,534.29999999999995,219.56,132.08000000000001,198.85,236.92,198.85,278.5,442.66,162.62,429.87,118.33,785.3,363.12,183.07,337.7,281.73444444444442]
["Non-IP","Blackness (BP Grangemouth)",706.16,646.13,646.13,456.99,305.95999999999998,773.13,151.91999999999999,397.48,382.01,725.2,443.46,298.95,37.89,425.67,406.92,421.74,399.21,421.74,767.89,876.41,379.79,105.68,568.45000000000005,249.75,291.82,506.74,771.45,465.35814814814825]
["Non-IP","Blackrod",535.25,471.2,471.2,286.08,135.05000000000001,598.20000000000005,186.79,226.57,301.06,554.29,303.93,128.04,337.46,286.14,236.01,246.81,290.64,246.81,592.96,705.5,208.88,233.03,393.52,588.46,260.63,331.81,600.54,361.36518518518523]
["Non-IP","Blyborough",355.59,205.73,205.73,361.26,265.10000000000002,332.73,288.48,321.70999999999998,127.69,374.63,110.61,258.08999999999997,439.15,102.83,312.27,18.66,117.27,18.66,327.49,525.84,338.93,334.72,128.05000000000001,619.42999999999995,182.93,66.34,420.88,265.21481481481487]
["Non-IP","Blyborough (Brigg)",355.59,205.73,205.73,361.26,265.10000000000002,332.73,288.48,321.70999999999998,127.69,374.63,110.61,258.08999999999997,439.15,102.83,312.27,18.66,117.27,18.66,327.49,525.84,338.93,334.72,128.05000000000001,619.42999999999995,182.93,66.34,420.88,265.21481481481487]
["Non-IP","Blyborough (Cottam)",355.59,205.73,205.73,361.26,265.10000000000002,332.73,288.48,321.70999999999998,127.69,374.63,110.61,258.08999999999997,439.15,102.83,312.27,18.66,117.27,18.66,327.49,525.84,338.93,334.72,128.05000000000001,619.42999999999995,182.93,66.34,420.88,265.21481481481487]
["Non-IP","Braishfield A",191.64,356.01,356.01,487.01,620.03,22.2,643.41,447.46,422.08,367.72,402.08,548.51,794.08,394.3,438.02,373.59,411.66,373.59,341.57,518.92999999999995,468.56,689.65,249.07,974.36,537.86,357.81,75.31,439.35259259259254]
["Non-IP","Braishfield B",191.64,356.01,356.01,487.01,620.03,22.2,643.41,447.46,422.08,367.72,402.08,548.51,794.08,394.3,438.02,373.59,411.66,373.59,341.57,518.92999999999995,468.56,689.65,249.07,974.36,537.86,357.81,75.31,439.35259259259254]
["Non-IP","Brine Field (Teesside) Power Station",538.52,388.66,388.66,411.29,260.26,515.66,139.9,351.78,124.54,557.55999999999995,185.99,253.25,290.57,168.2,361.22,164.27,141.74,164.27,510.42,708.77,334.09,186.14,310.98,470.85,0,249.27,603.80999999999995,325.21000000000009]
["Non-IP","Brisley",325.64,40.83,40.83,331.31,430,297.14,453.38,291.76,232.05,344.68,212.05,392.81,604.04999999999995,204.27,282.32,183.56,221.63,183.56,257.73,495.89,312.86,499.62,70.27,784.33,347.83,167.78,389.69,311.03222222222234]
["Non-IP","Broxburn",709.03,639.85,639.85,459.86,308.83,766.85,154.79,400.35,375.73,728.07,437.18,301.82,40.76,419.39,409.79,415.46,392.93,415.46,761.61,879.28,382.66,108.55,562.16999999999996,291.76,285.54000000000002,500.46,774.32,465.27222222222224]
["Non-IP","Burley Bank",464.87,315.01,315.01,319.43,168.4,442.01,187.14,259.92,144.87,483.91,147.74,161.38999999999999,337.81,129.94999999999999,269.36,90.62,134.44999999999999,90.62,436.77,635.12,242.23,233.38,237.33,518.09,91.86,175.62,530.16,280.11370370370361]
["Non-IP","Burnhervie",912.45,781.7,781.7,663.28,512.25,908.7,358.21,603.77,517.58000000000004,931.49,579.03,505.24,244.18,561.24,613.21,557.30999999999995,534.78,557.30999999999995,903.46,1082.7,586.08000000000004,311.97000000000003,704.02,57.93,427.39,642.30999999999995,977.74,622.85296296296292]
["Non-IP","Burton Point (Connahs Quay)",351.68,372.14,372.14,0,253.33,464.81,305.07,59.51,428.41,370.72,408.41,164.01,455.74,400.63,52.06,379.92,417.99,379.92,459.57,521.92999999999995,84.06,351.31,299.39999999999998,706.74,411.29,364.14,416.97,342.66296296296292]
["Non-IP","Caldecott",209.49,156.97999999999999,156.97999999999999,223.53,374.35,249.65,426.09,183.98,213.25,228.53,193.25,285.02999999999997,576.76,185.47,174.54,164.76,202.83,164.76,244.41,379.74,205.08,472.33,84.24,765.53,329.03,148.97999999999999,274.77999999999997,269.42037037037034]
["Non-IP","Caldecott (Corby Power Station)",209.49,156.97999999999999,156.97999999999999,223.53,374.35,249.65,426.09,183.98,213.25,228.53,193.25,285.02999999999997,576.76,185.47,174.54,164.76,202.83,164.76,244.41,379.74,205.08,472.33,84.24,765.53,329.03,148.97999999999999,274.77999999999997,269.42037037037034]
["Non-IP","Cambridge",336.26,132.08000000000001,132.08000000000001,341.93,474.95,201.73,498.33,302.38,277,355.3,257,403.43,649,249.22,292.94,228.51,266.58,228.51,117.64,506.51,323.48,544.57000000000005,103.99,829.28,392.78,212.73,294.27999999999997,331.5737037037037]
["Non-IP","Careston",831.52,771.49,771.49,582.35,431.32,898.49,277.27999999999997,522.84,507.37,850.56,568.82000000000005,424.31,163.25,551.03,532.28,547.1,524.57000000000005,547.1,893.25,1001.77,505.15,231.04,693.81,125.76,417.18,632.1,896.81,581.48296296296303]
["Non-IP","Carrington (Partington) Power Station",333.23,353.69,353.69,84.06,176.13,446.36,227.87,24.55,374.52,352.27,377.39,86.81,378.54,359.6,33.99,320.27,364.1,320.27,441.12,503.48,0,274.11,280.95,629.54,334.09,345.69,398.52,302.77185185185186]
["Non-IP","Caythorpe",422.74,272.88,272.88,428.41,300.69,399.88,230.09,388.86,0,441.78,61.45,293.68,380.76,43.66,379.42,109.03,17.2,109.03,394.64,592.99,374.52,276.33,195.2,561.04,124.54,133.49,488.03,284.93407407407398]
["Non-IP","Centrax Industrial",183.65,499.08,499.08,484.29,635.11,220.55,686.85,444.74,555.35,359.73,535.35,545.79,837.52,527.57000000000005,435.3,506.86,544.92999999999995,506.86,539.91999999999996,510.94,465.84,733.09,426.34,1088.52,671.13,491.08,128,520.86925925925925]
["Non-IP","Cirencester",74.599999999999994,309.67,309.67,294.88,445.7,232.44,497.44,255.33,365.94,170.32,345.94,356.38,648.11,338.16,245.89,317.45,355.52,317.45,397.1,321.52999999999997,276.43,543.67999999999995,236.93,899.11,481.72,301.67,139.88999999999999,351.07222222222225]
["Non-IP","Cockenzie Power Station",751.94,602.08000000000004,602.08000000000004,614.44000000000005,463.41,729.08,319.33,554.92999999999995,337.96,770.98,399.41,456.4,217.37,381.62,564.37,377.69,355.16,377.69,723.84,922.19,537.24,285.16000000000003,524.4,223.08,247.77,462.69,817.23,504.42740740740737]
["Non-IP","Coffinswell",186.54,501.97,501.97,487.18,638,223.44,689.74,447.63,558.24,362.62,538.24,548.67999999999995,840.41,530.46,438.19,509.75,547.82000000000005,509.75,542.80999999999995,513.83000000000004,468.73,735.98,429.23,1091.4100000000001,674.02,493.97,130.88999999999999,523.75925925925912]
["Non-IP","Coldstream",694,544.14,544.14,555.57000000000005,404.54,671.14,250.5,496.06,280.02,713.04,341.47,397.53,136.47,323.68,505.5,319.75,297.22000000000003,319.75,665.9,864.25,478.37,204.26,466.46,303.98,189.83,404.75,759.29,449.31888888888892]
["Non-IP","Corbridge",603.77,453.91,453.91,466.27,315.24,580.91,171.16,406.76,189.79,622.80999999999995,251.24,308.23,226.7,233.45,416.2,229.52,206.99,229.52,575.66999999999996,774.02,389.07,217.4,376.23,371.25,99.6,314.52,669.06,376.04444444444442]
["Non-IP","Coryton 2 (Thames Haven) Power Station",425.39,188.39,188.39,431.06,564.08000000000004,290.86,587.46,391.51,366.13,444.43,346.13,492.56,738.13,338.35,382.07,317.64,355.71,317.64,28.51,595.64,412.61,633.70000000000005,193.12,918.41,481.91,301.86,383.41,411.67037037037051]
["Non-IP","Cowpen Bewley",532.85,382.99,382.99,405.62,254.59,509.99,134.22999999999999,346.11,118.87,551.89,180.32,247.58,284.89999999999998,162.53,355.55,158.6,136.07,158.6,504.75,703.1,328.42,180.47,305.31,465.18,5.67,243.6,598.14,319.96000000000009]
["Non-IP","Crawley Down",205.4,341.36,341.36,472.36,605.38,7.55,628.76,432.81,407.43,381.48,387.43,533.86,779.43,379.65,423.37,358.94,397.01,358.94,326.92,532.69000000000005,453.91,675,234.42,959.71,523.21,343.16,89.07,428.91148148148136]
["Non-IP","Deborah Storage (Bacton)",366.47,0,0,372.14,470.83,333.81,494.21,332.59,272.88,385.51,252.88,433.64,644.88,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,540.45000000000005,111.1,825.16,388.66,208.61,426.36,342.48074074074077]
["Non-IP","Deeside",351.71,372.17,372.17,0.56999999999999995,253.36,464.84,305.10000000000002,59.54,428.44,370.75,408.44,164.04,455.77,400.66,52.09,379.95,418.02,379.95,459.6,521.96,84.09,351.34,299.43,706.77,411.32,364.17,417,342.71296296296305]
["Non-IP","Didcot",298.17,279.48,279.48,410.48,543.5,89.29,566.88,370.93,345.55,423.85,325.55,471.98,717.55,317.77,361.49,297.06,335.13,297.06,265.04000000000002,575.05999999999995,392.03,613.12,172.54,897.83,461.33,281.27999999999997,181.84,391.52851851851858]
["Non-IP","Dowlais",219.06,377.45,377.45,362.66,513.48,376.9,565.22,323.11,433.72,8.06,413.72,424.16,715.89,405.94,313.67,385.23,423.3,385.23,464.88,159.27000000000001,344.21,611.46,304.70999999999998,966.89,549.5,369.45,284.35000000000002,410.33222222222219]
["Non-IP","Drakelow Power Station",228.51,234.97,234.97,137.16999999999999,287.99,327.64,339.73,97.62,291.24,247.55,271.24,198.67,490.4,263.45999999999998,88.18,242.75,280.82,242.75,322.39999999999998,398.76,118.72,385.97,162.22999999999999,741.4,407.02,226.97,293.8,280.10851851851851]
["Non-IP","Drointon",237.72,258.18,258.18,113.96,264.77999999999997,350.85,316.52,74.41,314.45,256.76,294.45,175.46,467.19,286.67,64.97,265.95999999999998,304.02999999999997,265.95999999999998,345.61,407.97,95.51,362.76,185.44,718.19,422.74,250.18,303.01,283.77444444444444]
["Non-IP","Drum",726.78,666.75,666.75,477.61,326.58,793.75,172.54,418.1,402.63,745.82,464.08,319.57,58.51,446.29,427.54,442.36,419.83,442.36,788.51,897.03,400.41,126.3,589.07000000000005,229.13,312.44,527.36,792.07,484.45074074074068]
["Non-IP","Dyffryn Clydach",261.27,419.66,419.66,404.87,555.69000000000005,419.11,607.42999999999995,365.32,475.93,34.15,455.93,466.37,758.1,448.15,355.88,427.44,465.51,427.44,507.09,125.2,386.42,653.66999999999996,346.92,1009.1,591.71,411.66,326.56,{"$f":"AVERAGE(C68:AC68)","v":449.12}]
["Non-IP","Dynevor Max Refill",227.12,385.51,385.51,370.72,521.54,384.96,573.28,331.17,441.78,0,421.78,432.22,723.95,414,321.73,393.29,431.36,393.29,472.94,151.21,352.27,619.52,312.77,974.95,557.55999999999995,377.51,292.41000000000003,417.19814814814816]
["Non-IP","Eastoft (Keadby Blackstart)",380.94,231.08,231.08,386.61,239.75,358.08,263.13,331.27,102.34,399.98,105.21,232.74,413.8,87.42,337.62,6.69,91.92,6.69,352.84,551.19000000000005,313.58,309.37,153.4,594.08000000000004,157.58000000000001,91.69,446.23,265.78925925925915]
["Non-IP","Eastoft (Keadby)",380.94,231.08,231.08,386.61,239.75,358.08,263.13,331.27,102.34,399.98,105.21,232.74,413.8,87.42,337.62,6.69,91.92,6.69,352.84,551.19000000000005,313.58,309.37,153.4,594.08000000000004,157.58000000000001,91.69,446.23,265.78925925925915]
["Non-IP","Easton Grey",49.23,317.24,317.24,302.45,453.27,207.07,505.01,262.89999999999998,373.51,177.89,353.51,363.95,655.68,345.73,253.46,325.02,363.09,325.02,404.67,329.1,284,551.25,244.5,906.68,489.29,309.24,114.52,354.98222222222233]
["Non-IP","Ecclestone",336.14,356.6,356.6,27.39,245.28,449.27,297.02,51.46,412.87,355.18,392.87,155.96,447.69,385.09,44.01,364.38,402.45,364.38,444.03,506.39,76.010000000000005,343.26,283.86,698.69,403.24,348.6,401.43,331.48703703703711]
["Non-IP","Elton",516.38,366.52,366.52,389.15,238.12,493.52,127.69,329.64,102.4,535.41999999999996,163.85,231.11,278.36,146.06,339.08,142.13,119.6,142.13,488.28,686.63,311.95,173.93,288.83999999999997,458.64,22.14,227.13,581.66999999999996,306.18111111111114]
["Non-IP","Enron Billingham",536,386.14,386.14,408.77,257.74,513.14,137.38,349.26,122.02,555.04,183.47,250.73,288.05,165.68,358.7,161.75,139.22,161.75,507.9,706.25,331.57,183.62,308.45999999999998,468.33,8.82,246.75,601.29,323.1099999999999]
["Non-IP","Epping Green (Enfield Energy, aka Brimsdown)",395.48,191.3,191.3,401.15,534.16999999999996,260.95,557.54999999999995,361.6,336.22,414.52,316.22000000000003,462.65,708.22,308.44,352.16,287.73,325.8,287.73,85.78,565.73,382.7,603.79,163.21,888.5,452,271.95,353.5,387.42037037037039]
["Non-IP","Evesham",108.14,258.33,258.33,243.54,394.36,265.98,446.1,203.99,314.60000000000002,127.18,294.60000000000002,305.04000000000002,596.77,286.82,194.55,266.11,304.18,266.11,345.76,278.39,225.09,492.34,185.59,847.77,430.38,250.33,173.43,309.77074074074073]
["Non-IP","Farningham",448.81,211.81,211.81,454.48,587.5,314.27999999999997,610.88,414.93,389.55,467.85,369.55,515.98,761.55,361.77,405.49,341.06,379.13,341.06,34.130000000000003,619.05999999999995,436.03,657.12,216.54,941.83,505.33,325.27999999999997,406.83,434.43111111111125]
["Non-IP","Farningham B",448.81,211.81,211.81,454.48,587.5,314.27999999999997,610.88,414.93,389.55,467.85,369.55,515.98,761.55,361.77,405.49,341.06,379.13,341.06,34.130000000000003,619.05999999999995,436.03,657.12,216.54,941.83,505.33,325.27999999999997,406.83,434.43111111111125]
["Non-IP","Ferny Knoll (AM Paper)",365.17,385.63,385.63,116,137.33000000000001,478.3,189.07,56.49,335.72,384.21,338.59,48.01,339.74,320.8,65.930000000000007,281.47000000000003,325.3,281.47000000000003,473.06,535.41999999999996,38.799999999999997,235.31,312.89,590.74,295.29000000000002,366.47,430.46,300.49259259259264]
["Non-IP","Fiddington",118.37,276.76,276.76,261.97000000000003,412.79,276.20999999999998,464.53,222.42,333.03,109.07,313.02999999999997,323.47000000000003,615.20000000000005,305.25,212.98,284.54000000000002,322.61,284.54000000000002,364.19,260.27999999999997,243.52,510.77,204.02,866.2,448.81,268.76,183.66,324.58296296296294]
["Non-IP","Ganstead",393.45,243.59,243.59,399.12,271.39999999999998,370.59,259.38,359.57,29.29,412.49,32.159999999999997,264.39,410.05,14.37,350.13,79.739999999999995,18.87,79.739999999999995,365.35,563.70000000000005,345.23,305.62,165.91,590.33000000000004,153.83000000000001,104.2,458.74,269.8085185185185]
["Non-IP","Garton Max Refill (Aldbrough)",394.96,245.1,245.1,400.63,285.77,372.1,273.75,361.08,43.66,414,38.78,278.76,424.42,0,351.64,94.11,33.24,94.11,366.86,565.21,359.6,319.99,167.42,604.70000000000005,168.2,105.71,460.25,276.63518518518515]
["Non-IP","Gilwern",202.29,360.68,360.68,345.89,496.71,360.13,548.45000000000005,306.33999999999997,416.95,24.83,396.95,407.39,699.12,389.17,296.89999999999998,368.46,406.53,368.46,448.11,176.04,327.44,594.69000000000005,287.94,950.12,532.73,352.68,267.58,396.04666666666668]
["Non-IP","Glenmavis",704.91,644.88,644.88,455.74,304.70999999999998,771.88,150.66999999999999,396.23,380.76,723.95,442.21,297.7,0,424.42,405.67,420.49,397.96,420.49,766.64,875.16,378.54,104.43,567.20000000000005,287.64,290.57,505.49,770.2,464.20074074074074]
["Non-IP","Glenmavis Max Refill",704.91,644.88,644.88,455.74,304.70999999999998,771.88,150.66999999999999,396.23,380.76,723.95,442.21,297.7,0,424.42,405.67,420.49,397.96,420.49,766.64,875.16,378.54,104.43,567.20000000000005,287.64,290.57,505.49,770.2,464.20074074074074]
["Non-IP","Goole (Guardian Glass)",395.94,246.08,246.08,375.78,224.75,373.08,248.13,316.27,87.34,414.98,90.21,217.74,398.8,72.42,325.70999999999998,21.69,76.92,21.69,367.84,566.19000000000005,298.58,294.37,168.4,579.08000000000004,142.58000000000001,106.69,461.23,264.39148148148138]
["Non-IP","Gosberton",309.47000000000003,126.84,126.84,315.14,343.99,276.02999999999997,367.37,275.58999999999997,146.04,328.51,126.04,336.98,518.04,118.26,266.14999999999998,97.55,135.62,97.55,270.79000000000002,479.72,296.69,413.61,49.16,698.32,261.82,81.77,368.58,267.86925925925925]
["Non-IP","Gowkhall (Longannet)",715.84,655.81,655.81,466.67,315.64,782.81,161.6,407.16,391.69,734.88,453.14,308.63,47.57,435.35,416.6,431.42,408.89,431.42,777.57,886.09,389.47,115.36,578.13,240.21,301.5,516.41999999999996,781.13,474.32629629629622]
["Non-IP","Grain Power Station",453.9,216.9,216.9,459.57,592.59,319.37,615.97,420.02,394.64,472.94,374.64,521.07000000000005,766.64,366.86,410.58,346.15,384.22,346.15,0,624.15,441.12,662.21,221.63,946.92,510.42,330.37,411.92,438.06851851851854]
["Non-IP","Great Wilbraham",350.05,118.29,118.29,355.72,488.74,215.52,512.12,316.17,290.79000000000002,369.09,270.79000000000002,417.22,662.79,263.01,306.73,242.3,280.37,242.3,131.43,520.29999999999995,337.27,558.36,117.78,843.07,406.57,226.52,308.07,343.32074074074075]
["Non-IP","Guyzance",640.28,490.42,490.42,502.78,351.75,617.41999999999996,207.67,443.27,226.3,659.32,287.75,344.74,190.19,269.95999999999998,452.71,266.02999999999997,243.5,266.02999999999997,612.17999999999995,810.53,425.58,253.91,412.74,334.74,136.11000000000001,351.03,705.57,407.14555555555557]
["Non-IP","Hardwick",313.83999999999997,228.85,228.85,359.85,492.87,104.96,516.25,320.3,294.92,373.22,274.92,421.35,666.92,267.14,310.86,246.43,284.5,246.43,214.41,524.42999999999995,341.4,562.49,121.91,847.2,410.7,230.65,197.51,348.2651851851852]
["Non-IP","Harwarden (Shotton, aka Shotton Paper)",350.29,370.75,370.75,1.39,251.94,463.42,303.68,58.12,427.02,369.33,407.02,162.62,454.35,399.24,50.67,378.53,416.6,378.53,458.18,520.54,82.67,349.92,298.01,705.35,409.9,362.75,415.58,341.37592592592597]
["Non-IP","Hatfield Moor Max Refill",374.25,224.39,224.39,379.92,246.44,351.39,269.82,337.96,109.03,393.29,111.9,239.43,420.49,94.11,330.93,0,98.61,0,346.15,544.5,320.27,316.06,146.71,600.77,164.27,85,439.54,265.54148148148153]
["Non-IP","Hatfield Power Station",374.25,224.39,224.39,379.92,246.44,351.39,269.82,337.96,109.03,393.29,111.9,239.43,420.49,94.11,330.93,0,98.61,0,346.15,544.5,320.27,316.06,146.71,600.77,164.27,85,439.54,265.54148148148153]
["Non-IP","Hill Top Farm (Hole House Farm)",302.69,323.14999999999998,323.14999999999998,52.06,203.26,415.82,255,9.44,379.42,321.73,359.42,113.94,405.67,351.64,0,330.93,369,330.93,410.58,472.94,33.99,301.24,250.41,656.67,361.22,315.14999999999998,367.98,296.94185185185182]
["Non-IP","Hole House Max Refill",302.69,323.14999999999998,323.14999999999998,52.06,203.26,415.82,255,9.44,379.42,321.73,359.42,113.94,405.67,351.64,0,330.93,369,330.93,410.58,472.94,33.99,301.24,250.41,656.67,361.22,315.14999999999998,367.98,296.94185185185182]
["Non-IP","Holford",312.13,332.59,332.59,59.51,193.82,425.26,245.56,0,388.86,331.17,368.86,104.5,396.23,361.08,9.44,337.96,378.44,337.96,420.02,482.38,24.55,291.8,259.85000000000002,647.23,351.78,324.58999999999997,377.42,299.83629629629633]
["Non-IP","Hollingsgreen (Hays Chemicals)",304.26,324.72000000000003,324.72000000000003,51.64,201.69,417.39,253.43,7.87,380.99,323.3,360.99,112.37,404.1,353.21,1.57,332.5,370.57,332.5,412.15,474.51,32.42,299.67,251.98,655.1,359.65,316.72000000000003,369.55,297.39148148148149]
["Non-IP","Holmes Chapel",306.86,327.32,327.32,80.72,195.64,419.99,247.38,41.17,383.59,325.89999999999998,363.59,106.32,398.05,355.81,31.73,335.1,373.17,335.1,414.75,477.11,26.37,293.62,254.58,649.04999999999995,353.6,319.32,372.15,300.56703703703704]
["Non-IP","Horndon",421.33,184.33,184.33,427,560.02,286.8,583.4,387.45,362.07,440.37,342.07,488.5,734.07,334.29,378.01,313.58,351.65,313.58,32.57,591.58000000000004,408.55,629.64,189.06,914.35,477.85,297.8,379.35,407.91111111111104]
["Non-IP","Hornsea Max Refill",412.32,262.45999999999998,262.45999999999998,417.99,290.27,389.46,247.29,378.44,17.2,431.36,51.03,283.26,397.96,33.24,369,98.61,0,98.61,384.22,582.57000000000005,364.1,293.52999999999997,184.78,578.24,141.74,123.07,477.61,280.40074074074067]
["Non-IP","Humbleton",686.7,536.84,536.84,549.20000000000005,398.17,663.84,254.09,489.69,272.72000000000003,705.74,334.17,391.16,152.13,316.38,499.13,312.45,289.92,312.45,658.6,856.95,472,219.92,459.16,296.68,182.53,397.45,751.99,444.32962962962966]
["Non-IP","Hume",707.94,558.08000000000004,558.08000000000004,541.63,390.6,685.08,236.56,482.12,293.95999999999998,726.98,355.41,383.59,122.53,337.62,491.56,333.69,311.16000000000003,333.69,679.84,878.19,464.43,190.32,480.4,317.92,203.77,418.69,773.23,453.96555555555557]
["Non-IP","Ilchester",85.99,401.42,401.42,386.63,537.45000000000005,122.89,589.19000000000005,347.08,457.69,262.07,437.69,448.13,739.86,429.91,337.64,409.2,447.27,409.2,442.26,413.28,368.18,635.42999999999995,328.68,990.86,573.47,393.42,30.34,423.20925925925934]
["Non-IP","Ipsden",269.76,275.45999999999998,275.45999999999998,406.46,539.48,60.88,562.86,366.91,341.53,419.83,321.52999999999997,467.96,713.53,313.75,357.47,293.04000000000002,331.11,293.04000000000002,261.02,571.04,388.01,609.1,168.52,893.81,457.31,277.26,153.43,384.79851851851851]
["Non-IP","Ipsden 2",269.76,275.45999999999998,275.45999999999998,406.46,539.48,60.88,562.86,366.91,341.53,419.83,321.52999999999997,467.96,713.53,313.75,357.47,293.04000000000002,331.11,293.04000000000002,261.02,571.04,388.01,609.1,168.52,893.81,457.31,277.26,153.43,384.79851851851851]
["Non-IP","Keld",489.66,457.99,457.99,240.49,89.46,584.99,65.790000000000006,180.98,287.85000000000002,508.7,290.72000000000003,82.45,216.46,272.93,190.42,233.6,277.43,233.6,579.75,659.91,163.29,112.03,380.31,467.46,205.69,318.60000000000002,554.95000000000005,318.64814814814821]
["Non-IP","Kenn",163.62,479.05,479.05,464.26,615.08000000000004,200.52,666.82,424.71,535.32000000000005,339.7,515.32000000000005,525.76,817.49,507.54,415.27,486.83,524.9,486.83,519.89,490.91,445.81,713.06,406.31,1068.49,651.1,471.05,107.97,500.83925925925911]
["Non-IP","Kinknockie",940.37,809.62,809.62,691.2,540.16999999999996,936.62,386.13,631.69000000000005,545.5,959.41,606.95000000000005,533.16,272.10000000000002,589.16,641.13,585.23,562.70000000000005,585.23,931.38,1110.6199999999999,614,339.89,731.94,15.54,455.31,670.23,1005.66,648.16888888888877]
["Non-IP","Kirkstead",339.19,156.56,156.56,344.86,314.27,305.75,337.65,305.31,116.32,358.23,96.32,307.26,488.32,88.54,295.87,67.83,105.9,67.83,300.51,509.44,326.41000000000003,383.89,78.88,668.6,232.1,52.05,398.3,266.76851851851859]
["Non-IP","Langage Power Station",226.18,541.61,541.61,526.82000000000005,677.64,263.08,729.38,487.27,597.88,402.26,577.88,588.32000000000005,880.05,570.1,477.83,549.39,587.46,549.39,582.45000000000005,553.47,508.37,775.62,468.87,1131.05,713.66,533.61,170.53,563.39925925925945]
["Non-IP","Langholm",570.71,510.68,510.68,321.54000000000002,170.51,637.67999999999995,16.47,262.02999999999997,246.56,589.75,308.01,163.5,134.19999999999999,290.22000000000003,271.47000000000003,286.29000000000002,263.76,286.29000000000002,632.44000000000005,740.96,244.34,29.77,433,385.2,156.37,371.29,636,350.73037037037039]
["Non-IP","Lauderhill",724.14,574.28,574.28,525.42999999999995,374.4,701.28,220.36,465.92,310.16000000000003,743.18,371.61,367.39,106.33,353.82,475.36,349.89,327.36,349.89,696.04,894.39,448.23,174.12,496.6,334.12,219.97,434.89,789.43,459.36555555555555]
["Non-IP","Leamington",145.72,220.75,220.75,205.96,356.78,303.56,408.52,166.41,277.02,164.76,257.02,267.45999999999998,559.19000000000005,249.24,156.97,228.53,266.60000000000002,228.53,308.18,315.97000000000003,187.51,454.76,148.01,810.19,392.8,212.75,211.01,286.10925925925932]
["Non-IP","Little Burdon",522.38,372.52,372.52,383.15,232.12,499.52,123.42,323.64,108.4,541.41999999999996,169.85,225.11,274.08999999999997,152.06,333.08,148.13,125.6,148.13,494.28,692.63,305.95,169.66,294.83999999999997,454.37,28.14,233.13,587.66999999999996,307.99296296296302]
["Non-IP","Littleton Drew",37.89,328.68,328.68,313.89,464.71,195.73,516.45000000000005,274.33999999999997,384.95,189.33,364.95,375.39,667.12,357.17,264.89999999999998,336.46,374.53,336.46,416.11,340.54,295.44,562.69000000000005,255.94,918.12,500.73,320.68,103.18,363.891111111111]
["Non-IP","Lockerbie",585.47,525.44000000000005,525.44000000000005,336.3,185.27,652.44000000000005,31.23,276.79000000000002,261.32,604.51,322.77,178.26,121.23,304.98,286.23,301.05,278.52,301.05,647.20000000000005,755.72,259.10000000000002,16.8,447.76,372.23,171.13,386.05,650.76,362.40925925925916]
["Non-IP","Lower Quinton",123.72,247.32,247.32,232.53,383.35,281.56,435.09,192.98,303.58999999999997,142.76,283.58999999999997,294.02999999999997,585.76,275.81,183.54,255.1,293.17,255.1,334.75,293.97000000000003,214.08,481.33,174.58,836.76,419.37,239.32,189.01,303.68481481481479]
["Non-IP","Lupton",451.35,419.68,419.68,202.18,51.15,546.67999999999995,102.89,142.66999999999999,249.54,470.39,252.41,44.14,253.56,234.62,152.11000000000001,195.29,239.12,195.29,541.44000000000005,621.6,124.98,149.13,342,504.56,209.11,280.29000000000002,516.64,293.0555555555556]
["Non-IP","Luxborough Lane",406.82,187.39,187.39,412.49,545.51,272.29000000000002,568.89,372.94,347.56,425.86,327.56,473.99,719.56,319.77999999999997,363.5,299.07,337.14,299.07,68,577.07000000000005,394.04,615.13,174.55,899.84,463.34,283.29000000000002,364.84,396.55222222222221]
["Non-IP","Lyneham (Choakford)",226.18,541.61,541.61,526.82000000000005,677.64,263.08,729.38,487.27,597.88,402.26,577.88,588.32000000000005,880.05,570.1,477.83,549.39,587.46,549.39,582.45000000000005,553.47,508.37,775.62,468.87,1131.05,713.66,533.61,170.53,563.39925925925945]
["Non-IP","Maelor",328.16,348.62,348.62,48.19,252.84,441.29,304.58,62.47,404.89,347.2,384.89,163.52000000000001,455.25,377.11,53.03,356.4,394.47,356.4,436.05,498.41,83.57,350.82,275.88,706.25,410.8,340.62,393.45,330.51037037037031]
["Non-IP","Malpas",316.45,336.91,336.91,47.08,241.13,429.58,292.87,50.76,393.18,335.49,373.18,151.81,443.54,365.4,41.32,344.69,382.76,344.69,424.34,486.7,71.86,339.11,264.17,694.54,399.09,328.91,381.74,319.19296296296284]
["Non-IP","Mappowder",116.33,426.36,426.36,416.97,567.79,92.55,619.53,377.42,488.03,292.41000000000003,468.03,478.47,770.2,460.25,367.98,439.54,477.61,439.54,411.92,443.62,398.52,665.77,319.42,1021.2,603.80999999999995,423.76,0,444.94037037037043]
["Non-IP","Marchwood Power Station",183.04,359.65,359.65,483.68,623.66999999999996,25.84,647.04999999999995,444.13,425.72,359.12,405.72,545.17999999999995,797.72,397.94,434.69,377.23,415.3,377.23,345.21,510.33,465.23,693.29,252.71,978,541.5,361.45,66.709999999999994,439.88851851851859]
["Non-IP","Market Harborough",193.07,173.4,173.4,207.11,357.93,266.07,409.67,167.56,229.67,212.11,209.67,268.61,560.34,201.89,158.12,181.18,219.25,181.18,260.83,363.32,188.66,455.91,100.66,781.95,345.45,165.4,258.36,270.02851851851847]
["Non-IP","Matching Green",381.8,177.62,177.62,387.47,520.49,247.27,543.87,347.92,322.54000000000002,400.84,302.54000000000002,448.97,694.54,294.76,338.48,274.05,312.12,274.05,72.099999999999994,552.04999999999995,369.02,590.11,149.53,874.82,438.32,258.27,339.82,373.74037037037044]
["Non-IP","Medway (aka Isle of Grain Power Station, NOT Grain Power)",455.19,218.19,218.19,460.86,593.88,320.66000000000003,617.26,421.31,395.93,474.23,375.93,522.36,767.93,368.15,411.87,347.44,385.51,347.44,1.29,625.44000000000005,442.41,663.5,222.92,948.21,511.71,331.66,413.21,439.35851851851839]
["Non-IP","Melkinthorpe",499.42,467.75,467.75,250.25,99.22,594.75,54.82,190.74,284.91000000000003,518.46,300.48,92.21,205.49,282.69,200.18,243.36,287.19,243.36,589.51,669.67,173.05,101.06,390.07,456.49,194.72,328.36,564.71,324.09888888888889]
["Non-IP","Mickle Trafford",333.96,354.42,354.42,17.72,235.61,447.09,287.35000000000002,41.79,410.69,353,390.69,146.29,438.02,382.91,34.340000000000003,362.2,400.27,362.2,441.85,504.21,66.34,333.59,281.68,689.02,393.57,346.42,399.25,{"$f":"AVERAGE(C132:AC132)","v":326.25555555555559}]
["Non-IP","Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",449.19,212.19,212.19,454.86,587.88,314.66000000000003,611.26,415.31,389.93,468.23,369.93,516.36,761.93,362.15,405.87,341.44,379.51,341.44,4.71,619.44000000000005,436.41,657.5,216.92,942.21,505.71,325.66000000000003,407.21,433.70740740740723]
["Non-IP","Milwich",246.95,267.41000000000003,267.41000000000003,104.73,255.55,360.08,307.29000000000002,65.180000000000007,323.68,265.99,303.68,166.23,457.96,295.89999999999998,55.74,275.19,313.26,275.19,354.84,417.2,86.28,353.53,194.67,708.96,413.51,259.41000000000003,312.24,285.48370370370367]
["IP","Moffat (Irish Interconnector)",600.48,540.45000000000005,540.45000000000005,351.31,200.28,667.45,46.24,291.8,276.33,619.52,337.78,193.27,104.43,319.99,301.24,316.06,293.52999999999997,316.06,662.21,770.73,274.11,0,462.77,355.43,186.14,401.06,665.77,373.88481481481477]
["Non-IP","Netherhowcleugh",611.27,551.24,551.24,362.1,211.07,678.24,57.03,302.58999999999997,287.12,630.30999999999995,348.57,204.06,94.55,330.78,312.02999999999997,326.85000000000002,304.32,326.85000000000002,673,781.52,284.89999999999998,10.79,473.56,345.55,196.93,411.85,676.56,383.14370370370369]
["Non-IP","Pannal",458.58,308.72000000000003,308.72000000000003,313.14,162.11000000000001,435.72,193.43,253.63,138.58000000000001,477.62,141.44999999999999,155.1,344.1,123.66,263.07,84.33,128.16,84.33,430.48,628.83000000000004,235.94,239.67,231.04,524.38,98.15,169.33,523.87,276.15333333333331]
["Non-IP","Partington",333.23,353.69,353.69,84.06,176.13,446.36,227.87,24.55,374.52,352.27,377.39,86.81,378.54,359.6,33.99,320.27,364.1,320.27,441.12,503.48,0,274.11,280.95,629.54,334.09,345.69,398.52,302.77185185185186]
["Non-IP","Partington Max Refill",333.23,353.69,353.69,84.06,176.13,446.36,227.87,24.55,374.52,352.27,377.39,86.81,378.54,359.6,33.99,320.27,364.1,320.27,441.12,503.48,0,274.11,280.95,629.54,334.09,345.69,398.52,302.77185185185186]
["Non-IP","Paull",379.46,229.6,229.6,385.13,285.39,356.6,273.37,345.58,43.28,398.5,23.28,278.38,424.04,15.5,336.14,93.73,32.86,93.73,351.36,549.71,359.22,319.61,151.91999999999999,604.32000000000005,167.82,90.21,444.75,269.00333333333327]
["Non-IP","Pembroke Power Station",371.29,529.67999999999995,529.67999999999995,514.89,665.71,529.13,717.45,475.34,585.95000000000005,144.16999999999999,565.95000000000005,576.39,868.12,558.16999999999996,465.9,537.46,575.53,537.46,617.11,7.04,496.44,763.69,456.94,1119.1199999999999,701.73,521.67999999999995,436.58,550.68888888888898]
["Non-IP","Peterborough (Peterborough Power Station)",257.89,123.26,123.26,263.56,396.58,235.03,419.96,224.01,198.63,276.93,178.63,325.06,570.63,170.85,214.57,150.13999999999999,188.21,150.13999999999999,229.79,428.14,245.11,466.2,50.52,750.91,314.41000000000003,134.36000000000001,323.18,274.44296296296295]
["Non-IP","Peterborough Eye (Tee)",257.89,123.26,123.26,263.56,396.58,235.03,419.96,224.01,198.63,276.93,178.63,325.06,570.63,170.85,214.57,150.13999999999999,188.21,150.13999999999999,229.79,428.14,245.11,466.2,50.52,750.91,314.41000000000003,134.36000000000001,323.18,274.44296296296295]
["Non-IP","Peters Green",352,179.11,179.11,357.67,490.69,167,514.07000000000005,318.12,292.74,371.04,272.74,419.17,664.74,264.95999999999998,308.68,244.25,282.32,244.25,164.67,522.25,339.22,560.30999999999995,119.73,845.02,408.52,228.47,259.55,347.05185185185184]
["Non-IP","Peters Green South Mimms",352,179.11,179.11,357.67,490.69,167,514.07000000000005,318.12,292.74,371.04,272.74,419.17,664.74,264.95999999999998,308.68,244.25,282.32,244.25,164.67,522.25,339.22,560.30999999999995,119.73,845.02,408.52,228.47,259.55,347.05185185185184]
["Non-IP","Phillips Petroleum, Teesside",538.52,388.66,388.66,411.29,260.26,515.66,139.9,351.78,124.54,557.55999999999995,185.99,253.25,290.57,168.2,361.22,164.27,141.74,164.27,510.42,708.77,334.09,186.14,310.98,470.85,0,249.27,603.80999999999995,325.21000000000009]
["Non-IP","Pickering",461.96,312.10000000000002,312.10000000000002,452.33,301.3,439.1,190.87,392.82,39.22,481,100.67,294.29000000000002,341.54,82.88,402.26,148.25,56.42,148.25,433.86,632.21,375.13,237.11,234.42,521.82000000000005,85.32,172.71,527.25,302.85888888888888]
["Non-IP","Pickmere (Winnington Power, aka Brunner Mond)",321.62,342.08,342.08,69,184.33,434.75,236.07,9.49,382.72,340.66,378.35,95.01,386.74,367.8,18.93,328.47,372.3,328.47,429.51,491.87,15.06,282.31,269.33999999999997,637.74,342.29,334.08,386.91,301.03629629629631]
["Non-IP","Pitcairngreen",770.61,710.58,710.58,521.44000000000005,370.41,837.58,216.37,461.93,446.46,789.65,507.91,363.4,102.34,490.12,471.37,486.19,463.66,486.19,832.34,940.86,444.24,170.13,632.9,188.97,356.27,571.19000000000005,835.9,525.16999999999996]
["Non-IP","Pucklechurch",25.52,340.95,340.95,326.16000000000003,476.98,183.36,528.72,286.61,397.22,201.6,377.22,387.66,679.39,369.44,277.17,348.73,386.8,348.73,428.38,352.81,307.70999999999998,574.96,268.20999999999998,930.39,513,332.95,90.81,373.42333333333335]
["Non-IP","Rawcliffe",398.91,249.05,249.05,372.81,221.78,376.05,245.16,313.3,84.37,417.95,87.24,214.77,395.83,69.45,322.74,24.66,73.95,24.66,370.81,569.16,295.61,291.39999999999998,171.37,576.11,139.61000000000001,109.66,464.2,264.06148148148139]
["Non-IP","Rollswood Kintore",892.01,761.26,761.26,642.84,491.81,888.26,337.77,583.33000000000004,497.14,911.05,558.59,484.8,223.74,540.79999999999995,592.77,536.87,514.34,536.87,883.02,1062.26,565.64,291.52999999999997,683.58,63.9,406.95,621.87,957.3,603.39111111111117]
["Non-IP","Roosecote Power Station (Barrow)",502.5,470.83,470.83,253.33,0,597.83000000000004,154.04,193.82,300.69,521.54,303.56,95.29,304.70999999999998,285.77,203.26,246.44,290.27,246.44,592.59,672.75,176.13,200.28,393.15,555.71,260.26,331.44,567.79,340.41666666666669]
["Non-IP","Rosehill (Saltend Power Station)",380.39,230.53,230.53,386.06,284.76,357.53,272.74,346.51,42.65,399.43,24.21,277.75,423.41,14.87,337.07,93.1,32.229999999999997,93.1,352.29,550.64,358.59,318.98,152.85,603.69000000000005,167.19,91.14,445.68,269.18222222222226]
["Non-IP","Ross (SW)",159.30000000000001,317.69,317.69,302.89999999999998,453.72,317.14,505.46,263.35000000000002,373.96,67.84,353.96,364.4,656.13,346.18,253.91,325.47000000000003,363.54,325.47000000000003,405.12,219.05,284.45,551.70000000000005,244.95,907.13,489.74,309.69,224.59,359.42703703703705]
["Non-IP","Ross (WM)",159.30000000000001,317.69,317.69,302.89999999999998,453.72,317.14,505.46,263.35000000000002,373.96,67.84,353.96,364.4,656.13,346.18,253.91,325.47000000000003,363.54,325.47000000000003,405.12,219.05,284.45,551.70000000000005,244.95,907.13,489.74,309.69,224.59,359.42703703703705]
["Non-IP","Roudham Heath",403.81,64.53,64.53,409.48,535.36,269.27999999999997,558.74,369.93,337.41,422.85,317.41000000000003,470.98,709.41,309.63,360.49,288.92,326.99,288.92,185.19,574.05999999999995,391.03,604.98,171.54,889.69,453.19,273.14,361.83,385.6785185185185]
["Non-IP","Royston",349.17,144.99,144.99,354.84,487.86,188.82,511.24,315.29000000000002,289.91000000000003,368.21,269.91000000000003,416.34,661.91,262.13,305.85000000000002,241.42,279.49,241.42,130.55000000000001,519.41999999999996,336.39,557.48,116.9,842.19,405.69,225.64,281.37,342.57111111111118]
["Non-IP","Rugby",161.41999999999999,205.05,205.05,190.26,341.08,297.72000000000003,392.82,150.71,261.32,180.46,241.32,251.76,543.49,233.54,141.27000000000001,212.83,250.9,212.83,292.48,331.67,171.81,439.06,132.31,794.49,377.1,197.05,226.71,275.42629629629636]
["Non-IP","Ryehouse",401.94,197.76,197.76,407.61,540.63,267.41000000000003,564.01,368.06,342.68,420.98,322.68,469.11,714.68,314.89999999999998,358.62,294.19,332.26,294.19,92.24,572.19000000000005,389.16,610.25,169.67,894.96,458.46,278.41000000000003,359.96,393.88037037037026]
["Non-IP","Saddle Bow (Kings Lynn)",291.66000000000003,78.400000000000006,78.400000000000006,297.33,396.02,263.16000000000003,419.4,257.77999999999997,198.07,310.7,178.07,358.83,570.07000000000005,170.29,248.34,149.58000000000001,187.65,149.58000000000001,257.92,461.91,278.88,465.64,36.29,750.35,313.85000000000002,133.80000000000001,355.71,283.6177777777778]
["Non-IP","Saltend BPHP (BP Saltend HP)",383.25,233.39,233.39,388.92,289.18,360.39,277.16000000000003,349.37,47.07,402.29,27.07,282.17,427.83,19.29,339.93,97.52,36.65,97.52,355.15,553.5,363.01,323.39999999999998,155.71,608.11,171.61,94,448.54,272.79333333333329]
["Non-IP","Saltfleetby Storage (Theddlethorpe)",358.47,208.61,208.61,364.14,331.44,335.61,354.82,324.58999999999997,133.49,377.51,113.49,324.43,505.49,105.71,315.14999999999998,85,123.07,85,330.37,528.72,345.69,401.06,130.93,685.77,249.27,0,423.76,287.04444444444448]
["Non-IP","Saltwick Pressure Controlled",742.98,593.12,593.12,605.48,454.45,720.12,310.37,545.97,329,762.02,390.45,447.44,208.41,372.66,555.41,368.73,346.2,368.73,714.88,913.23,528.28,276.2,515.44000000000005,352.96,238.81,453.73,808.27,500.60962962962952]
["Non-IP","Saltwick Volumetric Controlled",742.98,593.12,593.12,605.48,454.45,720.12,310.37,545.97,329,762.02,390.45,447.44,208.41,372.66,555.41,368.73,346.2,368.73,714.88,913.23,528.28,276.2,515.44000000000005,352.96,238.81,453.73,808.27,500.60962962962952]
["Non-IP","Samlesbury",514.6,450.55,450.55,265.43,114.4,577.54999999999995,166.14,205.92,280.41000000000003,533.64,283.27999999999997,107.39,316.81,265.49,215.36,226.16,269.99,226.16,572.30999999999995,684.85,188.23,212.38,372.87,567.80999999999995,239.98,311.16000000000003,579.89,340.71518518518502]
["Non-IP","Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",520.39,456.34,456.34,271.22000000000003,120.19,583.34,171.93,211.71,286.2,539.42999999999995,289.07,113.18,322.60000000000002,271.27999999999997,221.15,231.95,275.77999999999997,231.95,578.1,690.64,194.02,218.17,378.66,573.6,245.77,316.95,585.67999999999995,346.50518518518521]
["Non-IP","Seabank (DN)",2.2200000000000002,368.69,368.69,353.9,504.72,211.1,556.46,314.35000000000002,424.96,229.34,404.96,415.4,707.13,397.18,304.91000000000003,376.47,414.54,376.47,456.12,380.55,335.45,602.70000000000005,295.95,958.13,540.74,360.69,118.55,399.27296296296299]
["Non-IP","Seabank (Seabank Power Station phase II)",0.41,366.88,366.88,352.09,502.91,209.29,554.65,312.54000000000002,423.15,227.53,403.15,413.59,705.32,395.37,303.10000000000002,374.66,412.73,374.66,454.31,378.74,333.64,600.89,294.14,956.32,538.92999999999995,358.88,116.74,397.46296296296288]
["Non-IP","Seal Sands TGPP",538.52,388.66,388.66,411.29,260.26,515.66,139.9,351.78,124.54,557.55999999999995,185.99,253.25,290.57,168.2,361.22,164.27,141.74,164.27,510.42,708.77,334.09,186.14,310.98,470.85,0,249.27,603.80999999999995,325.21000000000009]
["Non-IP","Sellafield Power Station",533.25,501.58,501.58,284.08,58.73,628.58000000000004,184.79,224.57,331.44,552.29,334.31,126.04,335.46,316.52,234.01,277.19,321.02,277.19,623.34,703.5,206.88,231.03,423.9,586.46,291.01,362.19,598.54,372.20296296296294]
["Non-IP","Shellstar (aka Kemira, not Kemira CHP)",342.33,362.79,362.79,26.09,243.98,455.46,295.72000000000003,50.16,419.06,361.37,399.06,154.66,446.39,391.28,42.71,370.57,408.64,370.57,450.22,512.58000000000004,74.709999999999994,341.96,290.05,697.39,401.94,354.79,407.62,334.62555555555559]
["Non-IP","Shorne",434.29,197.29,197.29,439.96,572.98,299.76,596.36,400.41,375.03,453.33,355.03,501.46,747.03,347.25,390.97,326.54000000000002,364.61,326.54000000000002,19.61,604.54,421.51,642.6,202.02,927.31,490.81,310.76,392.31,419.91111111111104]
["Non-IP","Shotwick (Bridgewater Paper)",346.2,366.66,366.66,5.66,247.85,459.33,299.58999999999997,54.03,422.93,365.24,402.93,158.53,450.26,395.15,46.58,374.44,412.51,374.44,454.09,516.45000000000005,78.58,345.83,293.92,701.26,405.81,358.66,411.49,337.59555555555551]
["Non-IP","Shustoke",220.94,249.77,249.77,165.42,316.24,342.44,367.98,125.87,306.04000000000002,239.98,286.04000000000002,226.92,518.65,278.26,116.43,257.55,295.62,257.55,337.2,391.19,146.97,414.22,177.03,769.65,421.82,241.77,286.23,296.5759259259259]
["Non-IP","Silk Willoughby",288.54000000000002,173.01,173.01,294.20999999999998,332.15,265.68,355.53,254.66,134.19999999999999,307.58,114.2,325.14,506.2,106.42,245.22,85.71,123.78,85.71,260.44,458.79,275.76,401.77,100.27,686.48,249.98,69.930000000000007,353.83,260.30370370370366]
["Non-IP","Soutra",739.3,589.44000000000005,589.44000000000005,510.27,359.24,716.44,205.2,450.76,325.32,758.34,386.77,352.23,91.17,368.98,460.2,365.05,342.52,365.05,711.2,909.55,433.07,158.96,511.76,342.17,235.13,450.05,804.59,464.1555555555554]
["Non-IP","Spalding 2 (South Holland) Power Station",297.08,114.45,114.45,302.75,356.38,263.64,379.76,263.2,158.43,316.12,138.43,349.37,530.42999999999995,130.65,253.76,109.94,148.01,109.94,258.39999999999998,467.33,284.3,426,36.770000000000003,710.71,274.20999999999998,94.16,356.19,268.3281481481481]
["Non-IP","St Fergus",955.91,825.16,825.16,706.74,555.71,952.16,401.67,647.23,561.04,974.95,622.49,548.70000000000005,287.64,604.70000000000005,656.67,600.77,578.24,600.77,946.92,1126.1600000000001,629.54,355.43,747.48,0,470.85,685.77,1021.2,662.5577777777778]
["Non-IP","St. Fergus (Peterhead)",955.91,825.16,825.16,706.74,555.71,952.16,401.67,647.23,561.04,974.95,622.49,548.70000000000005,287.64,604.70000000000005,656.67,600.77,578.24,600.77,946.92,1126.1600000000001,629.54,355.43,747.48,0,470.85,685.77,1021.2,662.5577777777778]
["Non-IP","St. Fergus (Shell Blackstart)",955.91,825.16,825.16,706.74,555.71,952.16,401.67,647.23,561.04,974.95,622.49,548.70000000000005,287.64,604.70000000000005,656.67,600.77,578.24,600.77,946.92,1126.1600000000001,629.54,355.43,747.48,0,470.85,685.77,1021.2,662.5577777777778]
["Non-IP","St. Neots (Little Barford)",298.31,170.03,170.03,303.98,437,197.07,460.38,264.43,239.05,317.35000000000002,219.05,365.48,611.04999999999995,211.27,254.99,190.56,228.63,190.56,155.59,468.56,285.52999999999997,506.62,66.040000000000006,791.33,354.83,174.78,289.62,304.52296296296299]
["Non-IP","Stallingborough",373.2,223.34,223.34,378.87,312.08999999999997,350.34,300.07,339.32,69.98,392.24,49.98,305.08,450.74,42.2,329.88,99.73,59.56,99.73,345.1,543.45000000000005,360.42,346.31,145.66,631.02,194.52,83.95,438.49,277.35592592592593]
["Non-IP","Stanford Le Hope (Coryton)",425.39,188.39,188.39,431.06,564.08000000000004,290.86,587.46,391.51,366.13,444.43,346.13,492.56,738.13,338.35,382.07,317.64,355.71,317.64,28.51,595.64,412.61,633.70000000000005,193.12,918.41,481.91,301.86,383.41,411.67037037037051]
["Non-IP","Staythorpe",327.01,211.48,211.48,332.68,370.62,304.14999999999998,394,293.13,172.67,346.05,152.66999999999999,363.61,544.66999999999996,144.88999999999999,283.69,124.18,162.25,124.18,298.91000000000003,497.26,314.23,440.24,138.74,724.95,288.45,108.4,392.3,298.77370370370369]
["Non-IP","Stranraer",600.48,540.45000000000005,540.45000000000005,351.31,200.28,667.45,46.24,291.8,276.33,619.52,337.78,193.27,104.43,319.99,301.24,316.06,293.52999999999997,316.06,662.21,770.73,274.11,0,462.77,355.43,186.14,401.06,665.77,373.88481481481477]
["Non-IP","Stratford-upon-Avon",126.04,240.43,240.43,225.64,376.46,283.88,428.2,186.09,296.7,145.08000000000001,276.7,287.14,578.87,268.92,176.65,248.21,286.27999999999997,248.21,327.86,296.29000000000002,207.19,474.44,167.69,829.87,412.48,232.43,191.33,298.50037037037032]
["Non-IP","Stublach (Cheshire)",312.23,332.69,332.69,59.61,193.72,425.36,245.46,0.1,388.96,331.27,368.96,104.4,396.13,361.18,9.5399999999999991,337.86,378.54,337.86,420.12,482.48,24.45,291.7,259.95,647.13,351.68,324.69,377.52,299.86222222222216]
["Non-IP","Sutton Bridge",283.52999999999997,100.9,100.9,289.2,369.93,250.09,393.31,249.65,171.98,302.57,151.97999999999999,350.7,543.98,144.19999999999999,240.21,123.49,161.56,123.49,244.85,453.78,270.75,439.55,23.22,724.26,287.76,107.71,342.64,268.37740740740742]
["Non-IP","Sutton Bridge Power Station",283.52999999999997,100.9,100.9,289.2,369.93,250.09,393.31,249.65,171.98,302.57,151.97999999999999,350.7,543.98,144.19999999999999,240.21,123.49,161.56,123.49,244.85,453.78,270.75,439.55,23.22,724.26,287.76,107.71,342.64,268.37740740740742]
["Non-IP","Tatsfield",473.84,236.84,236.84,479.51,612.53,339.31,635.91,439.96,414.58,492.88,394.58,541.01,786.58,386.8,430.52,366.09,404.16,366.09,59.16,644.09,461.06,682.15,241.57,966.86,530.36,350.31,431.86,459.46111111111117]
["Non-IP","Teesside (BASF, aka BASF Teesside)",538.97,389.11,389.11,411.74,260.70999999999998,516.11,140.35,352.23,124.99,558.01,186.44,253.7,291.02,168.65,361.67,164.72,142.19,164.72,510.87,709.22,334.54,186.59,311.43,471.3,0.45,249.72,604.26,325.65999999999997]
["Non-IP","Teesside Hydrogen",538.52,388.66,388.66,411.29,260.26,515.66,139.9,351.78,124.54,557.55999999999995,185.99,253.25,290.57,168.2,361.22,164.27,141.74,164.27,510.42,708.77,334.09,186.14,310.98,470.85,0,249.27,603.80999999999995,325.21000000000009]
["Non-IP","Terra Nitrogen (aka ICI, Terra Severnside)",1.23,365.24,365.24,350.45,501.27,207.65,553.01,310.89999999999998,421.51,225.89,401.51,411.95,703.68,393.73,301.45999999999998,373.02,411.09,373.02,452.67,377.1,332,599.25,292.5,954.68,537.29,357.24,115.1,395.91407407407411]
["Non-IP","Thornton Curtis (DN)",365.79,215.93,215.93,371.46,299.06,342.93,287.04000000000002,331.91,56.95,384.83,36.950000000000003,292.05,437.71,29.17,322.47000000000003,92.32,46.53,92.32,337.69,536.04,353.01,333.28,138.25,617.99,181.49,76.540000000000006,431.08,{"$f":"AVERAGE(C195:AC195)","v":267.65629629629626}]
["Non-IP","Thornton Curtis (Humber Refinery, aka Immingham)",365.79,215.93,215.93,371.46,299.06,342.93,287.04000000000002,331.91,56.95,384.83,36.950000000000003,292.05,437.71,29.17,322.47000000000003,92.32,46.53,92.32,337.69,536.04,353.01,333.28,138.25,617.99,181.49,76.540000000000006,431.08,267.65629629629626]
["Non-IP","Thornton Curtis (Killingholme)",365.79,215.93,215.93,371.46,299.06,342.93,287.04000000000002,331.91,56.95,384.83,36.950000000000003,292.05,437.71,29.17,322.47000000000003,92.32,46.53,92.32,337.69,536.04,353.01,333.28,138.25,617.99,181.49,76.540000000000006,431.08,267.65629629629626]
["Non-IP","Thrintoft",504.13,354.27,354.27,358.69,207.66,481.27,147.88,299.18,132.86000000000001,523.16999999999996,187,200.65,298.55,169.21,308.62,129.88,150.06,129.88,476.03,674.38,281.49,194.12,276.58999999999997,478.83,52.6,214.88,569.41999999999996,302.05814814814818]
["Non-IP","Tilbury Power Station",430.8,193.8,193.8,436.47,569.49,296.27,592.87,396.92,371.54,449.84,351.54,497.97,743.54,343.76,387.48,323.05,361.12,323.05,23.1,601.04999999999995,418.02,639.11,198.53,923.82,487.32,307.27,388.82,416.67962962962969]
["Non-IP","Tonna (Baglan Bay)",252.57,410.96,410.96,396.17,546.99,410.41,598.73,356.62,467.23,25.45,447.23,457.67,749.4,439.45,347.18,418.74,456.81,418.74,498.39,125.76,377.72,644.97,338.22,1000.4,583.01,402.96,317.86,440.76296296296283]
["Non-IP","Towlaw",566.80999999999995,416.95,416.95,382.33,231.3,543.95000000000005,77.260000000000005,322.82,152.83000000000001,585.85,214.28,224.29,227.93,196.49,332.26,192.56,170.03,192.56,538.71,737.06,305.13,123.5,339.27,465.15,62.64,277.56,632.1,330.68777777777785]
["Non-IP","Towton",433.37,283.51,283.51,338.35,187.32,410.51,210.7,278.83999999999997,113.37,452.41,116.24,180.31,361.37,98.45,288.27999999999997,59.12,102.95,59.12,405.27,603.62,261.14999999999998,256.94,205.83,541.65,105.15,144.12,498.66,269.63407407407391]
["Non-IP","Trafford Power Station",333.23,353.69,353.69,84.06,176.13,446.36,227.87,24.55,374.52,352.27,377.39,86.81,378.54,359.6,33.99,320.27,364.1,320.27,441.12,503.48,0,274.11,280.95,629.54,334.09,345.69,398.52,302.77185185185186]
["Non-IP","Tur Langton",290.64,175.72,175.72,199.3,350.12,268.39,401.86,159.75,231.99,309.68,211.99,260.8,552.53,204.21,150.31,183.5,221.57,183.5,263.14999999999998,460.89,180.85,448.1,102.98,784.27,347.77,167.72,355.93,283.08296296296299]
["Non-IP","Upper Neeston (Milford Haven Refinery)",378.48,536.87,536.87,522.08000000000004,672.9,536.32000000000005,724.64,482.53,593.14,151.36000000000001,573.14,583.58000000000004,875.31,565.36,473.09,544.65,582.72,544.65,624.29999999999995,0.15,503.63,770.88,464.13,1126.31,708.92,528.87,443.77,557.35740740740721]
["Non-IP","Walesby",341.77,191.91,191.91,347.44,314.74,318.91000000000003,311.5,307.89,81.41,360.81,61.41,307.73,462.17,53.63,298.45,68.3,70.989999999999995,68.3,313.67,512.02,328.99,357.74,114.23,642.45000000000005,205.95,52.52,407.06,262.737037037037]
["Non-IP","Warburton",329.8,350.26,350.26,80.63,172.7,442.93,224.44,21.12,371.09,348.84,373.96,83.38,375.11,356.17,30.56,316.83999999999997,360.67,316.83999999999997,437.69,500.05,3.43,270.68,277.52,626.11,330.66,342.26,395.09,299.59592592592594]
["Non-IP","West Burton Power Station",356.56,206.7,206.7,362.23,264.13,333.7,287.51,322.68,126.72,375.6,111.58,257.12,438.18,103.8,313.24,17.690000000000001,116.3,17.690000000000001,328.46,526.80999999999995,337.96,333.75,129.02000000000001,618.46,181.96,67.31,421.85,265.32259259259263]
["Non-IP","West Winch",291.38,75.09,75.09,297.05,395.74,262.88,419.12,257.5,197.79,310.42,177.79,358.55,569.79,170.01,248.06,149.30000000000001,187.37,149.30000000000001,257.64,461.63,278.60000000000002,465.36,36.01,750.07,313.57,133.52000000000001,355.43,283.1133333333334]
["Non-IP","Weston Point",347.74,368.2,368.2,31.5,249.39,460.87,301.13,55.57,424.47,366.78,404.47,160.07,451.8,396.69,48.12,375.98,414.05,375.98,455.63,517.99,80.12,347.37,295.45999999999998,702.8,407.35,360.2,413.03,340.03555555555567]
["Non-IP","Weston Point (Castner Kelner, aka ICI Runcorn)",347.74,368.2,368.2,31.5,249.39,460.87,301.13,55.57,424.47,366.78,404.47,160.07,451.8,396.69,48.12,375.98,414.05,375.98,455.63,517.99,80.12,347.37,295.45999999999998,702.8,407.35,360.2,413.03,340.03555555555567]
["Non-IP","Weston Point (Rocksavage)",347.74,368.2,368.2,31.5,249.39,460.87,301.13,55.57,424.47,366.78,404.47,160.07,451.8,396.69,48.12,375.98,414.05,375.98,455.63,517.99,80.12,347.37,295.45999999999998,702.8,407.35,360.2,413.03,340.03555555555567]
["Non-IP","Wetheral",535.74,504.07,504.07,286.57,135.54,631.07000000000005,18.5,227.06,248.59,554.78,310.04000000000002,128.53,169.17,292.25,236.5,279.68,265.79000000000002,279.68,625.83000000000004,705.99,209.37,64.739999999999995,426.39,420.17,158.4,364.68,601.03,340.15666666666669]
["Non-IP","Whitwell",345.85,172.96,172.96,351.52,484.54,160.85,507.92,311.97000000000003,286.58999999999997,364.89,266.58999999999997,413.02,658.59,258.81,302.52999999999997,238.1,276.17,238.1,158.52000000000001,516.1,333.07,554.16,113.58,838.87,402.37,222.32,253.4,340.90185185185192]
["Non-IP","Willington Power Station",302.14,180.97,180.97,307.81,440.83,157.72,464.21,268.26,242.88,321.18,222.88,369.31,614.88,215.1,258.82,194.39,232.46,194.39,195.66,472.39,289.36,510.45,69.87,795.16,358.66,178.61,250.27,307.02333333333331]
["Non-IP","Winkfield (NT)",306.74,304.45999999999998,304.45999999999998,435.46,568.48,97.86,591.86,395.91,370.53,448.83,350.53,496.96,742.53,342.75,386.47,322.04000000000002,360.11,322.04000000000002,290.02,600.04,417.01,638.1,197.52,922.81,486.31,306.26,190.41,414.68518518518511]
["Non-IP","Winkfield (SE)",306.74,304.45999999999998,304.45999999999998,435.46,568.48,97.86,591.86,395.91,370.53,448.83,350.53,496.96,742.53,342.75,386.47,322.04000000000002,360.11,322.04000000000002,290.02,600.04,417.01,638.1,197.52,922.81,486.31,306.26,190.41,414.68518518518511]
["Non-IP","Winkfield (SO)",306.74,304.45999999999998,304.45999999999998,435.46,568.48,97.86,591.86,395.91,370.53,448.83,350.53,496.96,742.53,342.75,386.47,322.04000000000002,360.11,322.04000000000002,290.02,600.04,417.01,638.1,197.52,922.81,486.31,306.26,190.41,414.68518518518511]
["Non-IP","Wragg Marsh (Spalding)",304.42,121.79,121.79,310.08999999999997,349.04,270.98,372.42,270.54000000000002,151.09,323.45999999999998,131.09,342.03,523.09,123.31,261.10000000000002,102.6,140.66999999999999,102.6,265.74,474.67,291.64,418.66,44.11,703.37,266.87,86.82,363.53,268.0562962962963]
["Non-IP","Wyre Power Station",398.25,418.71,418.71,149.08000000000001,104.25,511.38,155.99,89.57,302.64,417.29,305.51,14.93,306.66000000000003,287.72000000000003,99.01,248.39,292.22000000000003,248.39,506.14,568.5,71.88,202.23,345.97,557.66,262.20999999999998,333.39,463.54,299.26740740740746]
["Non-IP","Yelverton",399.85,33.380000000000003,33.380000000000003,405.52,504.21,367.19,527.59,365.97,306.26,418.89,286.26,467.02,678.26,278.48,356.53,257.77,295.83999999999997,257.77,183.52,570.1,387.07,573.83000000000004,144.47999999999999,858.54,422.04,241.99,459.74,373.3881481481481]
["Non-IP","Zeneca (ICI Avecia, aka 'Zenica')",535.88,386.02,386.02,408.65,257.62,513.02,137.26,349.14,121.9,554.91999999999996,183.35,250.61,287.93,165.56,358.58,161.63,139.1,161.63,507.78,706.13,331.45,183.5,308.33999999999997,468.21,8.6999999999999993,246.63,601.16999999999996,{"$f":"AVERAGE(C222:AC222)","v":322.99000000000007}]
["Non-IP","Air_Products (Teesside)",538.52,388.66,388.66,411.29,260.26,515.66,139.9,351.78,124.54,557.55999999999995,185.99,253.25,290.57,168.2,361.22,164.27,141.74,164.27,510.42,708.77,334.09,186.14,310.98,470.85,0,249.27,603.80999999999995,325.21000000000009]
["Non-IP","Fordoun CNG Station",860.18,794.46,794.46,611.01,459.98,921.46,305.94,551.5,530.34,879.22,591.79,452.97,191.91,574,560.94000000000005,570.07000000000005,547.54,570.07000000000005,916.22,1030.43,533.80999999999995,259.7,716.78,97.1,440.15,655.07000000000005,925.47,{"$f":"AVERAGE(C224:AC224)","v":605.28037037037041}]
["Non-IP","Palm_Paper",292.10000000000002,78.84,78.84,297.77,396.46,263.60000000000002,419.84,258.22000000000003,198.51,311.14,178.51,359.27,570.51,170.73,248.78,150.02000000000001,188.09,150.02000000000001,258.36,462.35,279.32,466.08,36.729999999999997,750.79,314.29000000000002,134.24,356.15,284.05777777777774]
["Non-IP","St_Fergus_Segal",955.91,825.16,825.16,706.74,555.71,952.16,401.67,647.23,561.04,974.95,622.49,548.70000000000005,287.64,604.70000000000005,656.67,600.77,578.24,600.77,946.92,1126.1600000000001,629.54,355.43,747.48,0,470.85,685.77,1021.2,662.5577777777778]
["Non-IP","Kinneil CHP",706.16,646.13,646.13,456.99,305.95999999999998,773.13,151.91999999999999,397.48,382.01,725.2,443.46,298.95,37.89,425.67,406.92,421.74,399.21,421.74,767.89,876.41,379.79,105.68,568.45000000000005,249.75,291.82,506.74,771.45,465.35814814814825]
["Non-IP","Knottingley PS",417.14,267.27999999999997,267.27999999999997,359.78,208.75,394.28,240.07,300.27,97.14,436.18,100.01,201.74,390.74,82.22,309.70999999999998,42.89,86.72,42.89,389.04,587.39,282.58,286.31,189.6,571.02,144.79,127.89,482.43,270.59777777777782]
["Non-IP","Eggborough_PS",417.14,267.27999999999997,267.27999999999997,359.78,208.75,394.28,240.07,300.27,97.14,436.18,100.01,201.74,390.74,82.22,309.70999999999998,42.89,86.72,42.89,389.04,587.39,282.58,286.31,189.6,571.02,144.79,127.89,482.43,270.59777777777782]
["Non-IP","KEADBY_2 PS",384.42,234.56,234.56,390.09,243.23,361.56,266.61,334.75,105.82,403.46,108.69,236.22,417.28,90.9,341.1,10.17,95.4,10.17,356.32,554.66999999999996,317.06,312.85000000000002,156.88,597.55999999999995,161.06,95.17,449.71,269.26925925925929]
["Non-IP","Hirwaun Power Station",237.24,395.63,395.63,380.84,531.66,395.08,583.4,341.29,451.9,10.119999999999999,431.9,442.34,734.07,424.12,331.85,403.41,441.48,403.41,483.06,141.09,362.39,629.64,322.89,985.07,567.67999999999995,387.63,302.52999999999997,{"$f":"AVERAGE(C231:AC231)","v":426.56851851851849}]
["Non-IP","Ferrybridge D Power Station",417.14,267.27999999999997,267.27999999999997,359.78,208.75,394.28,240.07,300.27,97.14,436.18,100.01,201.74,390.74,82.22,309.70999999999998,42.89,86.72,42.89,389.04,587.39,282.58,286.31,189.6,571.02,144.79,127.89,482.43,270.59777777777782]
["Non-IP","Rough Max Refill",402.74,252.88,252.88,408.41,303.56,379.88,291.54000000000002,368.86,61.45,421.78,0,296.55,442.21,38.78,359.42,111.9,51.03,111.9,374.64,572.99,377.39,337.78,175.2,622.49,185.99,113.49,468.03,288.28777777777771]
["Non-IP","DRAX",401.01,251.15,251.15,370.71,219.68,378.15,243.06,311.2,82.27,420.05,85.14,212.67,393.73,67.349999999999994,320.64,26.76,71.849999999999994,26.76,372.91,571.26,293.51,289.3,173.47,574.01,137.51,111.76,466.3,263.82814814814822]
[]
[]
[]
[]
[null,"Average",{"$f":"AVERAGE(C3:C234)","v":402.33185344827621},343.44185344827628,343.44185344827628,345.73879310344842,360.71133620689659,414.70590517241374,354.11456896551704,302.14349137931043,298.13452586206876,430.55077586206892,301.57784482758581,317.15150862068987,467.62508620689675,289.87676724137913,300.10775862068988,273.1007758620691,294.46512931034471,273.1007758620691,425.27853448275852,578.64844827586251,307.45685344827581,387.00469827586187,279.11124999999993,656.58051724137954,333.06982758620688,296.23353448275878,442.09788793103439]

{"sheet":"Distances En-En","index":21,"n_rows":28,"n_cols":28,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["DISTANCES (KM)","Avonmouth","Bacton IP","Bacton UKCS","Burton Point","Barrow","Barton Stacey","Canonbie","Cheshire","Caythorpe","Dynevor Arms","Easington","Moffat (Irish Interconnector)","Murrow","Fleetwood","Glenmavis","Garton","Hole House Farm","Hatfield Moor (onshore)","Hornsea","Hatfield Moor (storage)","Isle of Grain","Milford Haven","Partington","St Fergus","Teesside","Theddlethorpe","Wytch Farm"]
["Avonmouth",0,366.47,366.47,351.68,502.5,208.88,554.24,312.13,422.74,227.12,402.74,0.1,0.1,413.18,705.82,394.96,302.69,374.25,412.32,374.25,453.9,378.33,333.23,956.82,538.52,358.47,116.33]
["Bacton IP",366.47,0,0,372.14,522.96,333.81,494.21,332.59,272.88,385.51,252.88,0.1,0.1,433.64,645.79,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,825.16,388.66,208.61,426.36]
["Bacton UKCS",366.47,0,0,372.14,522.96,333.81,494.21,332.59,272.88,385.51,252.88,0.1,0.1,433.64,645.79,245.1,323.14999999999998,224.39,262.45999999999998,224.39,216.9,536.72,353.69,825.16,388.66,208.61,426.36]
["Burton Point",351.68,372.14,372.14,0,253.33,464.81,305.07,59.51,428.41,370.72,408.41,0.1,0.1,164.01,456.65,400.63,52.06,379.92,417.99,379.92,459.57,521.92999999999995,84.06,707.65,444.97,364.14,416.97]
["Barrow",502.5,522.96,522.96,253.33,0,615.63,154.04,193.82,384.13,521.54,445.58,0.1,0.1,95.29,305.62,427.79,203.26,423.86,401.33,423.86,610.39,672.75,176.13,556.62,293.94,508.86,567.79]
["Barton Stacey",208.88,333.81,333.81,464.81,615.63,0,621.21,425.26,399.88,384.96,379.88,0.1,0.1,526.30999999999995,772.79,372.1,415.82,351.39,389.46,351.39,319.37,536.16999999999996,446.36,952.16,515.66,335.61,92.55]
["Canonbie",554.24,494.21,494.21,305.07,154.04,621.21,0,245.56,230.09,573.28,291.54000000000002,0.1,0.1,147.03,151.58000000000001,273.75,255,269.82,247.29,269.82,615.97,724.49,227.87,402.58,139.9,354.82,619.53]
["Cheshire",312.13,332.59,332.59,59.51,193.82,425.26,245.56,0,388.86,331.17,368.86,0.1,0.1,104.5,397.14,361.08,9.44,340.37,378.44,340.37,420.02,482.38,24.55,648.14,385.46,324.58999999999997,377.42]
["Caythorpe",422.74,272.88,272.88,428.41,384.13,399.88,230.09,388.86,0,441.78,61.45,0.1,0.1,377.12,381.67,43.66,379.42,109.03,17.2,109.03,394.64,592.99,409.96,561.04,124.54,133.49,488.03]
["Dynevor Arms",227.12,385.51,385.51,370.72,521.54,384.96,573.28,331.17,441.78,0,421.78,0.1,0.1,432.22,724.86,414,321.73,393.29,431.36,393.29,472.94,151.21,352.27,975.86,557.55999999999995,377.51,292.41000000000003]
["Easington",402.74,252.88,252.88,408.41,445.58,379.88,291.54000000000002,368.86,61.45,421.78,0,0.1,0.1,438.57,443.12,38.78,359.42,111.9,51.03,111.9,374.64,572.99,389.96,622.49,185.99,113.49,468.03]
["Moffat (Irish Interconnector)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Murrow",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Fleetwood",413.18,433.64,433.64,164.01,95.29,526.30999999999995,147.03,104.5,377.12,432.22,438.57,0.1,0.1,0,298.61,420.78,113.94,416.85,394.32,416.85,521.07000000000005,583.42999999999995,86.81,549.61,286.93,425.64,478.47]
["Glenmavis",705.82,645.79,645.79,456.65,305.62,772.79,151.58000000000001,397.14,381.67,724.86,443.12,0.1,0.1,298.61,0,425.33,406.58,421.4,398.87,421.4,767.55,876.07,379.45,287.64,291.48,506.4,771.11]
["Garton",394.96,245.1,245.1,400.63,427.79,372.1,273.75,361.08,43.66,414,38.78,0.1,0.1,420.78,425.33,0,351.64,94.11,33.24,94.11,366.86,565.21,382.18,604.70000000000005,168.2,105.71,460.25]
["Hole House Farm",302.69,323.14999999999998,323.14999999999998,52.06,203.26,415.82,255,9.44,379.42,321.73,359.42,0.1,0.1,113.94,406.58,351.64,0,330.93,369,330.93,410.58,472.94,33.99,657.58,394.9,315.14999999999998,367.98]
["Hatfield Moor (onshore)",374.25,224.39,224.39,379.92,423.86,351.39,269.82,340.37,109.03,393.29,111.9,0.1,0.1,416.85,421.4,94.11,330.93,0,98.61,0,346.15,544.5,361.47,600.77,164.27,85,439.54]
["Hornsea",412.32,262.45999999999998,262.45999999999998,417.99,401.33,389.46,247.29,378.44,17.2,431.36,51.03,0.1,0.1,394.32,398.87,33.24,369,98.61,0,98.61,384.22,582.57000000000005,399.54,578.24,141.74,123.07,477.61]
["Hatfield Moor (storage)",374.25,224.39,224.39,379.92,423.86,351.39,269.82,340.37,109.03,393.29,111.9,0.1,0.1,416.85,421.4,94.11,330.93,0,98.61,0,346.15,544.5,361.47,600.77,164.27,85,439.54]
["Isle of Grain",453.9,216.9,216.9,459.57,610.39,319.37,615.97,420.02,394.64,472.94,374.64,0.1,0.1,521.07000000000005,767.55,366.86,410.58,346.15,384.22,346.15,0,624.15,441.12,946.92,510.42,330.37,411.92]
["Milford Haven",378.33,536.72,536.72,521.92999999999995,672.75,536.16999999999996,724.49,482.38,592.99,151.21,572.99,0.1,0.1,583.42999999999995,876.07,565.21,472.94,544.5,582.57000000000005,544.5,624.15,0,503.48,1127.07,708.77,528.72,443.62]
["Partington",333.23,353.69,353.69,84.06,176.13,446.36,227.87,24.55,409.96,352.27,389.96,0.1,0.1,86.81,379.45,382.18,33.99,361.47,399.54,361.47,441.12,503.48,0,630.45000000000005,367.77,345.69,398.52]
["St Fergus",956.82,825.16,825.16,707.65,556.62,952.16,402.58,648.14,561.04,975.86,622.49,0.1,0.1,549.61,287.64,604.70000000000005,657.58,600.77,578.24,600.77,946.92,1127.07,630.45000000000005,0,470.85,685.77,1022.11]
["Teesside",538.52,388.66,388.66,444.97,293.94,515.66,139.9,385.46,124.54,557.55999999999995,185.99,0.1,0.1,286.93,291.48,168.2,394.9,164.27,141.74,164.27,510.42,708.77,367.77,470.85,0,249.27,603.80999999999995]
["Theddlethorpe",358.47,208.61,208.61,364.14,508.86,335.61,354.82,324.58999999999997,133.49,377.51,113.49,0.1,0.1,425.64,506.4,105.71,315.14999999999998,85,123.07,85,330.37,528.72,345.69,685.77,249.27,0,423.76]
["Wytch Farm",116.33,426.36,426.36,416.97,567.79,92.55,619.53,377.42,488.03,292.41000000000003,468.03,0.1,0.1,478.47,771.11,460.25,367.98,439.54,477.61,439.54,411.92,443.62,398.52,1022.11,603.80999999999995,423.76,0]

{"sheet":"Distances Ex-Ex","index":22,"n_rows":233,"n_cols":233,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["DISTANCES (KM)","Aberdeen","Abson (Seabank Power Station phase I)","Alrewas (EM)","Alrewas (WM)","Apache (Sage Black Start)","Armadale","Aspley","Asselby","Audley (NW)","Audley (WM)","Austrey","Avonmouth Max Refill","Aylesbeare","Bacton","Bacton (Baird)","Bacton (BBL)","Bacton (Great Yarmouth)","Bacton (IUK)","Baldersby","Balgray","Barking (Horndon)","Barrow (Bains)","Barrow (Black Start)","Barrow (Gateway)","Barton Stacey Max Refill (Humbly Grove)","Bathgate","Billingham ICI (Terra Billingham)","Bishop Auckland","Bishop Auckland (test facility)","Blaby","Blackness (BP Grangemouth)","Blackrod","Blyborough","Blyborough (Brigg)","Blyborough (Cottam)","Braishfield A","Braishfield B","Brine Field (Teesside) Power Station","Brisley","Broxburn","Burley Bank","Burnhervie","Burton Point (Connahs Quay)","Caldecott","Caldecott (Corby Power Station)","Cambridge","Careston","Carrington (Partington) Power Station","Caythorpe","Centrax Industrial","Cirencester","Cockenzie Power Station","Coffinswell","Coldstream","Corbridge","Coryton 2 (Thames Haven) Power Station","Cowpen Bewley","Crawley Down","Deborah Storage (Bacton)","Deeside","Didcot","Dowlais","Drakelow Power Station","Drointon","Drum","Dyffryn Clydach","Dynevor Max Refill","Eastoft (Keadby Blackstart)","Eastoft (Keadby)","Easton Grey","Ecclestone","Elton","Enron Billingham","Epping Green (Enfield Energy, aka Brimsdown)","Evesham","Farningham","Farningham B","Ferny Knoll (AM Paper)","Fiddington","Ganstead","Garton Max Refill (Aldbrough)","Gilwern","Glenmavis","Glenmavis Max Refill","Goole (Guardian Glass)","Gosberton","Gowkhall (Longannet)","Grain Power Station","Great Wilbraham","Guyzance","Hardwick","Harwarden (Shotton, aka Shotton Paper)","Hatfield Moor Max Refill","Hatfield Power Station","Hill Top Farm (Hole House Farm)","Hole House Max Refill","Holford","Hollingsgreen (Hays Chemicals)","Holmes Chapel","Horndon","Hornsea Max Refill","Humbleton","Hume","Ilchester","Ipsden","Ipsden 2","Keld","Kenn","Kinknockie","Kirkstead","Langage Power Station","Langholm","Lauderhill","Leamington","Little Burdon","Littleton Drew","Lockerbie","Lower Quinton","Lupton","Luxborough Lane","Lyneham (Choakford)","Maelor","Malpas","Mappowder","Marchwood Power Station","Market Harborough","Matching Green","Medway (aka Isle of Grain Power Station, NOT Grain Power)","Melkinthorpe","Mickle Trafford","Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)","Milwich","Moffat (Irish Interconnector)","Netherhowcleugh","Pannal","Partington","Partington Max Refill","Paull","Pembroke Power Station","Peterborough (Peterborough Power Station)","Peterborough Eye (Tee)","Peters Green","Peters Green South Mimms","Phillips Petroleum, Teesside","Pickering","Pickmere (Winnington Power, aka Brunner Mond)","Pitcairngreen","Pucklechurch","Rawcliffe","Rollswood Kintore","Roosecote Power Station (Barrow)","Rosehill (Saltend Power Station)","Ross (SW)","Ross (WM)","Roudham Heath","Royston","Rugby","Ryehouse","Saddle Bow (Kings Lynn)","Saltend BPHP (BP Saltend HP)","Saltfleetby Storage (Theddlethorpe)","Saltwick Pressure Controlled","Saltwick Volumetric Controlled","Samlesbury","Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)","Seabank (DN)","Seabank (Seabank Power Station phase II)","Seal Sands TGPP","Sellafield Power Station","Shellstar (aka Kemira, not Kemira CHP)","Shorne","Shotwick (Bridgewater Paper)","Shustoke","Silk Willoughby","Soutra","Spalding 2 (South Holland) Power Station","St Fergus","St. Fergus (Peterhead)","St. Fergus (Shell Blackstart)","St. Neots (Little Barford)","Stallingborough","Stanford Le Hope (Coryton)","Staythorpe","Stranraer","Stratford-upon-Avon","Stublach (Cheshire)","Sutton Bridge","Sutton Bridge Power Station","Tatsfield","Teesside (BASF, aka BASF Teesside)","Teesside Hydrogen","Terra Nitrogen (aka ICI, Terra Severnside)","Thornton Curtis (DN)","Thornton Curtis (Humber Refinery, aka Immingham)","Thornton Curtis (Killingholme)","Thrintoft","Tilbury Power Station","Tonna (Baglan Bay)","Towlaw","Towton","Trafford Power Station","Tur Langton","Upper Neeston (Milford Haven Refinery)","Walesby","Warburton","West Burton Power Station","West Winch","Weston Point","Weston Point (Castner Kelner, aka ICI Runcorn)","Weston Point (Rocksavage)","Wetheral","Whitwell","Willington Power Station","Winkfield (NT)","Winkfield (SE)","Winkfield (SO)","Wragg Marsh (Spalding)","Wyre Power Station","Yelverton","Zeneca (ICI Avecia, aka 'Zenica')","Air_Products (Teesside)","Fordoun CNG Station","Palm_Paper","St_Fergus_Segal","Kinneil CHP","Knottingley PS","Eggborough_PS","KEADBY_2 PS","Hirwaun Power Station","Ferrybridge D Power Station","Rough Max Refill","Drax"]
["Aberdeen",0,867.5,671.41,671.41,63.9,211.25,627.79,509.48,604.01,604.01,689.32,892.92,989.82,761.26,761.26,761.26,761.26,761.26,434.98,91.55,850.45,492.72,492.72,492.72,888.26,205.42,404.31,372.78,372.78,722.31,185.85,525.47,555.53,555.53,555.53,910.46,910.46,406.95,720.43,227.86,454.19,20.440000000000001,643.75,701.63,701.63,765.38,61.86,566.54999999999995,497.14,1025.53,836.12,159.18,1028.42,240.08,307.35000000000002,854.51,401.28,895.81,761.26,643.78,833.93,903.9,678.41,655.20000000000005,165.23,946.11,911.96,530.17999999999995,530.17999999999995,843.69,635.70000000000005,394.74,404.43,824.6,784.78,877.93,877.93,527.75,803.21,526.42999999999995,540.79999999999995,887.13,223.74,223.74,515.17999999999995,634.41999999999996,176.31,883.02,779.17,270.83999999999997,783.3,642.36,536.87,536.87,593.67999999999995,593.67999999999995,584.24,592.11,586.05999999999995,850.45,514.34,232.78,254.02,927.87,829.91,829.91,404.47,1005.5,48.36,604.70000000000005,1068.06,322.20999999999998,270.22000000000003,747.2,390.47,855.13,308.33,773.77,441.57,835.94,1068.06,643.26,631.54999999999995,958.21,918.17,718.05,810.92,884.31,393.5,626.03,878.31,645.97,292.44,281.64999999999998,460.48,566.54999999999995,566.54999999999995,540.41999999999996,1056.1300000000001,687.01,687.01,781.12,781.12,406.95,457.92,574.75,125.07,867.4,512.21,0,492.72,539.79,844.14,844.14,825.79,778.29,731.5,831.06,686.45,544.21,621.87,289.06,289.06,504.82,510.61,895.14,893.33,406.95,523.47,634.4,863.41,638.27,706.66,622.58000000000004,278.27,646.80999999999995,63.9,63.9,63.9,727.43,567.12,854.51,661.05,292.44,766.88,584.14,660.36,660.36,902.96,407.4,406.95,891.69,554.09,554.09,554.09,414.93,859.92,937.41,401.25,477.75,566.54999999999995,720.37,1063.32,578.54999999999995,563.12,554.55999999999995,686.17,639.80999999999995,639.80999999999995,639.80999999999995,357.18,774.97,731.26,858.91,858.91,858.91,639.47,494.67,794.64,404.31,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Abson (Seabank Power Station phase I)",867.5,0,196.09,196.09,931.4,667.91,239.71,376.22,263.49,263.49,178.18,25.62,122.32,341.05,341.05,341.05,341.05,341.05,450.72,775.95,395.91,477.08,477.08,477.08,183.26,662.08,510.46,512.91999999999996,512.91999999999996,246.99,681.65,509.83,330.17,330.17,330.17,166.02,166.02,513.1,300.22000000000003,684.52,439.45,887.94,326.26,184.07,184.07,310.83999999999997,807.01,307.81,397.32,158.03,49.18,726.52,160.91999999999999,668.58,578.35,399.97,507.43,190.81,341.05,326.29000000000002,272.55,193.64,203.09,212.3,702.27,235.85,201.7,355.52,355.52,23.81,310.72000000000003,490.96,510.58,370.06,82.72,423.39,423.39,339.75,92.95,368.03,369.54,176.87,680.4,680.4,370.52,284.05,691.33,428.48,324.63,614.86,288.22000000000003,324.87,348.83,348.83,277.27,277.27,286.70999999999998,278.83999999999997,281.44,395.91,386.9,661.28,682.52,60.37,244.14,244.14,464.24,138,915.86,313.77,200.56,545.29,698.72,120.3,496.96,12.47,560.04999999999995,98.3,425.93,381.4,200.56,302.74,291.02999999999997,90.71,213.17,167.65,356.38,429.77,474,308.54000000000002,423.77,221.53,575.05999999999995,585.85,433.16,307.81,307.81,354.04,345.87,232.47,232.47,326.58,326.58,513.1,436.54,296.2,746.1,0.1,373.49,867.5,477.08,354.97,133.88,133.88,378.39,323.75,136,376.52,266.24,357.83,333.05,717.56,717.56,489.18,494.97,27.84,26.03,513.1,507.83,316.91000000000003,408.87,320.77999999999997,195.52,263.12,713.88,271.66000000000003,931.4,931.4,931.4,272.89,347.78,399.97,301.58999999999997,575.05999999999995,100.62,286.81,258.11,258.11,448.42,513.54999999999995,513.1,24.39,340.37,340.37,340.37,478.71,405.38,227.15,541.39,407.95,307.81,265.22000000000003,353.06,316.35000000000002,304.38,331.14,265.95999999999998,322.32,322.32,322.32,510.32,320.43,276.72000000000003,281.12,281.12,281.12,279,372.83,374.43,510.46,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Alrewas (EM)",671.41,196.09,0,0,735.31,471.82,43.62,277.14,67.400000000000006,67.400000000000006,17.91,221.51,318.41000000000003,241.97,241.97,241.97,241.97,241.97,351.64,579.86,296.83,280.99,280.99,280.99,334.64,465.99,411.38,413.84,413.84,50.9,485.56,313.74,231.09,231.09,231.09,356.84,356.84,414.02,201.14,488.43,340.37,691.85,130.16999999999999,93.36,93.36,211.76,610.91999999999996,111.72,298.24,354.12,164.71,627.44000000000005,357.01,569.5,479.27,300.89,408.35,342.19,241.97,130.19999999999999,280.31,232.49,7,16.21,506.18,274.7,240.55,256.44,256.44,172.28,114.63,391.88,411.5,270.98,113.37,324.31,324.31,143.66,131.80000000000001,268.95,270.45999999999998,215.72,484.31,484.31,271.44,184.97,495.24,329.4,225.55,515.78,229.68,128.78,249.75,249.75,81.180000000000007,81.180000000000007,90.62,82.75,85.35,296.83,287.82,562.20000000000005,570.20000000000005,256.45999999999998,276.29000000000002,276.29000000000002,268.14999999999998,334.09,719.77,214.69,396.65,349.2,554,75.790000000000006,397.88,183.72,363.96,102.36,229.84,282.32,396.65,106.65,94.94,286.8,364.55,76.94,257.3,330.69,277.91000000000003,112.45,324.69,25.44,378.97,389.76,334.08,111.72,111.72,254.96,384.72,133.38999999999999,133.38999999999999,227.5,227.5,414.02,337.46,100.11,550.01,195.99,274.41000000000003,671.41,280.99,255.89,172.73,172.73,279.31,224.67,60.09,277.44,167.16,258.75,233.97,618.48,618.48,293.08999999999997,298.88,223.73,221.92,414.02,311.74,120.82,309.79000000000002,124.69,35.25,164.04,538.84,172.58,735.31,735.31,735.31,173.81,248.7,300.89,202.51,378.97,95.47,90.72,159.03,159.03,349.34,414.47,414.02,220.28,241.29,241.29,241.29,379.63,306.3,266,409.99,308.87,111.72,69.13,391.91,217.27,108.29,232.06,166.88,126.23,126.23,126.23,314.23,221.35,177.64,305.29000000000002,305.29000000000002,305.29000000000002,179.92,176.74,275.35000000000002,411.38,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Alrewas (WM)",671.41,196.09,0,0,735.31,471.82,43.62,277.14,67.400000000000006,67.400000000000006,17.91,221.51,318.41000000000003,241.97,241.97,241.97,241.97,241.97,351.64,579.86,296.83,280.99,280.99,280.99,334.64,465.99,411.38,413.84,413.84,50.9,485.56,313.74,231.09,231.09,231.09,356.84,356.84,414.02,201.14,488.43,340.37,691.85,130.16999999999999,93.36,93.36,211.76,610.91999999999996,111.72,298.24,354.12,164.71,627.44000000000005,357.01,569.5,479.27,300.89,408.35,342.19,241.97,130.19999999999999,280.31,232.49,7,16.21,506.18,274.7,240.55,256.44,256.44,172.28,114.63,391.88,411.5,270.98,113.37,324.31,324.31,143.66,131.80000000000001,268.95,270.45999999999998,215.72,484.31,484.31,271.44,184.97,495.24,329.4,225.55,515.78,229.68,128.78,249.75,249.75,81.180000000000007,81.180000000000007,90.62,82.75,85.35,296.83,287.82,562.20000000000005,570.20000000000005,256.45999999999998,276.29000000000002,276.29000000000002,268.14999999999998,334.09,719.77,214.69,396.65,349.2,554,75.790000000000006,397.88,183.72,363.96,102.36,229.84,282.32,396.65,106.65,94.94,286.8,364.55,76.94,257.3,330.69,277.91000000000003,112.45,324.69,25.44,378.97,389.76,334.08,111.72,111.72,254.96,384.72,133.38999999999999,133.38999999999999,227.5,227.5,414.02,337.46,100.11,550.01,195.99,274.41000000000003,671.41,280.99,255.89,172.73,172.73,279.31,224.67,60.09,277.44,167.16,258.75,233.97,618.48,618.48,293.08999999999997,298.88,223.73,221.92,414.02,311.74,120.82,309.79000000000002,124.69,35.25,164.04,538.84,172.58,735.31,735.31,735.31,173.81,248.7,300.89,202.51,378.97,95.47,90.72,159.03,159.03,349.34,414.47,414.02,220.28,241.29,241.29,241.29,379.63,306.3,266,409.99,308.87,111.72,69.13,391.91,217.27,108.29,232.06,166.88,126.23,126.23,126.23,314.23,221.35,177.64,305.29000000000002,305.29000000000002,305.29000000000002,179.92,176.74,275.35000000000002,411.38,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Apache (Sage Black Start)",63.9,931.4,735.31,735.31,0,275.14999999999998,691.69,573.38,667.91,667.91,753.22,956.82,1053.72,825.16,825.16,825.16,825.16,825.16,498.88,155.44999999999999,914.35,556.62,556.62,556.62,952.16,269.32,468.21,436.68,436.68,786.21,249.75,589.37,619.42999999999995,619.42999999999995,619.42999999999995,974.36,974.36,470.85,784.33,291.76,518.09,57.93,707.65,765.53,765.53,829.28,125.76,630.45000000000005,561.04,1089.43,900.02,223.08,1092.32,303.98,371.25,918.41,465.18,959.71,825.16,707.68,897.83,967.8,742.31,719.1,229.13,1010.01,975.86,594.08000000000004,594.08000000000004,907.59,699.6,458.64,468.33,888.5,848.68,941.83,941.83,591.65,867.11,590.33000000000004,604.70000000000005,951.03,287.64,287.64,579.08000000000004,698.32,240.21,946.92,843.07,334.74,847.2,706.26,600.77,600.77,657.58,657.58,648.14,656.01,649.96,914.35,578.24,296.68,317.92,991.77,893.81,893.81,468.37,1069.4000000000001,15.54,668.6,1131.96,386.11,334.12,811.1,454.37,919.03,372.23,837.67,505.47,899.84,1131.96,707.16,695.45,1022.11,982.07,781.95,874.82,948.21,457.4,689.93,942.21,709.87,356.34,345.55,524.38,630.45000000000005,630.45000000000005,604.32000000000005,1120.03,750.91,750.91,845.02,845.02,470.85,521.82000000000005,638.65,188.97,931.3,576.11,63.9,556.62,603.69000000000005,908.04,908.04,889.69,842.19,795.4,894.96,750.35,608.11,685.77,352.96,352.96,568.72,574.51,959.04,957.23,470.85,587.37,698.3,927.31,702.17,770.56,686.48,342.17,710.71,0,0,0,791.33,631.02,918.41,724.95,356.34,830.78,648.04,724.26,724.26,966.86,471.3,470.85,955.59,617.99,617.99,617.99,478.83,923.82,1001.31,465.15,541.65,630.45000000000005,784.27,1127.22,642.45000000000005,627.02,618.46,750.07,703.71,703.71,703.71,421.08,838.87,795.16,922.81,922.81,922.81,703.37,558.57000000000005,858.54,468.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Armadale",211.25,667.91,471.82,471.82,275.14999999999998,0,428.2,381.52,404.42,404.42,489.73,693.33,790.23,633.29999999999995,633.29999999999995,633.29999999999995,633.29999999999995,633.29999999999995,307.02,119.7,722.49,293.13,293.13,293.13,760.3,5.83,276.35000000000002,244.82,244.82,522.72,25.4,325.88,427.57,427.57,427.57,782.5,782.5,278.99,592.47,16.61,326.23,231.69,444.16,565.17999999999995,565.17999999999995,637.41999999999996,150.76,366.96,369.18,825.94,636.53,193.22,828.83,112.32,202.55,726.55,273.32,767.85,633.29999999999995,444.19,705.97,704.31,478.82,455.61,46.02,746.52,712.37,402.22,402.22,644.1,436.11,266.77999999999997,276.47000000000003,696.64,585.19000000000005,749.97,749.97,328.16,603.62,398.47,412.84,687.54,24.15,24.15,387.22,506.46,35.08,755.06,651.21,166.04,655.34,442.77,408.91,408.91,394.09,394.09,384.65,392.52,386.47,722.49,386.38,127.98,98.38,728.28,701.95,701.95,204.88,805.91,259.61,476.74,868.47,122.62,82.18,547.61,262.51,655.54,108.74,574.17999999999995,241.98,707.98,868.47,443.67,431.96,758.62,790.21,548.76,682.96,756.35,193.91,426.44,750.35,446.38,92.85,82.06,332.52,366.96,366.96,412.46,856.54,559.04999999999995,559.04999999999995,653.16,653.16,278.99,329.96,375.16,89.85,667.81,384.25,211.25,293.13,411.83,644.54999999999995,644.54999999999995,697.83,650.33000000000004,531.91,703.1,558.49,416.25,493.91,184.26,184.26,305.23,311.02,695.55,693.74,278.99,323.88,434.81,735.45,438.68,507.07,494.62,67.02,518.85,275.14999999999998,275.14999999999998,275.14999999999998,599.47,439.16,726.55,533.09,92.85,567.29,384.55,532.4,532.4,775,279.44,278.99,692.1,426.13,426.13,426.13,286.97000000000003,731.96,737.82,216.35,349.79,366.96,540.95000000000005,863.73,450.59,363.53,426.6,558.21,440.22,440.22,440.22,157.59,647.01,603.29999999999995,730.95,730.95,730.95,511.51,295.08,666.68,276.35000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Aspley",627.79,239.71,43.62,43.62,691.69,428.2,0,320.76,23.78,23.78,61.53,265.13,362.03,285.58999999999997,285.58999999999997,285.58999999999997,285.58999999999997,285.58999999999997,395.26,536.24,340.45,237.37,237.37,237.37,378.26,422.37,426.37,394.84,394.84,94.52,441.94,270.12,274.70999999999998,274.70999999999998,274.70999999999998,400.46,400.46,429.01,244.76,444.81,383.99,648.23,86.55,136.97999999999999,136.97999999999999,255.38,567.29999999999995,68.099999999999994,341.86,397.74,208.33,608.44000000000005,400.63,540.52,460.27,344.51,423.34,385.81,285.58999999999997,86.58,323.93,276.11,50.62,27.41,462.56,318.32,284.17,300.06,300.06,215.9,71.010000000000005,416.8,426.49,314.60000000000002,156.99,367.93,367.93,100.04,175.42,312.57,314.08,259.33999999999997,440.69,440.69,315.06,228.59,451.62,373.02,269.17,496.78,273.3,85.16,293.37,293.37,37.56,37.56,47,39.130000000000003,41.73,340.45,331.44,543.20000000000005,526.58000000000004,300.08,319.91000000000003,319.91000000000003,224.53,377.71,676.15,258.31,440.27,305.58,510.38,119.41,412.53,227.34,320.33999999999997,145.97999999999999,186.22,325.94,440.27,63.03,51.32,330.42,408.17,120.56,300.92,374.31,234.29,68.83,368.31,18.18,335.35,346.14,377.7,68.099999999999994,68.099999999999994,298.58,428.34,177.01,177.01,271.12,271.12,429.01,381.08,56.49,506.39,239.61,318.02999999999997,627.79,237.37,299.51,216.35,216.35,322.93,268.29000000000002,103.71,321.06,210.78,302.37,277.58999999999997,599.48,599.48,249.47,255.26,267.35000000000002,265.54000000000002,429.01,268.12,77.2,353.41,81.069999999999993,78.87,207.66,495.22,216.2,691.69,691.69,691.69,217.43,292.32,344.51,246.13,335.35,139.09,47.1,202.65,202.65,392.96,429.46,429.01,263.89999999999998,284.91000000000003,284.91000000000003,284.91000000000003,423.25,349.92,309.62,366.37,352.49,68.099999999999994,112.75,435.53,260.89,64.67,275.68,210.5,82.61,82.61,82.61,270.61,264.97000000000003,221.26,348.91,348.91,348.91,223.54,133.12,318.97000000000003,426.37,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Asselby",509.48,376.22,277.14,277.14,573.38,381.52,320.76,0,344.54,344.54,267.60000000000002,401.64,498.54,251.78,251.78,251.78,251.78,251.78,74.5,489.56,340.97,396.47,396.47,396.47,378.78,375.69,134.24,136.69999999999999,136.69999999999999,226.24,395.26,429.22,46.05,46.05,46.05,400.98,400.98,136.88,210.95,388.07,63.23,529.91999999999996,407.31,192.15,192.15,255.9,520.62,388.86,81.64,534.25,344.84,350.3,537.14,292.36,202.13,345.03,131.21,386.33,251.78,407.34,324.45,412.62,270.14,293.35000000000002,415.88,454.83,420.68,20.7,20.7,352.41,391.77,114.74,134.36000000000001,315.12,293.5,368.45,368.45,420.8,311.93,52.35,66.72,395.85,394.01,394.01,5.7,124.94,404.94,373.54,269.69,238.64,273.82,405.92,27.39,27.39,358.32,358.32,367.76,359.89,362.49,340.97,71.22,285.06,306.3,436.59,320.43,320.43,308.22000000000003,514.22,557.84,95.22,576.78,258.89999999999998,322.5,255.92,120.74,363.85,273.66000000000003,282.49,345.32,326.45999999999998,576.78,383.79,372.08,466.93,408.69,208.57,301.44,374.83,297.25,389.59,368.83,302.58,288.67,299.45999999999998,56.94,388.86,388.86,66.34,564.85,177.53,177.53,271.64,271.64,136.88,120.86,377.25,459.71,376.12,2.73,509.48,396.47,65.709999999999994,352.86,352.86,316.31,268.81,240.22,321.58,176.97,70.13,112.39,341.34,341.34,408.57,414.36,403.86,402.05,136.88,427.22,397.96,353.93,401.83,284.94,113.1,337.66,137.33000000000001,573.38,573.38,573.38,217.95,93.04,345.03,151.57,288.67,275.60000000000002,367.86,150.88,150.88,393.48,137.33000000000001,136.88,400.41,80.010000000000005,80.010000000000005,80.010000000000005,102.49,350.44,446.13,165.17,31.73,388.86,210.89,572.04,95.69,385.43,45.08,176.69,403.37,403.37,403.37,260.93,265.49,221.78,349.43,349.43,349.43,129.99,398.42,285.16000000000003,134.24,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Audley (NW)",604.01,263.49,67.400000000000006,67.400000000000006,667.91,404.42,23.78,344.54,0,0,85.31,288.91000000000003,385.81,309.37,309.37,309.37,309.37,309.37,419.04,512.46,364.23,213.59,213.59,213.59,402.04,398.59,402.59,371.06,371.06,118.3,418.16,246.34,298.49,298.49,298.49,424.24,424.24,405.23,268.54000000000002,421.03,407.77,624.45000000000005,62.77,160.76,160.76,279.16000000000003,543.52,44.32,365.64,421.52,232.11,584.66,424.41,516.74,436.49,368.29,399.56,409.59,309.37,62.8,347.71,299.89,74.400000000000006,51.19,438.78,342.1,307.95,323.83999999999997,323.83999999999997,239.68,47.23,393.02,402.71,338.38,180.77,391.71,391.71,76.260000000000005,199.2,336.35,337.86,283.12,416.91,416.91,338.84,252.37,427.84,396.8,292.95,473,297.08,61.38,317.14999999999998,317.14999999999998,13.78,13.78,23.22,15.35,17.95,364.23,355.22,519.41999999999996,502.8,323.86,343.69,343.69,200.75,401.49,652.37,282.08999999999997,464.05,281.8,486.6,143.19,388.75,251.12,296.56,169.76,162.44,349.72,464.05,39.25,27.54,354.2,431.95,144.34,324.7,398.09,210.51,45.05,392.09,41.96,311.57,322.36,401.48,44.32,44.32,322.36,452.12,200.79,200.79,294.89999999999998,294.89999999999998,405.23,404.86,32.71,482.61,263.39,341.81,604.01,213.59,323.29000000000002,240.13,240.13,346.71,292.07,127.49,344.84,234.56,326.14999999999998,301.37,575.70000000000005,575.70000000000005,225.69,231.48,291.13,289.32,405.23,244.34,53.42,377.19,57.29,102.65,231.44,471.44,239.98,667.91,667.91,667.91,241.21,316.10000000000002,368.29,269.91000000000003,311.57,162.87,23.32,226.43,226.43,416.74,405.68,405.23,287.68,308.69,308.69,308.69,413.21,373.7,333.4,342.59,376.27,44.32,136.53,459.31,284.67,40.89,299.45999999999998,234.28,58.83,58.83,58.83,246.83,288.75,245.04,372.69,372.69,372.69,247.32,109.34,342.75,402.59,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Audley (WM)",604.01,263.49,67.400000000000006,67.400000000000006,667.91,404.42,23.78,344.54,0,0,85.31,288.91000000000003,385.81,309.37,309.37,309.37,309.37,309.37,419.04,512.46,364.23,213.59,213.59,213.59,402.04,398.59,402.59,371.06,371.06,118.3,418.16,246.34,298.49,298.49,298.49,424.24,424.24,405.23,268.54000000000002,421.03,407.77,624.45000000000005,62.77,160.76,160.76,279.16000000000003,543.52,44.32,365.64,421.52,232.11,584.66,424.41,516.74,436.49,368.29,399.56,409.59,309.37,62.8,347.71,299.89,74.400000000000006,51.19,438.78,342.1,307.95,323.83999999999997,323.83999999999997,239.68,47.23,393.02,402.71,338.38,180.77,391.71,391.71,76.260000000000005,199.2,336.35,337.86,283.12,416.91,416.91,338.84,252.37,427.84,396.8,292.95,473,297.08,61.38,317.14999999999998,317.14999999999998,13.78,13.78,23.22,15.35,17.95,364.23,355.22,519.41999999999996,502.8,323.86,343.69,343.69,200.75,401.49,652.37,282.08999999999997,464.05,281.8,486.6,143.19,388.75,251.12,296.56,169.76,162.44,349.72,464.05,39.25,27.54,354.2,431.95,144.34,324.7,398.09,210.51,45.05,392.09,41.96,311.57,322.36,401.48,44.32,44.32,322.36,452.12,200.79,200.79,294.89999999999998,294.89999999999998,405.23,404.86,32.71,482.61,263.39,341.81,604.01,213.59,323.29000000000002,240.13,240.13,346.71,292.07,127.49,344.84,234.56,326.14999999999998,301.37,575.70000000000005,575.70000000000005,225.69,231.48,291.13,289.32,405.23,244.34,53.42,377.19,57.29,102.65,231.44,471.44,239.98,667.91,667.91,667.91,241.21,316.10000000000002,368.29,269.91000000000003,311.57,162.87,23.32,226.43,226.43,416.74,405.68,405.23,287.68,308.69,308.69,308.69,413.21,373.7,333.4,342.59,376.27,44.32,136.53,459.31,284.67,40.89,299.45999999999998,234.28,58.83,58.83,58.83,246.83,288.75,245.04,372.69,372.69,372.69,247.32,109.34,342.75,402.59,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Austrey",689.32,178.18,17.91,17.91,753.22,489.73,61.53,267.60000000000002,85.31,85.31,0,203.6,300.5,232.43,232.43,232.43,232.43,232.43,342.1,597.77,287.29000000000002,298.89999999999998,298.89999999999998,298.89999999999998,325.10000000000002,483.9,401.84,404.3,404.3,68.81,503.47,331.65,221.55,221.55,221.55,344.2,344.2,404.48,191.6,506.34,330.83,709.76,148.08000000000001,75.45,75.45,202.22,628.83000000000004,129.63,288.7,336.21,146.80000000000001,617.9,339.1,559.96,469.73,291.35000000000002,398.81,332.65,232.43,148.11000000000001,270.77,214.58,24.91,34.119999999999997,524.09,256.79000000000002,222.64,246.9,246.9,154.37,132.54,382.34,401.96,261.44,95.46,314.77,314.77,161.57,113.89,259.41000000000003,260.92,197.81,502.22,502.22,261.89999999999998,175.43,513.15,319.86,216.01,506.24,220.14,146.69,240.21,240.21,99.09,99.09,108.53,100.66,103.26,287.29000000000002,278.27999999999997,552.66,573.9,238.55,266.75,266.75,286.06,316.18,737.68,205.15,378.74,367.11,571.91,57.88,388.34,165.81,381.87,84.45,247.75,272.77999999999997,378.74,124.56,112.85,268.89,355.01,59.03,247.76,321.14999999999998,295.82,130.36000000000001,315.14999999999998,43.35,396.88,407.67,324.54000000000002,129.63,129.63,245.42,366.81,123.85,123.85,217.96,217.96,404.48,327.92,118.02,567.91999999999996,178.08,264.87,689.32,298.89999999999998,246.35,154.82,154.82,269.77,215.13,42.18,267.89999999999998,157.62,249.21,224.43,608.94000000000005,608.94000000000005,311,316.79000000000002,205.82,204.01,404.48,329.65,138.72999999999999,300.25,142.6,17.34,154.5,556.75,163.04,753.22,753.22,753.22,164.27,239.16,291.35000000000002,192.97,396.88,77.56,108.63,149.49,149.49,339.8,404.93,404.48,202.37,231.75,231.75,231.75,370.09,296.76,248.09,427.9,299.33,129.63,87.04,374,207.73,126.2,222.52,157.34,144.13999999999999,144.13999999999999,144.13999999999999,332.14,211.81,168.1,295.75,295.75,295.75,170.38,194.65,265.81,401.84,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Avonmouth Max Refill",892.92,25.62,221.51,221.51,956.82,693.33,265.13,401.64,288.91000000000003,288.91000000000003,203.6,0,147.94,366.47,366.47,366.47,366.47,366.47,476.14,801.37,421.33,502.5,502.5,502.5,208.88,687.5,535.88,538.34,538.34,272.41000000000003,707.07,535.25,355.59,355.59,355.59,191.64,191.64,538.52,325.64,709.94,464.87,913.36,351.68,209.49,209.49,336.26,832.43,333.23,422.74,183.65,74.599999999999994,751.94,186.54,694,603.77,425.39,532.85,216.43,366.47,351.71,298.17,219.06,228.51,237.72,727.69,261.27,227.12,380.94,380.94,49.23,336.14,516.38,536,395.48,108.14,448.81,448.81,365.17,118.37,393.45,394.96,202.29,705.82,705.82,395.94,309.47000000000003,716.75,453.9,350.05,640.28,313.83999999999997,350.29,374.25,374.25,302.69,302.69,312.13,304.26,306.86,421.33,412.32,686.7,707.94,85.99,269.76,269.76,489.66,163.62,941.28,339.19,226.18,570.71,724.14,145.72,522.38,37.89,585.47,123.72,451.35,406.82,226.18,328.16,316.45,116.33,238.79,193.07,381.8,455.19,499.42,333.96,449.19,246.95,600.48,611.27,458.58,333.23,333.23,379.46,371.29,257.89,257.89,352,352,538.52,461.96,321.62,771.52,25.52,398.91,892.92,502.5,380.39,159.30000000000001,159.30000000000001,403.81,349.17,161.41999999999999,401.94,291.66000000000003,383.25,358.47,742.98,742.98,514.6,520.39,2.2200000000000002,0.41,538.52,533.25,342.33,434.29,346.2,220.94,288.54000000000002,739.3,297.08,956.82,956.82,956.82,298.31,373.2,425.39,327.01,600.48,126.04,312.23,283.52999999999997,283.52999999999997,473.84,538.97,538.52,1.23,365.79,365.79,365.79,504.13,430.8,252.57,566.80999999999995,433.37,333.23,290.64,378.48,341.77,329.8,356.56,291.38,347.74,347.74,347.74,535.74,345.85,302.14,306.74,306.74,306.74,304.42,398.25,399.85,535.88,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Aylesbeare",989.82,122.32,318.41000000000003,318.41000000000003,1053.72,790.23,362.03,498.54,385.81,385.81,300.5,147.94,0,463.37,463.37,463.37,463.37,463.37,573.04,898.27,471.64,599.4,599.4,599.4,184.84,784.4,632.78,635.24,635.24,369.31,803.97,632.15,452.49,452.49,452.49,167.6,167.6,635.41999999999996,422.54,806.84,561.77,1010.26,448.58,306.39,306.39,386.57,929.33,430.13,519.64,35.71,171.5,848.84,38.6,790.9,700.67,475.7,629.75,192.39,463.37,448.61,274.13,315.95999999999998,325.41000000000003,334.62,824.59,358.17,324.02,477.84,477.84,146.13,433.04,613.28,632.9,445.79,205.04,499.12,499.12,462.07,215.27,490.35,491.86,299.19,802.72,802.72,492.84,406.37,813.65,504.21,400.36,737.18,289.8,447.19,471.15,471.15,399.59,399.59,409.03,401.16,403.76,471.64,509.22,783.6,804.84,61.95,245.72,245.72,586.55999999999995,15.68,1038.18,436.09,78.239999999999995,667.61,821.04,242.62,619.28,134.79,682.37,220.62,548.25,457.13,78.239999999999995,425.06,413.35,92.29,214.75,289.97000000000003,432.11,505.5,596.32000000000005,430.86,499.5,343.85,697.38,708.17,555.48,430.13,430.13,476.36,468.19,354.79,354.79,351.84,351.84,635.41999999999996,558.86,418.52,868.42,122.42,495.81,989.82,599.4,477.29,256.2,256.2,454.12,373.66,258.32,452.25,388.56,480.15,455.37,839.88,839.88,611.5,617.29,150.16,148.35,635.41999999999996,630.15,439.23,484.6,443.1,317.83999999999997,385.44,836.2,393.98,1053.72,1053.72,1053.72,381.91,470.1,475.7,423.91,697.38,222.94,409.13,380.43,380.43,524.15,635.87,635.41999999999996,146.71,462.69,462.69,462.69,601.03,481.11,349.47,663.71,530.27,430.13,387.54,475.38,438.67,426.7,453.46,388.28,444.64,444.64,444.64,632.64,345.69,342.56,282.7,282.7,282.7,401.32,495.15,496.75,632.78,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bacton",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bacton (Baird)",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bacton (BBL)",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bacton (Great Yarmouth)",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bacton (IUK)",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Baldersby",434.98,450.72,351.64,351.64,498.88,307.02,395.26,74.5,419.04,419.04,342.1,476.14,573.04,326.27999999999997,326.27999999999997,326.27999999999997,326.27999999999997,326.27999999999997,0,415.06,415.47,321.97000000000003,321.97000000000003,321.97000000000003,453.28,301.19,59.74,62.2,62.2,300.74,320.76,354.72,120.55,120.55,120.55,475.48,475.48,62.38,285.45,313.57,74.27,455.42,473,266.64999999999998,266.64999999999998,330.4,446.12,395.8,142.63999999999999,608.75,419.34,275.8,611.64,217.86,127.63,419.53,56.71,460.83,326.27999999999997,473.03,398.95,487.12,344.64,367.85,341.38,529.33000000000004,495.18,95.2,95.2,426.91,464.95,40.24,59.86,389.62,368,442.95,442.95,357,386.43,126.85,141.22,470.35,319.51,319.51,80.2,199.44,330.44,448.04,344.19,164.14,348.32,471.61,101.89,101.89,422.93,422.93,413.49,421.36,415.31,415.47,145.72,210.56,231.8,511.09,394.93,394.93,233.72,588.72,483.34,169.72,651.28,184.4,248,330.42,46.24,438.35,199.16,356.99,270.82,400.96,651.28,458.29,446.58,541.42999999999995,483.19,283.07,375.94,449.33,222.75,455.28,443.33,377.08,214.17,224.96,67.98,395.8,395.8,140.84,639.35,252.03,252.03,346.14,346.14,62.38,103.42,404,385.21,450.62,77.23,434.98,321.97000000000003,140.21,427.36,427.36,390.81,343.31,314.72000000000003,396.08,251.47,144.63,186.89,266.83999999999997,266.83999999999997,334.07,339.86,478.36,476.55,62.38,352.72,463.65,428.43,467.52,359.44,187.6,263.16000000000003,211.83,498.88,498.88,498.88,292.45,167.54,419.53,226.07,214.17,350.1,413.39,225.38,225.38,467.98,62.83,62.38,474.91,154.51,154.51,154.51,70.7,424.94,520.63,90.67,42.77,395.8,285.39,646.54,170.19,392.37,119.58,251.19,469.06,469.06,469.06,186.43,339.99,296.27999999999997,423.93,423.93,423.93,204.49,323.92,359.66,59.74,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Balgray",91.55,775.95,579.86,579.86,155.44999999999999,119.7,536.24,489.56,512.46,512.46,597.77,801.37,898.27,741.34,741.34,741.34,741.34,741.34,415.06,0,830.53,401.17,401.17,401.17,868.34,113.87,384.39,352.86,352.86,630.76,94.3,433.92,535.61,535.61,535.61,890.54,890.54,387.03,700.51,136.31,434.27,111.99,552.20000000000005,673.22,673.22,745.46,31.06,475,477.22,933.98,744.56999999999903,250.73,936.87,232.02,322.25,834.59,381.36,875.89,741.34,552.23,814.01,812.35,586.86,563.65,73.680000000000007,854.55999999999904,820.41,510.26,510.26,752.14,544.15,374.82,384.51,804.68,693.23,858.01,858.01,436.2,711.66,506.51,520.88,795.58,132.19,132.19,495.26,614.5,84.76,863.1,759.25,285.74,763.38,550.80999999999995,516.95000000000005,516.95000000000005,502.13,502.13,492.69,500.56,494.51,830.53,494.42,247.68,218.08,836.32,809.99,809.99,312.92,913.95,139.91,584.78,976.51,230.66,201.88,655.65,370.55,763.57999999999902,216.78,682.22,350.02,816.02,976.51,551.71,540,866.66,898.25,656.8,791,864.39,301.95,534.48,858.39,554.41999999999996,200.89,190.1,440.56,475,475,520.5,964.57999999999902,667.09,667.09,761.2,761.2,387.03,438,483.2,67.5,775.85,492.29,91.55,401.17,519.87,752.59,752.59,805.87,758.37,639.95000000000005,811.14,666.53,524.29,601.95000000000005,303.95999999999998,303.95999999999998,413.27,419.06,803.58999999999901,801.78,387.03,431.92,542.85,843.49,546.72,615.11,602.66,186.72,626.89,155.44999999999999,155.44999999999999,155.44999999999999,707.51,547.20000000000005,834.59,641.13,200.89,675.33,492.59,640.44000000000005,640.44000000000005,883.04,387.48,387.03,800.14,534.16999999999996,534.16999999999996,534.16999999999996,395.01,840,845.85999999999899,324.39,457.83,475,648.99,971.76999999999896,558.63,471.57,534.64,666.25,548.26,548.26,548.26,265.63,755.05,711.34,838.99,838.99,838.99,619.54999999999995,403.12,774.72,384.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Barking (Horndon)",850.45,395.91,296.83,296.83,914.35,722.49,340.45,340.97,364.23,364.23,287.29000000000002,421.33,471.64,184.33,184.33,184.33,184.33,184.33,415.47,830.53,0,577.82000000000005,577.82000000000005,577.82000000000005,286.8,716.66,475.21,477.67,477.67,245.93,736.23,610.57000000000005,294.92,294.92,294.92,309,309,477.85,225.16,729.04,404.2,870.89,427,211.84,211.84,85.07,861.59,408.55,362.07,507.35,364.53,691.27,510.24,633.33000000000004,543.1,4.0599999999999996,472.18,294.35000000000002,184.33,427.03,232.47,432.31,289.83,313.04000000000002,756.85,474.52,440.37,320.27,320.27,372.1,411.46,455.71,475.33,53.21,313.19,27.48,27.48,440.49,331.62,332.78,334.29,415.54,734.98,734.98,335.27,238.22,745.91,32.57,98.86,579.61,181.84,425.61,313.58,313.58,378.01,378.01,387.45,379.58,382.18,0,351.65,626.03,647.27,409.69,228.45,228.45,564.98,487.32,898.81,267.94,549.88,599.87,663.47,275.61,461.71,383.54,614.63,302.18,526.66999999999996,35.43,549.88,403.48,391.77,379.35,316.70999999999998,228.26,39.53,33.86,574.74,409.28,27.86,322.27,629.64,640.42999999999995,397.91,408.55,408.55,318.79000000000002,584.54,197.22,197.22,132.1,132.1,477.85,401.29,396.94,800.68,395.81,338.24,850.45,577.82000000000005,319.72000000000003,372.55,372.55,152.62,97.98,259.91000000000003,59.67,225.35,322.58,297.8,682.31,682.31,589.91999999999996,595.71,423.55,421.74,477.85,608.57000000000005,417.65,12.96,421.52,304.63,227.87,678.63,225.83,914.35,914.35,914.35,123.02,312.52999999999997,4.0599999999999996,266.33999999999997,629.64,295.29000000000002,387.55,212.28,212.28,52.51,478.3,477.85,420.1,305.12,305.12,305.12,443.46,9.4700000000000006,465.82,506.14,372.7,408.55,230.58,591.73,281.10000000000002,405.12,295.89,225.07,423.06,423.06,423.06,601.9,125.95,163.09,257.45,257.45,257.45,233.17,473.57,150.94999999999999,475.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Barrow (Bains)",492.72,477.08,280.99,280.99,556.62,293.13,237.37,396.47,213.59,213.59,298.89999999999998,502.5,599.4,522.96,522.96,522.96,522.96,522.96,321.97000000000003,401.17,577.82000000000005,0,0,0,615.63,287.3,291.3,259.77,259.77,331.89,306.87,135.05000000000001,442.52,442.52,442.52,637.83000000000004,637.83000000000004,293.94,482.13,309.74,341.18,513.16,253.33,374.35,374.35,492.75,432.23,176.13,384.13,635.11,445.7,473.37,638,405.45,325.2,581.88,288.27,623.17999999999995,522.96,253.36,561.29999999999995,513.48,287.99,264.77999999999997,327.49,555.69000000000005,521.54,417.17,417.17,453.27,245.28,281.73,291.42,551.97,394.36,605.29999999999995,605.29999999999995,137.33000000000001,412.79,413.42,427.79,496.71,305.62,305.62,402.17,465.96,316.55,610.39,506.54,361.71,510.67,251.94,423.86,423.86,203.26,203.26,193.82,201.69,195.64,577.82000000000005,401.33,408.13,391.51,537.45000000000005,557.28,557.28,89.46,615.08000000000004,541.08000000000004,491.69,677.64,170.51,375.31,356.78,277.45999999999998,464.71,185.27,383.35,51.15,563.30999999999995,677.64,252.84,241.13,567.79,645.54,357.93,538.29,611.67999999999995,99.22,235.61,605.67999999999995,255.55,200.28,211.07,347.47,176.13,176.13,427.41,665.71,414.38,414.38,508.49,508.49,293.94,344.91,184.33,371.32,476.98,399.2,492.72,0,426.78,453.72,453.72,560.29999999999995,505.66,341.08,558.42999999999995,448.15,431.2,508.86,464.41,464.41,114.4,120.19,504.72,502.91,293.94,58.73,243.98,590.78,247.85,316.24,445.03,360.15,453.57,556.62,556.62,556.62,454.8,454.11,581.88,483.5,200.28,376.46,193.72,440.02,440.02,630.33000000000004,294.39,293.94,501.27,441.08,441.08,441.08,301.92,587.29,546.99,231.3,364.74,176.13,350.12,672.9,465.54,172.7,441.55,447.87,249.39,249.39,249.39,135.54,502.34,458.63,586.28,586.28,586.28,460.91,104.25,556.34,291.3,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Barrow (Black Start)",492.72,477.08,280.99,280.99,556.62,293.13,237.37,396.47,213.59,213.59,298.89999999999998,502.5,599.4,522.96,522.96,522.96,522.96,522.96,321.97000000000003,401.17,577.82000000000005,0,0,0,615.63,287.3,291.3,259.77,259.77,331.89,306.87,135.05000000000001,442.52,442.52,442.52,637.83000000000004,637.83000000000004,293.94,482.13,309.74,341.18,513.16,253.33,374.35,374.35,492.75,432.23,176.13,384.13,635.11,445.7,473.37,638,405.45,325.2,581.88,288.27,623.17999999999995,522.96,253.36,561.29999999999995,513.48,287.99,264.77999999999997,327.49,555.69000000000005,521.54,417.17,417.17,453.27,245.28,281.73,291.42,551.97,394.36,605.29999999999995,605.29999999999995,137.33000000000001,412.79,413.42,427.79,496.71,305.62,305.62,402.17,465.96,316.55,610.39,506.54,361.71,510.67,251.94,423.86,423.86,203.26,203.26,193.82,201.69,195.64,577.82000000000005,401.33,408.13,391.51,537.45000000000005,557.28,557.28,89.46,615.08000000000004,541.08000000000004,491.69,677.64,170.51,375.31,356.78,277.45999999999998,464.71,185.27,383.35,51.15,563.30999999999995,677.64,252.84,241.13,567.79,645.54,357.93,538.29,611.67999999999995,99.22,235.61,605.67999999999995,255.55,200.28,211.07,347.47,176.13,176.13,427.41,665.71,414.38,414.38,508.49,508.49,293.94,344.91,184.33,371.32,476.98,399.2,492.72,0,426.78,453.72,453.72,560.29999999999995,505.66,341.08,558.42999999999995,448.15,431.2,508.86,464.41,464.41,114.4,120.19,504.72,502.91,293.94,58.73,243.98,590.78,247.85,316.24,445.03,360.15,453.57,556.62,556.62,556.62,454.8,454.11,581.88,483.5,200.28,376.46,193.72,440.02,440.02,630.33000000000004,294.39,293.94,501.27,441.08,441.08,441.08,301.92,587.29,546.99,231.3,364.74,176.13,350.12,672.9,465.54,172.7,441.55,447.87,249.39,249.39,249.39,135.54,502.34,458.63,586.28,586.28,586.28,460.91,104.25,556.34,291.3,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Barrow (Gateway)",492.72,477.08,280.99,280.99,556.62,293.13,237.37,396.47,213.59,213.59,298.89999999999998,502.5,599.4,522.96,522.96,522.96,522.96,522.96,321.97000000000003,401.17,577.82000000000005,0,0,0,615.63,287.3,291.3,259.77,259.77,331.89,306.87,135.05000000000001,442.52,442.52,442.52,637.83000000000004,637.83000000000004,293.94,482.13,309.74,341.18,513.16,253.33,374.35,374.35,492.75,432.23,176.13,384.13,635.11,445.7,473.37,638,405.45,325.2,581.88,288.27,623.17999999999995,522.96,253.36,561.29999999999995,513.48,287.99,264.77999999999997,327.49,555.69000000000005,521.54,417.17,417.17,453.27,245.28,281.73,291.42,551.97,394.36,605.29999999999995,605.29999999999995,137.33000000000001,412.79,413.42,427.79,496.71,305.62,305.62,402.17,465.96,316.55,610.39,506.54,361.71,510.67,251.94,423.86,423.86,203.26,203.26,193.82,201.69,195.64,577.82000000000005,401.33,408.13,391.51,537.45000000000005,557.28,557.28,89.46,615.08000000000004,541.08000000000004,491.69,677.64,170.51,375.31,356.78,277.45999999999998,464.71,185.27,383.35,51.15,563.30999999999995,677.64,252.84,241.13,567.79,645.54,357.93,538.29,611.67999999999995,99.22,235.61,605.67999999999995,255.55,200.28,211.07,347.47,176.13,176.13,427.41,665.71,414.38,414.38,508.49,508.49,293.94,344.91,184.33,371.32,476.98,399.2,492.72,0,426.78,453.72,453.72,560.29999999999995,505.66,341.08,558.42999999999995,448.15,431.2,508.86,464.41,464.41,114.4,120.19,504.72,502.91,293.94,58.73,243.98,590.78,247.85,316.24,445.03,360.15,453.57,556.62,556.62,556.62,454.8,454.11,581.88,483.5,200.28,376.46,193.72,440.02,440.02,630.33000000000004,294.39,293.94,501.27,441.08,441.08,441.08,301.92,587.29,546.99,231.3,364.74,176.13,350.12,672.9,465.54,172.7,441.55,447.87,249.39,249.39,249.39,135.54,502.34,458.63,586.28,586.28,586.28,460.91,104.25,556.34,291.3,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Barton Stacey Max Refill (Humbly Grove)",888.26,183.26,334.64,334.64,952.16,760.3,378.26,378.78,402.04,402.04,325.10000000000002,208.88,184.84,333.81,333.81,333.81,333.81,333.81,453.28,868.34,286.8,615.63,615.63,615.63,0,754.47,513.02,515.48,515.48,283.74,774.04,648.38,332.73,332.73,332.73,22.2,22.2,515.66,297.14,766.85,442.01,908.7,464.81,249.65,249.65,201.73,899.4,446.36,399.88,220.55,232.44,729.08,223.44,671.14,580.91,290.86,509.99,7.55,333.81,464.84,89.29,376.9,327.64,350.85,794.66,419.11,384.96,358.08,358.08,207.07,449.27,493.52,513.14,260.95,265.98,314.27999999999997,314.27999999999997,478.3,276.20999999999998,370.59,372.1,360.13,772.79,772.79,373.08,276.02999999999997,783.72,319.37,215.52,617.41999999999996,104.96,463.42,351.39,351.39,415.82,415.82,425.26,417.39,419.99,286.8,389.46,663.84,685.08,122.89,60.88,60.88,602.79,200.52,936.62,305.75,263.08,637.67999999999995,701.28,303.56,499.52,195.73,652.44000000000005,281.56,564.48,272.29000000000002,263.08,441.29,429.58,92.55,29.91,266.07,247.27,320.66000000000003,612.54999999999995,447.09,314.66000000000003,360.08,667.45,678.24,435.72,446.36,446.36,356.6,529.13,235.03,235.03,167,167,515.66,439.1,434.75,838.49,183.36,376.05,888.26,615.63,357.53,317.14,317.14,269.27999999999997,188.82,297.72000000000003,267.41000000000003,263.16000000000003,360.39,335.61,720.12,720.12,627.73,633.52,211.1,209.29,515.66,646.38,455.46,299.76,459.33,342.44,265.68,716.44,263.64,952.16,952.16,952.16,197.07,350.34,290.86,304.14999999999998,667.45,283.88,425.36,250.09,250.09,339.31,516.11,515.66,207.65,342.93,342.93,342.93,481.27,296.27,410.41,543.95000000000005,410.51,446.36,268.39,536.32000000000005,318.91000000000003,442.93,333.7,262.88,460.87,460.87,460.87,639.71,160.85,157.72,97.86,97.86,97.86,270.98,511.38,367.19,513.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bathgate",205.42,662.08,465.99,465.99,269.32,5.83,422.37,375.69,398.59,398.59,483.9,687.5,784.4,627.47,627.47,627.47,627.47,627.47,301.19,113.87,716.66,287.3,287.3,287.3,754.47,0,270.52,238.99,238.99,516.89,19.57,320.05,421.74,421.74,421.74,776.67,776.67,273.16000000000003,586.64,22.44,320.39999999999998,225.86,438.33,559.35,559.35,631.59,144.93,361.13,363.35,820.11,630.70000000000005,199.05,823,118.15,208.38,720.72,267.49,762.02,627.47,438.36,700.14,698.48,472.99,449.78,40.19,740.69,706.54,396.39,396.39,638.27,430.28,260.95,270.64,690.81,579.36,744.14,744.14,322.33,597.79,392.64,407.01,681.71,18.32,18.32,381.39,500.63,29.25,749.23,645.38,171.87,649.51,436.94,403.08,403.08,388.26,388.26,378.82,386.69,380.64,716.66,380.55,133.81,104.21,722.45,696.12,696.12,199.05,800.08,253.78,470.91,862.64,116.79,88.01,541.78,256.68,649.71,102.91,568.35,236.15,702.15,862.64,437.84,426.13,752.79,784.38,542.92999999999995,677.13,750.52,188.08,420.61,744.52,440.55,87.02,76.23,326.69,361.13,361.13,406.63,850.71,553.22,553.22,647.33000000000004,647.33000000000004,273.16000000000003,324.13,369.33,84.02,661.98,378.42,205.42,287.3,406,638.72,638.72,692,644.5,526.08000000000004,697.27,552.66,410.42,488.08,190.09,190.09,299.39999999999998,305.19,689.72,687.91,273.16000000000003,318.05,428.98,729.62,432.85,501.24,488.79,72.849999999999994,513.02,269.32,269.32,269.32,593.64,433.33,720.72,527.26,87.02,561.46,378.72,526.57000000000005,526.57000000000005,769.17,273.61,273.16000000000003,686.27,420.3,420.3,420.3,281.14,726.13,731.99,210.52,343.96,361.13,535.12,857.9,444.76,357.7,420.77,552.38,434.39,434.39,434.39,151.76,641.17999999999995,597.47,725.12,725.12,725.12,505.68,289.25,660.85,270.52,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Billingham ICI (Terra Billingham)",404.31,510.46,411.38,411.38,468.21,276.35000000000002,426.37,134.24,402.59,402.59,401.84,535.88,632.78,386.02,386.02,386.02,386.02,386.02,59.74,384.39,475.21,291.3,291.3,291.3,513.02,270.52,0,31.53,31.53,360.48,290.08999999999997,324.05,180.29,180.29,180.29,535.22,535.22,8.6999999999999993,345.19,282.89999999999998,89.22,424.75,442.33,326.39,326.39,390.14,415.45,365.13,121.9,668.49,479.08,245.13,671.38,187.19,96.96,479.27,3.03,520.57000000000005,386.02,442.36,458.69,546.86,404.38,427.59,310.70999999999998,589.07000000000005,554.91999999999996,154.94,154.94,486.65,434.28,19.5,0.12,449.36,427.74,502.69,502.69,326.33,446.17,151.19,165.56,530.09,288.83999999999997,288.83999999999997,139.94,259.18,299.77,507.78,403.93,133.47,408.06,440.94,161.63,161.63,392.26,392.26,382.82,390.69,384.64,475.21,139.1,179.89,201.13,570.83000000000004,454.67,454.67,203.05,648.46,452.67,229.46,711.02,153.72999999999999,217.33,390.16,25.5,498.09,168.49,416.73,240.15,460.7,711.02,441.84,430.13,601.16999999999996,542.92999999999995,342.81,435.68,509.07,192.08,424.61,503.07,436.82,183.5,194.29,95.51,365.13,365.13,165.18,699.09,311.77,311.77,405.88,405.88,8.6999999999999993,82.68,373.33,354.54,510.36,136.97,404.31,291.3,164.55,487.1,487.1,450.55,403.05,374.46,455.82,311.20999999999998,168.97,246.63,236.17,236.17,303.39999999999998,309.19,538.1,536.29,8.6999999999999993,322.05,432.98,488.17,436.85,419.18,247.34,232.49,271.57,468.21,468.21,468.21,352.19,191.88,479.27,285.81,183.5,409.84,382.72,285.12,285.12,527.72,9.15,8.6999999999999993,534.65,178.85,178.85,178.85,49.96,484.68,580.37,60,102.51,365.13,345.13,706.28,203.31,361.7,179.32,310.93,438.39,438.39,438.39,155.76,399.73,356.02,483.67,483.67,483.67,264.23,293.25,419.4,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bishop Auckland",372.78,512.91999999999996,413.84,413.84,436.68,244.82,394.84,136.69999999999999,371.06,371.06,404.3,538.34,635.24,388.48,388.48,388.48,388.48,388.48,62.2,352.86,477.67,259.77,259.77,259.77,515.48,238.99,31.53,0,0,362.94,258.56,292.52,182.75,182.75,182.75,537.67999999999995,537.67999999999995,34.17,347.65,251.37,81.41,393.22,410.8,328.85,328.85,392.6,383.92,333.6,124.36,670.95,481.54,213.6,673.84,155.66,65.430000000000007,481.73,28.5,523.03,388.48,410.83,461.15,549.32000000000005,406.84,422.25,279.18,591.53,557.38,157.4,157.4,489.11,402.75,21.96,31.65,451.82,430.2,505.15,505.15,294.8,448.63,153.65,168.02,532.54999999999995,257.31,257.31,142.4,261.64,268.24,510.24,406.39,101.94,410.52,409.41,164.09,164.09,360.73,360.73,351.29,359.16,353.11,477.67,141.56,148.36000000000001,169.6,573.29,457.13,457.13,171.52,650.91999999999996,421.14,231.92,713.48,122.2,185.8,392.62,17.690000000000001,500.55,136.96,419.19,208.62,463.16,713.48,410.31,398.6,603.63,545.39,345.27,438.14,511.53,160.55000000000001,393.08,505.53,413.02,151.97,162.76,87.7,333.6,333.6,167.64,701.55,314.23,314.23,408.34,408.34,34.17,85.14,341.8,323.01,512.82000000000005,139.43,372.78,259.77,167.01,489.56,489.56,453.01,405.51,376.92,458.28,313.67,171.43,249.09,204.64,204.64,271.87,277.66000000000003,540.55999999999995,538.75,34.17,290.52,401.45,490.63,405.32,421.64,249.8,200.96,274.02999999999997,436.68,436.68,436.68,354.65,194.34,481.73,288.27,151.97,412.3,351.19,287.58,287.58,530.17999999999995,34.619999999999997,34.17,537.11,181.31,181.31,181.31,42.15,487.14,582.83000000000004,28.47,104.97,333.6,347.59,708.74,205.77,330.17,181.78,313.39,406.86,406.86,406.86,124.23,402.19,358.48,486.13,486.13,486.13,266.69,261.72000000000003,421.86,31.53,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Bishop Auckland (test facility)",372.78,512.91999999999996,413.84,413.84,436.68,244.82,394.84,136.69999999999999,371.06,371.06,404.3,538.34,635.24,388.48,388.48,388.48,388.48,388.48,62.2,352.86,477.67,259.77,259.77,259.77,515.48,238.99,31.53,0,0,362.94,258.56,292.52,182.75,182.75,182.75,537.67999999999995,537.67999999999995,34.17,347.65,251.37,81.41,393.22,410.8,328.85,328.85,392.6,383.92,333.6,124.36,670.95,481.54,213.6,673.84,155.66,65.430000000000007,481.73,28.5,523.03,388.48,410.83,461.15,549.32000000000005,406.84,422.25,279.18,591.53,557.38,157.4,157.4,489.11,402.75,21.96,31.65,451.82,430.2,505.15,505.15,294.8,448.63,153.65,168.02,532.54999999999995,257.31,257.31,142.4,261.64,268.24,510.24,406.39,101.94,410.52,409.41,164.09,164.09,360.73,360.73,351.29,359.16,353.11,477.67,141.56,148.36000000000001,169.6,573.29,457.13,457.13,171.52,650.91999999999996,421.14,231.92,713.48,122.2,185.8,392.62,17.690000000000001,500.55,136.96,419.19,208.62,463.16,713.48,410.31,398.6,603.63,545.39,345.27,438.14,511.53,160.55000000000001,393.08,505.53,413.02,151.97,162.76,87.7,333.6,333.6,167.64,701.55,314.23,314.23,408.34,408.34,34.17,85.14,341.8,323.01,512.82000000000005,139.43,372.78,259.77,167.01,489.56,489.56,453.01,405.51,376.92,458.28,313.67,171.43,249.09,204.64,204.64,271.87,277.66000000000003,540.55999999999995,538.75,34.17,290.52,401.45,490.63,405.32,421.64,249.8,200.96,274.02999999999997,436.68,436.68,436.68,354.65,194.34,481.73,288.27,151.97,412.3,351.19,287.58,287.58,530.17999999999995,34.619999999999997,34.17,537.11,181.31,181.31,181.31,42.15,487.14,582.83000000000004,28.47,104.97,333.6,347.59,708.74,205.77,330.17,181.78,313.39,406.86,406.86,406.86,124.23,402.19,358.48,486.13,486.13,486.13,266.69,261.72000000000003,421.86,31.53,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blaby",722.31,246.99,50.9,50.9,786.21,522.72,94.52,226.24,118.3,118.3,68.81,272.41000000000003,369.31,191.07,191.07,191.07,191.07,191.07,300.74,630.76,245.93,331.89,331.89,331.89,283.74,516.89,360.48,362.94,362.94,0,536.46,364.64,180.19,180.19,180.19,305.94,305.94,363.12,150.24,539.33000000000004,289.47000000000003,742.75,181.07,97.11,97.11,160.86000000000001,661.82,162.62,247.34,405.02,215.61,576.54,407.91,518.6,428.37,249.99,357.45,291.29000000000002,191.07,181.1,229.41,283.39,43.9,67.11,557.08000000000004,325.60000000000002,291.45,205.54,205.54,223.18,165.53,340.98,360.6,220.08,164.27,273.41000000000003,273.41000000000003,194.56,182.7,218.05,219.56,266.62,535.21,535.21,220.54,134.07,546.14,278.5,174.65,464.88,178.78,179.68,198.85,198.85,132.08000000000001,132.08000000000001,141.52000000000001,133.65,136.25,245.93,236.92,511.3,532.54,307.36,225.39,225.39,319.05,384.99,770.67,163.79,447.55,400.1,548.74,126.69,346.98,234.62,414.86,153.26,280.74,231.42,447.55,157.55000000000001,145.84,337.7,313.64999999999998,113.53,206.4,279.79000000000002,328.81,163.35,273.79000000000002,76.34,429.87,440.66,283.18,162.62,162.62,204.06,435.62,82.49,82.49,176.6,176.6,363.12,286.56,151.01,600.91,246.89,223.51,722.31,331.89,204.99,223.63,223.63,228.41,173.77,110.99,226.54,116.26,207.85,183.07,567.58000000000004,567.58000000000004,343.99,349.78,274.63,272.82,363.12,362.64,171.72,258.89,175.59,86.15,113.14,563.9,121.68,786.21,786.21,786.21,122.91,197.8,249.99,151.61000000000001,429.87,146.37,141.62,108.13,108.13,298.44,363.57,363.12,271.18,190.39,190.39,190.39,328.73,255.4,316.89999999999998,391.41,257.97000000000003,162.62,18.23,442.81,166.37,159.19,181.16,115.98,177.13,177.13,177.13,365.13,170.45,126.74,254.39,254.39,254.39,129.02000000000001,227.64,224.45,360.48,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blackness (BP Grangemouth)",185.85,681.65,485.56,485.56,249.75,25.4,441.94,395.26,418.16,418.16,503.47,707.07,803.97,647.04,647.04,647.04,647.04,647.04,320.76,94.3,736.23,306.87,306.87,306.87,774.04,19.57,290.08999999999997,258.56,258.56,536.46,0,339.62,441.31,441.31,441.31,796.24,796.24,292.73,606.21,42.01,339.97,206.29,457.9,578.91999999999996,578.91999999999996,651.16,125.36,380.7,382.92,839.68,650.27,218.62,842.57,137.72,227.95,740.29,287.06,781.59,647.04,457.93,719.71,718.05,492.56,469.35,20.62,760.26,726.11,415.96,415.96,657.84,449.85,280.52,290.20999999999998,710.38,598.92999999999995,763.71,763.71,341.9,617.36,412.21,426.58,701.28,37.89,37.89,400.96,520.20000000000005,9.68,768.8,664.95,191.44,669.08,456.51,422.65,422.65,407.83,407.83,398.39,406.26,400.21,736.23,400.12,153.38,123.78,742.02,715.69,715.69,218.62,819.65,234.21,490.48,882.21,136.36000000000001,107.58,561.35,276.25,669.28,122.48,587.91999999999996,255.72,721.72,882.21,457.41,445.7,772.36,803.95,562.5,696.7,770.09,207.65,440.18,764.09,460.12,106.59,95.8,346.26,380.7,380.7,426.2,870.28,572.79,572.79,666.9,666.9,292.73,343.7,388.9,103.59,681.55,397.99,185.85,306.87,425.57,658.29,658.29,711.57,664.07,545.65,716.84,572.23,429.99,507.65,209.66,209.66,318.97000000000003,324.76,709.29,707.48,292.73,337.62,448.55,749.19,452.42,520.80999999999995,508.36,92.42,532.59,249.75,249.75,249.75,613.21,452.9,740.29,546.83000000000004,106.59,581.03,398.29,546.14,546.14,788.74,293.18,292.73,705.84,439.87,439.87,439.87,300.70999999999998,745.7,751.56,230.09,363.53,380.7,554.69000000000005,877.47,464.33,377.27,440.34,571.95000000000005,453.96,453.96,453.96,171.33,660.75,617.04,744.69,744.69,744.69,525.25,308.82,680.42,290.08999999999997,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blackrod",525.47,509.83,313.74,313.74,589.37,325.88,270.12,429.22,246.34,246.34,331.65,535.25,632.15,555.71,555.71,555.71,555.71,555.71,354.72,433.92,610.57000000000005,135.05000000000001,135.05000000000001,135.05000000000001,648.38,320.05,324.05,292.52,292.52,364.64,339.62,0,475.27,475.27,475.27,670.58,670.58,326.69,514.88,342.49,373.93,545.91,286.08,407.1,407.1,525.5,464.98,208.88,416.88,667.86,478.45,506.12,670.75,438.2,357.95,614.63,321.02,655.93,555.71,286.11,594.04999999999995,546.23,320.74,297.52999999999997,360.24,588.44000000000005,554.29,449.92,449.92,486.02,278.02999999999997,314.48,324.17,584.72,427.11,638.04999999999995,638.04999999999995,170.08,445.54,446.17,460.54,529.46,338.37,338.37,434.92,498.71,349.3,643.14,539.29,394.46,543.41999999999996,284.69,456.61,456.61,236.01,236.01,226.57,234.44,228.39,610.57000000000005,434.08,440.88,424.26,570.20000000000005,590.03,590.03,122.21,647.83000000000004,573.83000000000004,524.44000000000005,710.39,203.26,408.06,389.53,310.20999999999998,497.46,218.02,416.1,83.9,596.05999999999995,710.39,285.58999999999997,273.88,600.54,678.29,390.68,571.04,644.42999999999995,131.97,268.36,638.42999999999995,288.3,233.03,243.82,380.22,208.88,208.88,460.16,698.46,447.13,447.13,541.24,541.24,326.69,377.66,217.08,404.07,509.73,431.95,525.47,135.05000000000001,459.53,486.47,486.47,593.04999999999995,538.41,373.83,591.17999999999995,480.9,463.95,541.61,497.16,497.16,20.65,14.94,537.47,535.66,326.69,165.8,276.73,623.53,280.60000000000002,348.99,477.78,392.9,486.32,589.37,589.37,589.37,487.55,486.86,614.63,516.25,233.03,409.21,226.47,472.77,472.77,663.08,327.14,326.69,534.02,473.83,473.83,473.83,334.67,620.04,579.74,264.05,397.49,208.88,382.87,705.65,498.29,205.45,474.3,480.62,282.14,282.14,282.14,168.29,535.09,491.38,619.03,619.03,619.03,493.66,137,589.09,324.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blyborough",555.53,330.17,231.09,231.09,619.42999999999995,427.57,274.70999999999998,46.05,298.49,298.49,221.55,355.59,452.49,205.73,205.73,205.73,205.73,205.73,120.55,535.61,294.92,442.52,442.52,442.52,332.73,421.74,180.29,182.75,182.75,180.19,441.31,475.27,0,0,0,354.93,354.93,182.93,164.9,434.12,109.28,575.97,361.26,146.1,146.1,209.85,566.66999999999996,342.81,127.69,488.2,298.79000000000002,396.35,491.09,338.41,248.18,298.98,177.26,340.28,205.73,361.29,278.39999999999998,366.57,224.09,247.3,461.93,408.78,374.63,25.35,25.35,306.36,345.72,160.79,180.41,269.07,247.45,322.39999999999998,322.39999999999998,374.75,265.88,98.4,102.83,349.8,440.06,440.06,40.35,78.89,450.99,327.49,223.64,284.69,227.77,359.87,18.66,18.66,312.27,312.27,321.70999999999998,313.83999999999997,316.44,294.92,117.27,331.11,352.35,390.54,274.38,274.38,354.27,468.17,603.89,49.17,530.73,304.95,368.55,209.87,166.79,317.8,319.70999999999998,236.44,391.37,280.41000000000003,530.73,337.74,326.02999999999997,420.88,362.64,162.52000000000001,255.39,328.78,343.3,343.54,322.77999999999997,256.52999999999997,334.72,345.51,102.99,342.81,342.81,87.33,518.79999999999995,131.47999999999999,131.47999999999999,225.59,225.59,182.93,166.91,331.2,505.76,330.07,43.32,555.53,442.52,88.26,306.81,306.81,270.26,222.76,194.17,275.52999999999997,130.91999999999999,91.12,66.34,387.39,387.39,454.62,460.41,357.81,356,182.93,473.27,351.91,307.88,355.78,238.89,67.05,383.71,91.28,619.42999999999995,619.42999999999995,619.42999999999995,171.9,81.069999999999993,298.98,105.52,334.72,229.55,321.81,104.83,104.83,347.43,183.38,182.93,354.36,73.66,73.66,73.66,148.54,304.39,400.08,211.22,77.78,342.81,164.84,525.99,49.64,339.38,0.97,130.63999999999999,357.32,357.32,357.32,306.98,219.44,175.73,303.38,303.38,303.38,83.94,407.83,239.11,180.29,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blyborough (Brigg)",555.53,330.17,231.09,231.09,619.42999999999995,427.57,274.70999999999998,46.05,298.49,298.49,221.55,355.59,452.49,205.73,205.73,205.73,205.73,205.73,120.55,535.61,294.92,442.52,442.52,442.52,332.73,421.74,180.29,182.75,182.75,180.19,441.31,475.27,0,0,0,354.93,354.93,182.93,164.9,434.12,109.28,575.97,361.26,146.1,146.1,209.85,566.66999999999996,342.81,127.69,488.2,298.79000000000002,396.35,491.09,338.41,248.18,298.98,177.26,340.28,205.73,361.29,278.39999999999998,366.57,224.09,247.3,461.93,408.78,374.63,25.35,25.35,306.36,345.72,160.79,180.41,269.07,247.45,322.39999999999998,322.39999999999998,374.75,265.88,98.4,102.83,349.8,440.06,440.06,40.35,78.89,450.99,327.49,223.64,284.69,227.77,359.87,18.66,18.66,312.27,312.27,321.70999999999998,313.83999999999997,316.44,294.92,117.27,331.11,352.35,390.54,274.38,274.38,354.27,468.17,603.89,49.17,530.73,304.95,368.55,209.87,166.79,317.8,319.70999999999998,236.44,391.37,280.41000000000003,530.73,337.74,326.02999999999997,420.88,362.64,162.52000000000001,255.39,328.78,343.3,343.54,322.77999999999997,256.52999999999997,334.72,345.51,102.99,342.81,342.81,87.33,518.79999999999995,131.47999999999999,131.47999999999999,225.59,225.59,182.93,166.91,331.2,505.76,330.07,43.32,555.53,442.52,88.26,306.81,306.81,270.26,222.76,194.17,275.52999999999997,130.91999999999999,91.12,66.34,387.39,387.39,454.62,460.41,357.81,356,182.93,473.27,351.91,307.88,355.78,238.89,67.05,383.71,91.28,619.42999999999995,619.42999999999995,619.42999999999995,171.9,81.069999999999993,298.98,105.52,334.72,229.55,321.81,104.83,104.83,347.43,183.38,182.93,354.36,73.66,73.66,73.66,148.54,304.39,400.08,211.22,77.78,342.81,164.84,525.99,49.64,339.38,0.97,130.63999999999999,357.32,357.32,357.32,306.98,219.44,175.73,303.38,303.38,303.38,83.94,407.83,239.11,180.29,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Blyborough (Cottam)",555.53,330.17,231.09,231.09,619.42999999999995,427.57,274.70999999999998,46.05,298.49,298.49,221.55,355.59,452.49,205.73,205.73,205.73,205.73,205.73,120.55,535.61,294.92,442.52,442.52,442.52,332.73,421.74,180.29,182.75,182.75,180.19,441.31,475.27,0,0,0,354.93,354.93,182.93,164.9,434.12,109.28,575.97,361.26,146.1,146.1,209.85,566.66999999999996,342.81,127.69,488.2,298.79000000000002,396.35,491.09,338.41,248.18,298.98,177.26,340.28,205.73,361.29,278.39999999999998,366.57,224.09,247.3,461.93,408.78,374.63,25.35,25.35,306.36,345.72,160.79,180.41,269.07,247.45,322.39999999999998,322.39999999999998,374.75,265.88,98.4,102.83,349.8,440.06,440.06,40.35,78.89,450.99,327.49,223.64,284.69,227.77,359.87,18.66,18.66,312.27,312.27,321.70999999999998,313.83999999999997,316.44,294.92,117.27,331.11,352.35,390.54,274.38,274.38,354.27,468.17,603.89,49.17,530.73,304.95,368.55,209.87,166.79,317.8,319.70999999999998,236.44,391.37,280.41000000000003,530.73,337.74,326.02999999999997,420.88,362.64,162.52000000000001,255.39,328.78,343.3,343.54,322.77999999999997,256.52999999999997,334.72,345.51,102.99,342.81,342.81,87.33,518.79999999999995,131.47999999999999,131.47999999999999,225.59,225.59,182.93,166.91,331.2,505.76,330.07,43.32,555.53,442.52,88.26,306.81,306.81,270.26,222.76,194.17,275.52999999999997,130.91999999999999,91.12,66.34,387.39,387.39,454.62,460.41,357.81,356,182.93,473.27,351.91,307.88,355.78,238.89,67.05,383.71,91.28,619.42999999999995,619.42999999999995,619.42999999999995,171.9,81.069999999999993,298.98,105.52,334.72,229.55,321.81,104.83,104.83,347.43,183.38,182.93,354.36,73.66,73.66,73.66,148.54,304.39,400.08,211.22,77.78,342.81,164.84,525.99,49.64,339.38,0.97,130.63999999999999,357.32,357.32,357.32,306.98,219.44,175.73,303.38,303.38,303.38,83.94,407.83,239.11,180.29,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Braishfield A",910.46,166.02,356.84,356.84,974.36,782.5,400.46,400.98,424.24,424.24,344.2,191.64,167.6,356.01,356.01,356.01,356.01,356.01,475.48,890.54,309,637.83000000000004,637.83000000000004,637.83000000000004,22.2,776.67,535.22,537.67999999999995,537.67999999999995,305.94,796.24,670.58,354.93,354.93,354.93,0,0,537.86,319.33999999999997,789.05,464.21,930.9,487.01,271.85000000000002,271.85000000000002,223.93,921.6,468.56,422.08,203.31,215.2,751.28,206.2,693.34,603.11,313.06,532.19000000000005,29.75,356.01,487.04,111.49,359.66,349.84,373.05,816.86,401.87,367.72,380.28,380.28,189.83,471.47,515.72,535.34,283.14999999999998,248.74,336.48,336.48,500.5,258.97000000000003,392.79,394.3,342.89,794.99,794.99,395.28,298.23,805.92,341.57,237.72,639.62,127.16,485.62,373.59,373.59,438.02,438.02,447.46,439.59,442.19,309,411.66,686.04,707.28,105.65,83.08,83.08,624.99,183.28,958.82,327.95,245.84,659.88,723.48,286.32,521.72,178.49,674.64,264.32,586.67999999999995,294.49,245.84,463.49,451.78,75.31,52.11,288.27,269.47000000000003,342.86,634.75,469.29,336.86,382.28,689.65,700.44,457.92,468.56,468.56,378.8,511.89,257.23,257.23,189.2,189.2,537.86,461.3,456.95,860.69,166.12,398.25,910.46,637.83000000000004,379.73,299.89999999999998,299.89999999999998,291.48,211.02,302.02,289.61,285.36,382.59,357.81,742.32,742.32,649.92999999999995,655.72,193.86,192.05,537.86,668.58,477.66,321.95999999999998,481.53,361.54,287.88,738.64,285.83999999999997,974.36,974.36,974.36,219.27,372.54,313.06,326.35000000000002,689.65,266.64,447.56,272.29000000000002,272.29000000000002,361.51,538.30999999999995,537.86,190.41,365.13,365.13,365.13,503.47,318.47000000000003,393.17,566.15,432.71,468.56,290.58999999999997,519.08000000000004,341.11,465.13,355.9,285.08,483.07,483.07,483.07,661.91,183.05,179.92,120.06,120.06,120.06,293.18,533.58000000000004,389.39,535.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Braishfield B",910.46,166.02,356.84,356.84,974.36,782.5,400.46,400.98,424.24,424.24,344.2,191.64,167.6,356.01,356.01,356.01,356.01,356.01,475.48,890.54,309,637.83000000000004,637.83000000000004,637.83000000000004,22.2,776.67,535.22,537.67999999999995,537.67999999999995,305.94,796.24,670.58,354.93,354.93,354.93,0,0,537.86,319.33999999999997,789.05,464.21,930.9,487.01,271.85000000000002,271.85000000000002,223.93,921.6,468.56,422.08,203.31,215.2,751.28,206.2,693.34,603.11,313.06,532.19000000000005,29.75,356.01,487.04,111.49,359.66,349.84,373.05,816.86,401.87,367.72,380.28,380.28,189.83,471.47,515.72,535.34,283.14999999999998,248.74,336.48,336.48,500.5,258.97000000000003,392.79,394.3,342.89,794.99,794.99,395.28,298.23,805.92,341.57,237.72,639.62,127.16,485.62,373.59,373.59,438.02,438.02,447.46,439.59,442.19,309,411.66,686.04,707.28,105.65,83.08,83.08,624.99,183.28,958.82,327.95,245.84,659.88,723.48,286.32,521.72,178.49,674.64,264.32,586.67999999999995,294.49,245.84,463.49,451.78,75.31,52.11,288.27,269.47000000000003,342.86,634.75,469.29,336.86,382.28,689.65,700.44,457.92,468.56,468.56,378.8,511.89,257.23,257.23,189.2,189.2,537.86,461.3,456.95,860.69,166.12,398.25,910.46,637.83000000000004,379.73,299.89999999999998,299.89999999999998,291.48,211.02,302.02,289.61,285.36,382.59,357.81,742.32,742.32,649.92999999999995,655.72,193.86,192.05,537.86,668.58,477.66,321.95999999999998,481.53,361.54,287.88,738.64,285.83999999999997,974.36,974.36,974.36,219.27,372.54,313.06,326.35000000000002,689.65,266.64,447.56,272.29000000000002,272.29000000000002,361.51,538.30999999999995,537.86,190.41,365.13,365.13,365.13,503.47,318.47000000000003,393.17,566.15,432.71,468.56,290.58999999999997,519.08000000000004,341.11,465.13,355.9,285.08,483.07,483.07,483.07,661.91,183.05,179.92,120.06,120.06,120.06,293.18,533.58000000000004,389.39,535.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Brine Field (Teesside) Power Station",406.95,513.1,414.02,414.02,470.85,278.99,429.01,136.88,405.23,405.23,404.48,538.52,635.41999999999996,388.66,388.66,388.66,388.66,388.66,62.38,387.03,477.85,293.94,293.94,293.94,515.66,273.16000000000003,8.6999999999999993,34.17,34.17,363.12,292.73,326.69,182.93,182.93,182.93,537.86,537.86,0,347.83,285.54000000000002,91.86,427.39,444.97,329.03,329.03,392.78,418.09,367.77,124.54,671.13,481.72,247.77,674.02,189.83,99.6,481.91,5.67,523.21,388.66,445,461.33,549.5,407.02,430.23,313.35000000000002,591.71,557.55999999999995,157.58000000000001,157.58000000000001,489.29,436.92,22.14,8.82,452,430.38,505.33,505.33,328.97,448.81,153.83000000000001,168.2,532.73,291.48,291.48,142.58000000000001,261.82,302.41000000000003,510.42,406.57,136.11000000000001,410.7,443.58,164.27,164.27,394.9,394.9,385.46,393.33,387.28,477.85,141.74,182.53,203.77,573.47,457.31,457.31,205.69,651.1,455.31,232.1,713.66,156.37,219.97,392.8,28.14,500.73,171.13,419.37,242.79,463.34,713.66,444.48,432.77,603.80999999999995,545.57000000000005,345.45,438.32,511.71,194.72,427.25,505.71,439.46,186.14,196.93,98.15,367.77,367.77,167.82,701.73,314.41000000000003,314.41000000000003,408.52,408.52,0,85.32,375.97,357.18,513,139.61000000000001,406.95,293.94,167.19,489.74,489.74,453.19,405.69,377.1,458.46,313.85000000000002,171.61,249.27,238.81,238.81,306.04000000000002,311.83,540.74,538.92999999999995,0,324.69,435.62,490.81,439.49,421.82,249.98,235.13,274.20999999999998,470.85,470.85,470.85,354.83,194.52,481.91,288.45,186.14,412.48,385.36,287.76,287.76,530.36,0.45,0,537.29,181.49,181.49,181.49,52.6,487.32,583.01,62.64,105.15,367.77,347.77,708.92,205.95,364.34,181.96,313.57,441.03,441.03,441.03,158.4,402.37,358.66,486.31,486.31,486.31,266.87,295.89,422.04,8.6999999999999993,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Brisley",720.43,300.22000000000003,201.14,201.14,784.33,592.47,244.76,210.95,268.54000000000002,268.54000000000002,191.6,325.64,422.54,40.83,40.83,40.83,40.83,40.83,285.45,700.51,225.16,482.13,482.13,482.13,297.14,586.64,345.19,347.65,347.65,150.24,606.21,514.88,164.9,164.9,164.9,319.33999999999997,319.33999999999997,347.83,0,599.02,274.18,740.87,331.31,116.15,116.15,172.91,731.57,312.86,232.05,458.25,268.83999999999997,561.25,461.14,503.31,413.08,229.22,342.16,304.69,40.83,331.34,242.81,336.62,194.14,217.35,626.83000000000004,378.83,344.68,190.25,190.25,276.41000000000003,315.77,325.69,345.31,232.13,217.5,252.64,252.64,344.8,235.93,202.76,204.27,319.85000000000002,604.96,604.96,205.25,86.01,615.89,257.73,159.12,449.59,192.18,329.92,183.56,183.56,282.32,282.32,291.76,283.89,286.49,225.16,221.63,496.01,517.25,360.59,238.79,238.79,469.29,438.22,768.79,115.73,500.78,469.85,533.45000000000005,179.92,331.69,287.85000000000002,484.61,206.49,430.98,228.22,500.78,307.79000000000002,296.08,389.69,327.05,132.57,218.45,259.02,479.05,313.58999999999997,253.02,226.58,499.62,510.41,267.89,312.86,312.86,188.77,488.85,82.43,82.43,190,190,347.83,271.27,301.25,670.66,300.12,208.22,720.43,482.13,189.7,276.86,276.86,105.36,185.82,164.22,238.59,67.62,192.56,167.78,552.29,552.29,494.23,500.02,327.86,326.05,347.83,512.88,321.95999999999998,238.12,325.83,208.94,132.18,548.61,73.62,784.33,784.33,784.33,136.31,182.51,229.22,170.65,499.62,199.6,291.86,60.07,60.07,277.67,348.28,347.83,324.41000000000003,175.1,175.1,175.1,313.44,234.63,370.13,376.12,242.68,312.86,134.88999999999999,496.04,151.08000000000001,309.43,165.87,34.26,327.37,327.37,327.37,471.88,183.85,140.13999999999999,267.79000000000002,267.79000000000002,267.79000000000002,80.959999999999994,377.88,74.209999999999994,345.19,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Broxburn",227.86,684.52,488.43,488.43,291.76,16.61,444.81,388.07,421.03,421.03,506.34,709.94,806.84,639.85,639.85,639.85,639.85,639.85,313.57,136.31,729.04,309.74,309.74,309.74,766.85,22.44,282.89999999999998,251.37,251.37,539.33000000000004,42.01,342.49,434.12,434.12,434.12,789.05,789.05,285.54000000000002,599.02,0,332.78,248.3,460.77,580.22,580.22,643.97,167.37,383.57,375.73,842.55,653.14,176.61,845.44,95.71,185.94,733.1,279.87,774.4,639.85,460.8,712.52,720.92,495.43,472.22,62.63,763.13,728.98,408.77,408.77,660.71,452.72,273.33,283.02,703.19,601.79999999999995,756.52,756.52,344.77,620.23,405.02,419.39,704.15,40.76,40.76,393.77,513.01,51.69,761.61,657.76,149.43,661.89,459.38,415.46,415.46,410.7,410.7,401.26,409.13,403.08,729.04,392.93,111.37,81.77,744.89,708.5,708.5,221.49,822.52,276.22000000000003,483.29,885.08,139.22999999999999,65.569999999999993,564.22,269.06,672.15,125.35,590.79,258.58999999999997,714.53,885.08,460.28,448.57,775.23,796.76,565.37,689.51,762.9,210.52,443.05,756.9,462.99,109.46,98.67,339.07,383.57,383.57,419.01,873.15,565.6,565.6,659.71,659.71,285.54000000000002,336.51,391.77,106.46,684.42,390.8,227.86,309.74,418.38,661.16,661.16,704.38,656.88,548.52,709.65,565.04,422.8,500.46,167.65,167.65,321.83999999999997,327.63,712.16,710.35,285.54000000000002,340.49,451.42,742,455.29,523.67999999999995,501.17,50.41,525.4,291.76,291.76,291.76,606.02,445.71,733.1,539.64,109.46,583.9,401.16,538.95000000000005,538.95000000000005,781.55,285.99,285.54000000000002,708.71,432.68,432.68,432.68,293.52,738.51,754.43,232.96,356.34,383.57,557.55999999999995,880.34,457.14,380.14,433.15,564.76,456.83,456.83,456.83,174.2,653.55999999999995,609.85,737.5,737.5,737.5,518.05999999999995,311.69,673.23,282.89999999999998,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Burley Bank",454.19,439.45,340.37,340.37,518.09,326.23,383.99,63.23,407.77,407.77,330.83,464.87,561.77,315.01,315.01,315.01,315.01,315.01,74.27,434.27,404.2,341.18,341.18,341.18,442.01,320.39999999999998,89.22,81.41,81.41,289.47000000000003,339.97,373.93,109.28,109.28,109.28,464.21,464.21,91.86,274.18,332.78,0,474.63,470.54,255.38,255.38,319.13,465.33,415.01,144.87,597.48,408.07,295.01,600.37,237.07,146.84,408.26,86.19,449.56,315.01,470.57,387.68,475.85,333.37,356.58,360.59,518.05999999999995,483.91,83.93,83.93,415.64,455,69.72,89.34,378.35,356.73,431.68,431.68,376.21,375.16,115.58,129.94999999999999,459.08,338.72,338.72,68.930000000000007,188.17,349.65,436.77,332.92,183.35,337.05,469.15,90.62,90.62,421.55,421.55,430.99,423.12,425.72,404.2,134.44999999999999,229.77,251.01,499.82,383.66,383.66,252.93,577.45000000000005,502.55,158.44999999999999,640.01,203.61,267.20999999999998,319.14999999999998,63.72,427.08,218.37,345.72,290.02999999999997,389.69,640.01,447.02,435.31,530.16,471.92,271.8,364.67,438.06,241.96,452.82,432.06,365.81,233.38,244.17,6.29,415.01,415.01,129.57,628.08000000000004,240.76,240.76,334.87,334.87,91.86,132.9,423.21,404.42,439.35,65.959999999999994,454.19,341.18,128.94,416.09,416.09,379.54,332.04,303.45,384.81,240.2,133.36000000000001,175.62,286.05,286.05,353.28,359.07,467.09,465.28,91.86,371.93,461.19,417.16,465.06,348.17,176.33,282.37,200.56,518.09,518.09,518.09,281.18,156.27000000000001,408.26,214.8,233.38,338.83,431.09,214.11,214.11,456.71,92.31,91.86,463.64,143.24,143.24,143.24,39.26,413.67,509.36,109.88,31.5,415.01,274.12,635.27,158.91999999999999,411.58,108.31,239.92,466.6,466.6,466.6,205.64,328.72,285.01,412.66,412.66,412.66,193.22,343.13,348.39,89.22,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Burnhervie",20.440000000000001,887.94,691.85,691.85,57.93,231.69,648.23,529.91999999999996,624.45000000000005,624.45000000000005,709.76,913.36,1010.26,781.7,781.7,781.7,781.7,781.7,455.42,111.99,870.89,513.16,513.16,513.16,908.7,225.86,424.75,393.22,393.22,742.75,206.29,545.91,575.97,575.97,575.97,930.9,930.9,427.39,740.87,248.3,474.63,0,664.19,722.07,722.07,785.82,82.3,586.99,517.58000000000004,1045.97,856.56,179.62,1048.8599999999999,260.52,327.79,874.95,421.72,916.25,781.7,664.22,854.37,924.34,698.85,675.64,185.67,966.55,932.4,550.62,550.62,864.13,656.14,415.18,424.87,845.04,805.22,898.37,898.37,548.19000000000005,823.65,546.87,561.24,907.57,244.18,244.18,535.62,654.86,196.75,903.46,799.61,291.27999999999997,803.74,662.8,557.30999999999995,557.30999999999995,614.12,614.12,604.67999999999995,612.54999999999995,606.5,870.89,534.78,253.22,274.45999999999998,948.31,850.35,850.35,424.91,1025.94,68.8,625.14,1088.5,342.65,290.66000000000003,767.64,410.91,875.57,328.77,794.21,462.01,856.38,1088.5,663.7,651.99,978.65,938.61,738.49,831.36,904.75,413.94,646.47,898.75,666.41,312.88,302.08999999999997,480.92,586.99,586.99,560.86,1076.57,707.45,707.45,801.56,801.56,427.39,478.36,595.19000000000005,145.51,887.84,532.65,20.440000000000001,513.16,560.23,864.58,864.58,846.23,798.73,751.94,851.5,706.89,564.65,642.30999999999995,309.5,309.5,525.26,531.04999999999995,915.58,913.77,427.39,543.91,654.84,883.85,658.71,727.1,643.02,298.70999999999998,667.25,57.93,57.93,57.93,747.87,587.55999999999995,874.95,681.49,312.88,787.32,604.58000000000004,680.8,680.8,923.4,427.84,427.39,912.13,574.53,574.53,574.53,435.37,880.36,957.85,421.69,498.19,586.99,740.81,1083.76,598.99,583.55999999999995,575,706.61,660.25,660.25,660.25,377.62,795.41,751.7,879.35,879.35,879.35,659.91,515.11,815.08,424.75,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Burton Point (Connahs Quay)",643.75,326.26,130.16999999999999,130.16999999999999,707.65,444.16,86.55,407.31,62.77,62.77,148.08000000000001,351.68,448.58,372.14,372.14,372.14,372.14,372.14,473,552.20000000000005,427,253.33,253.33,253.33,464.81,438.33,442.33,410.8,410.8,181.07,457.9,286.08,361.26,361.26,361.26,487.01,487.01,444.97,331.31,460.77,470.54,664.19,0,223.53,223.53,341.93,583.26,84.06,428.41,484.29,294.88,624.4,487.18,556.48,476.23,431.06,439.3,472.36,372.14,0.56999999999999995,410.48,362.66,137.16999999999999,113.96,478.52,404.87,370.72,386.61,386.61,302.45,27.39,432.76,442.45,401.15,243.54,454.48,454.48,116,261.97000000000003,399.12,400.63,345.89,456.65,456.65,401.61,315.14,467.58,459.57,355.72,512.74,359.85,1.39,379.92,379.92,52.06,52.06,59.51,51.64,80.72,427,417.99,559.16,542.54,386.63,406.46,406.46,240.49,464.26,692.11,344.86,526.82000000000005,321.54000000000002,526.34,205.96,428.49,313.89,336.3,232.53,202.18,412.49,526.82000000000005,48.19,47.08,416.97,494.72,207.11,387.47,460.86,250.25,17.72,454.86,104.73,351.31,362.1,464.25,84.06,84.06,385.13,514.89,263.56,263.56,357.67,357.67,444.97,467.63,69,522.35,326.16000000000003,404.58,643.75,253.33,386.06,302.89999999999998,302.89999999999998,409.48,354.84,190.26,407.61,297.33,388.92,364.14,615.44000000000005,615.44000000000005,265.43,271.22000000000003,353.9,352.09,444.97,284.08,26.09,439.96,5.66,165.42,294.20999999999998,511.18,302.75,707.65,707.65,707.65,303.98,378.87,431.06,332.68,351.31,225.64,59.61,289.2,289.2,479.51,445.42,444.97,350.45,371.46,371.46,371.46,452.95,436.47,396.17,382.33,439.04,84.06,199.3,522.08000000000004,347.44,80.63,362.23,297.05,31.5,31.5,31.5,286.57,351.52,307.81,435.46,435.46,435.46,310.08999999999997,149.08000000000001,405.52,442.33,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Caldecott",701.63,184.07,93.36,93.36,765.53,565.17999999999995,136.97999999999999,192.15,160.76,160.76,75.45,209.49,306.39,156.97999999999999,156.97999999999999,156.97999999999999,156.97999999999999,156.97999999999999,266.64999999999998,673.22,211.84,374.35,374.35,374.35,249.65,559.35,326.39,328.85,328.85,97.11,578.91999999999996,407.1,146.1,146.1,146.1,271.85000000000002,271.85000000000002,329.03,116.15,580.22,255.38,722.07,223.53,0,0,126.77,704.28,205.08,213.25,342.1,152.69,542.45000000000005,344.99,484.51,394.28,215.9,323.36,257.2,156.97999999999999,223.56,195.32,220.47,100.36,109.57,599.54,262.68,228.53,171.45,171.45,160.26,207.99,306.89,326.51,185.99,101.35,239.32,239.32,237.02,119.78,183.96,185.47,203.7,577.66999999999996,577.66999999999996,186.45,99.98,588.6,244.41,140.56,430.79,144.69,222.14,164.76,164.76,174.54,174.54,183.98,176.11,178.71,211.84,202.83,477.21,498.45,244.44,191.3,191.3,361.51,322.07,749.99,129.69999999999999,384.63,442.56,514.65,63.77,312.89,171.7,457.32,90.34,323.2,197.33,384.63,200.01,188.3,274.77999999999997,279.56,16.420000000000002,172.31,245.7,371.27,205.81,239.7,118.8,472.33,483.12,249.09,205.08,205.08,169.97,372.7,48.4,48.4,142.51,142.51,329.03,252.47,193.47,643.37,183.97,189.42,701.63,374.35,170.9,160.71,160.71,194.32,139.68,48.07,192.45,82.17,173.76,148.97999999999999,533.49,533.49,386.45,392.24,211.71,209.9,329.03,405.1,214.18,224.8,218.05,92.79,79.05,529.80999999999995,87.59,765.53,765.53,765.53,88.82,163.71,215.9,117.52,472.33,83.45,184.08,74.040000000000006,74.040000000000006,264.35000000000002,329.48,329.03,208.26,156.30000000000001,156.30000000000001,156.30000000000001,294.64,221.31,253.98,357.32,223.88,205.08,81.760000000000005,379.89,132.28,201.65,147.07,81.89,219.59,219.59,219.59,407.59,136.36000000000001,92.65,220.3,220.3,220.3,94.93,270.10000000000002,190.36,326.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Caldecott (Corby Power Station)",701.63,184.07,93.36,93.36,765.53,565.17999999999995,136.97999999999999,192.15,160.76,160.76,75.45,209.49,306.39,156.97999999999999,156.97999999999999,156.97999999999999,156.97999999999999,156.97999999999999,266.64999999999998,673.22,211.84,374.35,374.35,374.35,249.65,559.35,326.39,328.85,328.85,97.11,578.91999999999996,407.1,146.1,146.1,146.1,271.85000000000002,271.85000000000002,329.03,116.15,580.22,255.38,722.07,223.53,0,0,126.77,704.28,205.08,213.25,342.1,152.69,542.45000000000005,344.99,484.51,394.28,215.9,323.36,257.2,156.97999999999999,223.56,195.32,220.47,100.36,109.57,599.54,262.68,228.53,171.45,171.45,160.26,207.99,306.89,326.51,185.99,101.35,239.32,239.32,237.02,119.78,183.96,185.47,203.7,577.66999999999996,577.66999999999996,186.45,99.98,588.6,244.41,140.56,430.79,144.69,222.14,164.76,164.76,174.54,174.54,183.98,176.11,178.71,211.84,202.83,477.21,498.45,244.44,191.3,191.3,361.51,322.07,749.99,129.69999999999999,384.63,442.56,514.65,63.77,312.89,171.7,457.32,90.34,323.2,197.33,384.63,200.01,188.3,274.77999999999997,279.56,16.420000000000002,172.31,245.7,371.27,205.81,239.7,118.8,472.33,483.12,249.09,205.08,205.08,169.97,372.7,48.4,48.4,142.51,142.51,329.03,252.47,193.47,643.37,183.97,189.42,701.63,374.35,170.9,160.71,160.71,194.32,139.68,48.07,192.45,82.17,173.76,148.97999999999999,533.49,533.49,386.45,392.24,211.71,209.9,329.03,405.1,214.18,224.8,218.05,92.79,79.05,529.80999999999995,87.59,765.53,765.53,765.53,88.82,163.71,215.9,117.52,472.33,83.45,184.08,74.040000000000006,74.040000000000006,264.35000000000002,329.48,329.03,208.26,156.30000000000001,156.30000000000001,156.30000000000001,294.64,221.31,253.98,357.32,223.88,205.08,81.760000000000005,379.89,132.28,201.65,147.07,81.89,219.59,219.59,219.59,407.59,136.36000000000001,92.65,220.3,220.3,220.3,94.93,270.10000000000002,190.36,326.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Cambridge",765.38,310.83999999999997,211.76,211.76,829.28,637.41999999999996,255.38,255.9,279.16000000000003,279.16000000000003,202.22,336.26,386.57,132.08000000000001,132.08000000000001,132.08000000000001,132.08000000000001,132.08000000000001,330.4,745.46,85.07,492.75,492.75,492.75,201.73,631.59,390.14,392.6,392.6,160.86000000000001,651.16,525.5,209.85,209.85,209.85,223.93,223.93,392.78,172.91,643.97,319.13,785.82,341.93,126.77,126.77,0,776.52,323.48,277,422.28,279.45999999999998,606.20000000000005,425.17,548.26,458.03,89.13,387.11,209.28,132.08000000000001,341.96,147.4,347.24,204.76,227.97,671.78,389.45,355.3,235.2,235.2,287.02999999999997,326.39,370.64,390.26,59.22,228.12,112.55,112.55,355.42,246.55,247.71,249.22,330.47,649.91,649.91,250.2,153.15,660.84,117.64,13.79,494.54,96.77,340.54,228.51,228.51,292.94,292.94,302.38,294.51,297.11,85.07,266.58,540.96,562.20000000000005,324.62,143.38,143.38,479.91,402.25,813.74,182.87,464.81,514.79999999999995,578.4,190.54,376.64,298.47000000000003,529.55999999999995,217.11,441.6,70.56,464.81,318.41000000000003,306.7,294.27999999999997,231.64,143.19,45.54,118.93,489.67,324.20999999999998,112.93,237.2,544.57000000000005,555.36,312.83999999999997,323.48,323.48,233.72,499.47,112.15,112.15,47.03,47.03,392.78,316.22000000000003,311.87,715.61,310.74,253.17,765.38,492.75,234.65,287.48,287.48,67.55,12.91,174.84,65.680000000000007,140.28,237.51,212.73,597.24,597.24,504.85,510.64,338.48,336.67,392.78,523.5,332.58,98.03,336.45,219.56,142.80000000000001,593.55999999999995,140.76,829.28,829.28,829.28,37.950000000000003,227.46,89.13,181.27,544.57000000000005,210.22,302.48,127.21,127.21,137.58000000000001,393.23,392.78,335.03,220.05,220.05,220.05,358.39,94.54,380.75,421.07,287.63,323.48,145.51,506.66,196.03,320.05,210.82,140,337.99,337.99,337.99,516.83000000000004,40.880000000000003,78.02,172.38,172.38,172.38,148.1,388.5,165.46,390.14,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Careston",61.86,807.01,610.91999999999996,610.91999999999996,125.76,150.76,567.29999999999995,520.62,543.52,543.52,628.83000000000004,832.43,929.33,772.4,772.4,772.4,772.4,772.4,446.12,31.06,861.59,432.23,432.23,432.23,899.4,144.93,415.45,383.92,383.92,661.82,125.36,464.98,566.66999999999996,566.66999999999996,566.66999999999996,921.6,921.6,418.09,731.57,167.37,465.33,82.3,583.26,704.28,704.28,776.52,0,506.06,508.28,965.04,775.63,221.04,967.93,263.08,353.31,865.65,412.42,906.95,772.4,583.29,845.07,843.41,617.91999999999996,594.71,104.74,885.62,851.47,541.32000000000005,541.32000000000005,783.2,575.21,405.88,415.57,835.74,724.29,889.07,889.07,467.26,742.72,537.57000000000005,551.94000000000005,826.64,163.25,163.25,526.32000000000005,645.55999999999995,115.82,894.16,790.31,316.8,794.44,581.87,548.01,548.01,533.19000000000005,533.19000000000005,523.75,531.62,525.57000000000005,861.59,525.48,278.74,249.14,867.38,841.05,841.05,343.98,945.01,110.22,615.84,1007.57,261.72000000000003,232.94,686.71,401.61,794.64,247.84,713.28,381.08,847.08,1007.57,582.77,571.05999999999995,897.72,929.31,687.86,822.06,895.45,333.01,565.54,889.45,585.48,231.95,221.16,471.62,506.06,506.06,551.55999999999995,995.64,698.15,698.15,792.26,792.26,418.09,469.06,514.26,64.58,806.91,523.35,61.86,432.23,550.92999999999995,783.65,783.65,836.93,789.43,671.01,842.2,697.59,555.35,633.01,335.02,335.02,444.33,450.12,834.65,832.84,418.09,462.98,573.91,874.55,577.78,646.16999999999996,633.72,217.78,657.95,125.76,125.76,125.76,738.57,578.26,865.65,672.19,231.95,706.39,523.65,671.5,671.5,914.1,418.54,418.09,831.2,565.23,565.23,565.23,426.07,871.06,876.92,355.45,488.89,506.06,680.05,1002.83,589.69000000000005,502.63,565.70000000000005,697.31,579.32000000000005,579.32000000000005,579.32000000000005,296.69,786.11,742.4,870.05,870.05,870.05,650.61,434.18,805.78,415.45,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Carrington (Partington) Power Station",566.54999999999995,307.81,111.72,111.72,630.45000000000005,366.96,68.099999999999994,388.86,44.32,44.32,129.63,333.23,430.13,353.69,353.69,353.69,353.69,353.69,395.8,475,408.55,176.13,176.13,176.13,446.36,361.13,365.13,333.6,333.6,162.62,380.7,208.88,342.81,342.81,342.81,468.56,468.56,367.77,312.86,383.57,415.01,586.99,84.06,205.08,205.08,323.48,506.06,0,409.96,465.84,276.43,547.20000000000005,468.73,479.28,399.03,412.61,362.1,453.91,353.69,84.09,392.03,344.21,118.72,95.51,401.32,386.42,352.27,368.16,368.16,284,76.010000000000005,355.56,365.25,382.7,225.09,436.03,436.03,38.799999999999997,243.52,380.67,382.18,327.44,379.45,379.45,383.16,296.69,390.38,441.12,337.27,435.54,341.4,82.67,361.47,361.47,33.99,33.99,24.55,32.42,26.37,408.55,399.54,481.96,465.34,368.18,388.01,388.01,163.29,445.81,614.91,326.41000000000003,508.37,244.34,449.14,187.51,351.29,295.44,259.10000000000002,214.08,124.98,394.04,508.37,83.57,71.86,398.52,476.27,188.66,369.02,442.41,173.05,66.34,436.41,86.28,274.11,284.89999999999998,421.3,0,0,366.68,496.44,245.11,245.11,339.22,339.22,367.77,418.74,15.06,445.15,307.70999999999998,386.13,566.54999999999995,176.13,367.61,284.45,284.45,391.03,336.39,171.81,389.16,278.88,370.47,345.69,538.24,538.24,188.23,194.02,335.45,333.64,367.77,206.88,74.709999999999994,421.51,78.58,146.97,275.76,433.98,284.3,630.45000000000005,630.45000000000005,630.45000000000005,285.52999999999997,360.42,412.61,314.23,274.11,207.19,24.45,270.75,270.75,461.06,368.22,367.77,332,353.01,353.01,353.01,375.75,418.02,377.72,305.13,420.59,0,180.85,503.63,328.99,3.43,343.78,278.60000000000002,80.12,80.12,80.12,209.37,333.07,289.36,417.01,417.01,417.01,291.64,71.88,387.07,365.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Caythorpe",497.14,397.32,298.24,298.24,561.04,369.18,341.86,81.64,365.64,365.64,288.7,422.74,519.64,272.88,272.88,272.88,272.88,272.88,142.63999999999999,477.22,362.07,384.13,384.13,384.13,399.88,363.35,121.9,124.36,124.36,247.34,382.92,416.88,127.69,127.69,127.69,422.08,422.08,124.54,232.05,375.73,144.87,517.58000000000004,428.41,213.25,213.25,277,508.28,409.96,0,555.35,365.94,337.96,558.24,280.02,189.79,366.13,118.87,407.43,272.88,428.44,345.55,433.72,291.24,314.45,403.54,475.93,441.78,102.34,102.34,373.51,412.87,102.4,122.02,336.22,314.60000000000002,389.55,389.55,419.16,333.03,29.29,43.66,416.95,381.67,381.67,87.34,146.04,392.6,394.64,290.79000000000002,226.3,294.92,427.02,109.03,109.03,379.42,379.42,388.86,380.99,383.59,362.07,17.2,272.72000000000003,293.95999999999998,457.69,341.53,341.53,295.88,535.32000000000005,545.5,116.32,597.88,246.56,310.16000000000003,277.02,108.4,384.95,261.32,303.58999999999997,332.98,347.56,597.88,404.89,393.18,488.03,429.79,229.67,322.54000000000002,395.93,284.91000000000003,410.69,389.93,323.68,276.33,287.12,138.58000000000001,409.96,409.96,43.28,585.95000000000005,198.63,198.63,292.74,292.74,124.54,39.22,398.35,447.37,397.22,84.37,497.14,384.13,42.65,373.96,373.96,337.41,289.91000000000003,261.32,342.68,198.07,47.07,133.49,329,329,396.23,402.02,424.96,423.15,124.54,414.88,419.06,375.03,422.93,306.04000000000002,134.19999999999999,325.32,158.43,561.04,561.04,561.04,239.05,69.98,366.13,172.67,276.33,296.7,388.96,171.98,171.98,414.58,124.99,124.54,421.51,56.95,56.95,56.95,132.86000000000001,371.54,467.23,152.83000000000001,113.37,409.96,231.99,593.14,81.41,406.53,126.72,197.79,424.47,424.47,424.47,248.59,286.58999999999997,242.88,370.53,370.53,370.53,151.09,386.08,306.26,121.9,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Centrax Industrial",1025.53,158.03,354.12,354.12,1089.43,825.94,397.74,534.25,421.52,421.52,336.21,183.65,35.71,499.08,499.08,499.08,499.08,499.08,608.75,933.98,507.35,635.11,635.11,635.11,220.55,820.11,668.49,670.95,670.95,405.02,839.68,667.86,488.2,488.2,488.2,203.31,203.31,671.13,458.25,842.55,597.48,1045.97,484.29,342.1,342.1,422.28,965.04,465.84,555.35,0,207.21,884.55,4.05,826.61,736.38,511.41,665.46,228.1,499.08,484.32,309.83999999999997,351.67,361.12,370.33,860.3,393.88,359.73,513.54999999999995,513.54999999999995,181.84,468.75,648.99,668.61,481.5,240.75,534.83000000000004,534.83000000000004,497.78,250.98,526.05999999999995,527.57000000000005,334.9,838.43,838.43,528.54999999999995,442.08,849.36,539.91999999999996,436.07,772.89,325.51,482.9,506.86,506.86,435.3,435.3,444.74,436.87,439.47,507.35,544.92999999999995,819.31,840.55,97.66,281.43,281.43,622.27,20.03,1073.8900000000001,471.8,43.69,703.32,856.75,278.33,654.99,170.5,718.08,256.33,583.96,492.84,43.69,460.77,449.06,128,250.46,325.68,467.82,541.21,632.03,466.57,535.21,379.56,733.09,743.88,591.19000000000005,465.84,465.84,512.07000000000005,503.9,390.5,390.5,387.55,387.55,671.13,594.57000000000005,454.23,904.13,158.13,531.52,1025.53,635.11,513,291.91000000000003,291.91000000000003,489.83,409.37,294.02999999999997,487.96,424.27,515.86,491.08,875.59,875.59,647.21,653,185.87,184.06,671.13,665.86,474.94,520.30999999999995,478.81,353.55,421.15,871.91,429.69,1089.43,1089.43,1089.43,417.62,505.81,511.41,459.62,733.09,258.64999999999998,444.84,416.14,416.14,559.86,671.58,671.13,182.42,498.4,498.4,498.4,636.74,516.82000000000005,385.18,699.42,565.98,465.84,423.25,511.09,474.38,462.41,489.17,423.99,480.35,480.35,480.35,668.35,381.4,378.27,318.41000000000003,318.41000000000003,318.41000000000003,437.03,530.86,532.46,668.49,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Cirencester",836.12,49.18,164.71,164.71,900.02,636.53,208.33,344.84,232.11,232.11,146.80000000000001,74.599999999999994,171.5,309.67,309.67,309.67,309.67,309.67,419.34,744.57,364.53,445.7,445.7,445.7,232.44,630.70000000000005,479.08,481.54,481.54,215.61,650.27,478.45,298.79000000000002,298.79000000000002,298.79000000000002,215.2,215.2,481.72,268.83999999999997,653.14,408.07,856.56,294.88,152.69,152.69,279.45999999999998,775.63,276.43,365.94,207.21,0,695.14,210.1,637.20000000000005,546.97,368.59,476.05,239.99,309.67,294.91000000000003,321.73,162.26,171.71,180.92,670.89,204.47,170.32,324.14,324.14,25.37,279.33999999999997,459.58,479.2,338.68,51.34,392.01,392.01,308.37,61.57,336.65,338.16,145.49,649.02,649.02,339.14,252.67,659.95,397.1,293.25,583.48,297.38,293.49,317.45,317.45,245.89,245.89,255.33,247.46,250.06,364.53,355.52,629.9,651.14,109.55,293.32,293.32,432.86,187.18,884.48,282.39,249.74,513.91,667.34,88.92,465.58,36.81,528.66999999999996,66.92,394.55,350.02,249.74,271.36,259.64999999999998,139.88999999999999,262.35000000000002,136.27000000000001,325,398.39,442.62,277.16000000000003,392.39,190.15,543.67999999999995,554.47,401.78,276.43,276.43,322.66000000000003,314.49,201.09,201.09,295.2,295.2,481.72,405.16,264.82,714.72,49.08,342.11,836.12,445.7,323.58999999999997,102.5,102.5,347.01,292.37,104.62,345.14,234.86,326.45,301.67,686.18,686.18,457.8,463.59,76.819999999999993,75.010000000000005,481.72,476.45,285.52999999999997,377.49,289.39999999999998,164.14,231.74,682.5,240.28,900.02,900.02,900.02,241.51,316.39999999999998,368.59,270.20999999999998,543.67999999999995,69.239999999999995,255.43,226.73,226.73,417.04,482.17,481.72,73.37,308.99,308.99,308.99,447.33,374,195.77,510.01,376.57,276.43,233.84,321.68,284.97000000000003,273,299.76,234.58,290.94,290.94,290.94,478.94,289.05,245.34,330.3,330.3,330.3,247.62,341.45,343.05,479.08,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Cockenzie Power Station",159.18,726.52,627.44000000000005,627.44000000000005,223.08,193.22,608.44000000000005,350.3,584.66,584.66,617.9,751.94,848.84,602.08000000000004,602.08000000000004,602.08000000000004,602.08000000000004,602.08000000000004,275.8,250.73,691.27,473.37,473.37,473.37,729.08,199.05,245.13,213.6,213.6,576.54,218.62,506.12,396.35,396.35,396.35,751.28,751.28,247.77,561.25,176.61,295.01,179.62,624.4,542.45000000000005,542.45000000000005,606.20000000000005,221.04,547.20000000000005,337.96,884.55,695.14,0,887.44,80.900000000000006,148.16999999999999,695.33,242.1,736.63,602.08000000000004,624.42999999999995,674.75,762.92,620.44000000000005,635.85,239.24,805.13,770.98,371,371,702.71,616.35,235.56,245.25,665.42,643.79999999999995,718.75,718.75,508.4,662.23,367.25,381.62,746.15,217.37,217.37,356,475.24,228.3,723.84,619.99,111.66,624.12,623.01,377.69,377.69,574.33000000000004,574.33000000000004,564.89,572.76,566.71,691.27,355.16,73.599999999999994,94.84,786.89,670.73,670.73,385.12,864.52,207.54,445.52,927.08,315.83999999999997,111.04,606.22,231.29,714.15,301.95999999999998,632.79,422.22,676.76,927.08,623.91,612.20000000000005,817.23,758.99,558.87,651.74,725.13,374.15,606.67999999999995,719.13,626.62,286.07,275.27999999999997,301.3,547.20000000000005,547.20000000000005,381.24,915.15,527.83000000000004,527.83000000000004,621.94000000000005,621.94000000000005,247.77,298.74,555.4,283.07,726.42,353.03,159.18,473.37,380.61,703.16,703.16,666.61,619.11,590.52,671.88,527.27,385.03,462.69,129.88,129.88,485.47,491.26,754.16,752.35,247.77,504.12,615.04999999999995,704.23,618.91999999999996,635.24,463.4,126.2,487.63,223.08,223.08,223.08,568.25,407.94,695.33,501.87,286.07,625.9,564.79,501.18,501.18,743.78,248.22,247.77,750.71,394.91,394.91,394.91,255.75,700.74,796.43,242.07,318.57,547.20000000000005,561.19000000000005,922.34,419.37,543.77,395.38,526.99,620.46,620.46,620.46,337.83,615.79,572.08000000000004,699.73,699.73,699.73,480.29,475.32,635.46,245.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Coffinswell",1028.42,160.91999999999999,357.01,357.01,1092.32,828.83,400.63,537.14,424.41,424.41,339.1,186.54,38.6,501.97,501.97,501.97,501.97,501.97,611.64,936.87,510.24,638,638,638,223.44,823,671.38,673.84,673.84,407.91,842.57,670.75,491.09,491.09,491.09,206.2,206.2,674.02,461.14,845.44,600.37,1048.8599999999999,487.18,344.99,344.99,425.17,967.93,468.73,558.24,4.05,210.1,887.44,0,829.5,739.27,514.29999999999995,668.35,230.99,501.97,487.21,312.73,354.56,364.01,373.22,863.19,396.77,362.62,516.44000000000005,516.44000000000005,184.73,471.64,651.88,671.5,484.39,243.64,537.72,537.72,500.67,253.87,528.95000000000005,530.46,337.79,841.32,841.32,531.44000000000005,444.97,852.25,542.80999999999995,438.96,775.78,328.4,485.79,509.75,509.75,438.19,438.19,447.63,439.76,442.36,510.24,547.82000000000005,822.2,843.44,100.55,284.32,284.32,625.16,22.92,1076.78,474.69,39.64,706.21,859.64,281.22000000000003,657.88,173.39,720.97,259.22000000000003,586.85,495.73,39.64,463.66,451.95,130.88999999999999,253.35,328.57,470.71,544.1,634.91999999999996,469.46,538.1,382.45,735.98,746.77,594.08000000000004,468.73,468.73,514.96,506.79,393.39,393.39,390.44,390.44,674.02,597.46,457.12,907.02,161.02000000000001,534.41,1028.42,638,515.89,294.8,294.8,492.72,412.26,296.92,490.85,427.16,518.75,493.97,878.48,878.48,650.1,655.89,188.76,186.95,674.02,668.75,477.83,523.20000000000005,481.7,356.44,424.04,874.8,432.58,1092.32,1092.32,1092.32,420.51,508.7,514.29999999999995,462.51,735.98,261.54000000000002,447.73,419.03,419.03,562.75,674.47,674.02,185.31,501.29,501.29,501.29,639.63,519.71,388.07,702.31,568.87,468.73,426.14,513.98,477.27,465.3,492.06,426.88,483.24,483.24,483.24,671.24,384.29,381.16,321.3,321.3,321.3,439.92,533.75,535.35,671.38,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Coldstream",240.08,668.58,569.5,569.5,303.98,112.32,540.52,292.36,516.74,516.74,559.96,694,790.9,544.14,544.14,544.14,544.14,544.14,217.86,232.02,633.33000000000004,405.45,405.45,405.45,671.14,118.15,187.19,155.66,155.66,518.6,137.72,438.2,338.41,338.41,338.41,693.34,693.34,189.83,503.31,95.71,237.07,260.52,556.48,484.51,484.51,548.26,263.08,479.28,280.02,826.61,637.20000000000005,80.900000000000006,829.5,0,90.23,637.39,184.16,678.69,544.14,556.51,616.80999999999995,704.98,562.5,567.92999999999995,158.34,747.19,713.04,313.06,313.06,644.77,548.42999999999995,177.62,187.31,607.48,585.86,660.81,660.81,440.48,604.29,309.31,323.68,688.21,136.47,136.47,298.06,417.3,147.4,665.9,562.04999999999995,53.72,566.17999999999995,555.09,319.75,319.75,506.41,506.41,496.97,504.84,498.79,633.33000000000004,297.22000000000003,15.66,13.94,728.95,612.79,612.79,317.2,806.58,288.44,387.58,869.14,234.94,30.14,548.28,173.35,656.21,221.06,574.85,354.3,618.82000000000005,869.14,555.99,544.28,759.29,701.05,500.93,593.79999999999995,667.19,306.23,538.76,661.19,558.70000000000005,205.17,194.38,243.36,479.28,479.28,323.3,857.21,469.89,469.89,564,564,189.83,240.8,487.48,202.17,668.48,295.08999999999997,240.08,405.45,322.67,645.22,645.22,608.66999999999996,561.16999999999996,532.58000000000004,613.94000000000005,469.33,327.08999999999997,404.75,71.94,71.94,417.55,423.34,696.22,694.41,189.83,436.2,547.13,646.29,551,577.29999999999995,405.46,45.3,429.69,303.98,303.98,303.98,510.31,350,637.39,443.93,205.17,567.96,496.87,443.24,443.24,685.84,190.28,189.83,692.77,336.97,336.97,336.97,197.81,642.79999999999995,738.49,184.13,260.63,479.28,503.25,864.4,361.43,475.85,337.44,469.05,552.54,552.54,552.54,269.91000000000003,557.85,514.14,641.79,641.79,641.79,422.35,407.4,577.52,187.19,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Corbridge",307.35000000000002,578.35,479.27,479.27,371.25,202.55,460.27,202.13,436.49,436.49,469.73,603.77,700.67,453.91,453.91,453.91,453.91,453.91,127.63,322.25,543.1,325.2,325.2,325.2,580.91,208.38,96.96,65.430000000000007,65.430000000000007,428.37,227.95,357.95,248.18,248.18,248.18,603.11,603.11,99.6,413.08,185.94,146.84,327.79,476.23,394.28,394.28,458.03,353.31,399.03,189.79,736.38,546.97,148.16999999999999,739.27,90.23,0,547.16,93.93,588.46,453.91,476.26,526.58000000000004,614.75,472.27,487.68,248.57,656.96,622.80999999999995,222.83,222.83,554.54,468.18,87.39,97.08,517.25,495.63,570.58000000000004,570.58000000000004,360.23,514.05999999999995,219.08,233.45,597.98,226.7,226.7,207.83,327.07,237.63,575.66999999999996,471.82,36.51,475.95,474.84,229.52,229.52,426.16,426.16,416.72,424.59,418.54,543.1,206.99,82.93,104.17,638.72,522.55999999999995,522.55999999999995,236.95,716.35,355.71,297.35000000000002,778.91,187.63,120.37,458.05,83.12,565.98,202.39,484.62,274.05,528.59,778.91,475.74,464.03,669.06,610.82000000000005,410.7,503.57,576.96,225.98,458.51,570.96,478.45,217.4,228.19,153.13,399.03,399.03,233.07,766.98,379.66,379.66,473.77,473.77,99.6,150.57,407.23,292.39999999999998,578.25,204.86,307.35000000000002,325.2,232.44,554.99,554.99,518.44000000000005,470.94,442.35,523.71,379.1,236.86,314.52,139.21,139.21,337.3,343.09,605.99,604.17999999999995,99.6,355.95,466.88,556.05999999999995,470.75,487.07,315.23,135.53,339.46,371.25,371.25,371.25,420.08,259.77,547.16,353.7,217.4,477.73,416.62,353.01,353.01,595.61,100.05,99.6,602.54,246.74,246.74,246.74,107.58,552.57000000000005,648.26,93.9,170.4,399.03,413.02,774.17,271.2,395.6,247.21,378.82,472.29,472.29,472.29,189.66,467.62,423.91,551.55999999999995,551.55999999999995,551.55999999999995,332.12,327.14999999999998,487.29,96.96,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Coryton 2 (Thames Haven) Power Station",854.51,399.97,300.89,300.89,918.41,726.55,344.51,345.03,368.29,368.29,291.35000000000002,425.39,475.7,188.39,188.39,188.39,188.39,188.39,419.53,834.59,4.0599999999999996,581.88,581.88,581.88,290.86,720.72,479.27,481.73,481.73,249.99,740.29,614.63,298.98,298.98,298.98,313.06,313.06,481.91,229.22,733.1,408.26,874.95,431.06,215.9,215.9,89.13,865.65,412.61,366.13,511.41,368.59,695.33,514.29999999999995,637.39,547.16,0,476.24,298.41000000000003,188.39,431.09,236.53,436.37,293.89,317.10000000000002,760.91,478.58,444.43,324.33,324.33,376.16,415.52,459.77,479.39,57.27,317.25,23.42,23.42,444.55,335.68,336.84,338.35,419.6,739.04,739.04,339.33,242.28,749.97,28.51,102.92,583.66999999999996,185.9,429.67,317.64,317.64,382.07,382.07,391.51,383.64,386.24,4.0599999999999996,355.71,630.09,651.33000000000004,413.75,232.51,232.51,569.04,491.38,902.87,272,553.94000000000005,603.92999999999995,667.53,279.67,465.77,387.6,618.69000000000005,306.24,530.73,39.49,553.94000000000005,407.54,395.83,383.41,320.77,232.32,43.59,29.8,578.79999999999995,413.34,23.8,326.33,633.70000000000005,644.49,401.97,412.61,412.61,322.85000000000002,588.6,201.28,201.28,136.16,136.16,481.91,405.35,401,804.74,399.87,342.3,854.51,581.88,323.77999999999997,376.61,376.61,156.68,102.04,263.97000000000003,63.73,229.41,326.64,301.86,686.37,686.37,593.98,599.77,427.61,425.8,481.91,612.63,421.71,8.9,425.58,308.69,231.93,682.69,229.89,918.41,918.41,918.41,127.08,316.58999999999997,0,270.39999999999998,633.70000000000005,299.35000000000002,391.61,216.34,216.34,48.45,482.36,481.91,424.16,309.18,309.18,309.18,447.52,5.41,469.88,510.2,376.76,412.61,234.64,595.79,285.16000000000003,409.18,299.95,229.13,427.12,427.12,427.12,605.96,130.01,167.15,261.51,261.51,261.51,237.23,477.63,155.01,479.27,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Cowpen Bewley",401.28,507.43,408.35,408.35,465.18,273.32,423.34,131.21,399.56,399.56,398.81,532.85,629.75,382.99,382.99,382.99,382.99,382.99,56.71,381.36,472.18,288.27,288.27,288.27,509.99,267.49,3.03,28.5,28.5,357.45,287.06,321.02,177.26,177.26,177.26,532.19000000000005,532.19000000000005,5.67,342.16,279.87,86.19,421.72,439.3,323.36,323.36,387.11,412.42,362.1,118.87,665.46,476.05,242.1,668.35,184.16,93.93,476.24,0,517.54,382.99,439.33,455.66,543.83000000000004,401.35,424.56,307.68,586.04,551.89,151.91,151.91,483.62,431.25,16.47,3.15,446.33,424.71,499.66,499.66,323.3,443.14,148.16,162.53,527.05999999999995,285.81,285.81,136.91,256.14999999999998,296.74,504.75,400.9,130.44,405.03,437.91,158.6,158.6,389.23,389.23,379.79,387.66,381.61,472.18,136.07,176.86,198.1,567.79999999999995,451.64,451.64,200.02,645.42999999999995,449.64,226.43,707.99,150.69999999999999,214.3,387.13,22.47,495.06,165.46,413.7,237.12,457.67,707.99,438.81,427.1,598.14,539.9,339.78,432.65,506.04,189.05,421.58,500.04,433.79,180.47,191.26,92.48,362.1,362.1,162.15,696.06,308.74,308.74,402.85,402.85,5.67,79.650000000000006,370.3,351.51,507.33,133.94,401.28,288.27,161.52000000000001,484.07,484.07,447.52,400.02,371.43,452.79,308.18,165.94,243.6,233.14,233.14,300.37,306.16000000000003,535.07000000000005,533.26,5.67,319.02,429.95,485.14,433.82,416.15,244.31,229.46,268.54000000000002,465.18,465.18,465.18,349.16,188.85,476.24,282.77999999999997,180.47,406.81,379.69,282.08999999999997,282.08999999999997,524.69000000000005,6.12,5.67,531.62,175.82,175.82,175.82,46.93,481.65,577.34,56.97,99.48,362.1,342.1,703.25,200.28,358.67,176.29,307.89999999999998,435.36,435.36,435.36,152.72999999999999,396.7,352.99,480.64,480.64,480.64,261.2,290.22000000000003,416.37,3.03,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Crawley Down",895.81,190.81,342.19,342.19,959.71,767.85,385.81,386.33,409.59,409.59,332.65,216.43,192.39,341.36,341.36,341.36,341.36,341.36,460.83,875.89,294.35000000000002,623.17999999999995,623.17999999999995,623.17999999999995,7.55,762.02,520.57000000000005,523.03,523.03,291.29000000000002,781.59,655.93,340.28,340.28,340.28,29.75,29.75,523.21,304.69,774.4,449.56,916.25,472.36,257.2,257.2,209.28,906.95,453.91,407.43,228.1,239.99,736.63,230.99,678.69,588.46,298.41000000000003,517.54,0,341.36,472.39,96.84,384.45,335.19,358.4,802.21,426.66,392.51,365.63,365.63,214.62,456.82,501.07,520.69000000000005,268.5,273.52999999999997,321.83,321.83,485.85,283.76,378.14,379.65,367.68,780.34,780.34,380.63,283.58,791.27,326.92,223.07,624.97,112.51,470.97,358.94,358.94,423.37,423.37,432.81,424.94,427.54,294.35000000000002,397.01,671.39,692.63,130.44,68.430000000000007,68.430000000000007,610.34,208.07,944.17,313.3,270.63,645.23,708.83,311.11,507.07,203.28,659.99,289.11,572.03,279.83999999999997,270.63,448.84,437.13,100.1,22.36,273.62,254.82,328.21,620.1,454.64,322.20999999999998,367.63,675,685.79,443.27,453.91,453.91,364.15,536.67999999999995,242.58,242.58,174.55,174.55,523.21,446.65,442.3,846.04,190.91,383.6,895.81,623.17999999999995,365.08,324.69,324.69,276.83,196.37,305.27,274.95999999999998,270.70999999999998,367.94,343.16,727.67,727.67,635.28,641.07000000000005,218.65,216.84,523.21,653.92999999999995,463.01,307.31,466.88,349.99,273.23,723.99,271.19,959.71,959.71,959.71,204.62,357.89,298.41000000000003,311.7,675,291.43,432.91,257.64,257.64,346.86,523.66,523.21,215.2,350.48,350.48,350.48,488.82,303.82,417.96,551.5,418.06,453.91,275.94,543.87,326.45999999999998,450.48,341.25,270.43,468.42,468.42,468.42,647.26,168.4,165.27,105.41,105.41,105.41,278.52999999999997,518.92999999999995,374.74,520.57000000000005,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Deborah Storage (Bacton)",761.26,341.05,241.97,241.97,825.16,633.29999999999995,285.58999999999997,251.78,309.37,309.37,232.43,366.47,463.37,0,0,0,0,0,326.27999999999997,741.34,184.33,522.96,522.96,522.96,333.81,627.47,386.02,388.48,388.48,191.07,647.04,555.71,205.73,205.73,205.73,356.01,356.01,388.66,40.83,639.85,315.01,781.7,372.14,156.97999999999999,156.97999999999999,132.08000000000001,772.4,353.69,272.88,499.08,309.67,602.08000000000004,501.97,544.14,453.91,188.39,382.99,341.36,0,372.17,279.48,377.45,234.97,258.18,667.66,419.66,385.51,231.08,231.08,317.24,356.6,366.52,386.14,191.3,258.33,211.81,211.81,385.63,276.76,243.59,245.1,360.68,645.79,645.79,246.08,126.84,656.72,216.9,118.29,490.42,228.85,370.75,224.39,224.39,323.14999999999998,323.14999999999998,332.59,324.72000000000003,327.32,184.33,262.45999999999998,536.84,558.08000000000004,401.42,275.45999999999998,275.45999999999998,510.12,479.05,809.62,156.56,541.61,510.68,574.28,220.75,372.52,328.68,525.44000000000005,247.32,471.81,187.39,541.61,348.62,336.91,426.36,363.72,173.4,177.62,218.19,519.88,354.42,212.19,267.41000000000003,540.45000000000005,551.24,308.72000000000003,353.69,353.69,229.6,529.67999999999995,123.26,123.26,179.11,179.11,388.66,312.10000000000002,342.08,711.49,340.95,249.05,761.26,522.96,230.53,317.69,317.69,64.53,144.99,205.05,197.76,80.08,233.39,208.61,593.12,593.12,535.05999999999995,540.85,368.69,366.88,388.66,553.71,362.79,197.29,366.66,249.77,173.01,589.44000000000005,114.45,825.16,825.16,825.16,170.03,223.34,188.39,211.48,540.45000000000005,240.43,332.69,100.9,100.9,236.84,389.11,388.66,365.24,215.93,215.93,215.93,354.27,193.8,410.96,416.95,283.51,353.69,175.72,536.87,191.91,350.26,206.7,75.09,368.2,368.2,368.2,512.71,172.96,180.97,304.45999999999998,304.45999999999998,304.45999999999998,121.79,418.71,33.380000000000003,386.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Deeside",643.78,326.29000000000002,130.19999999999999,130.19999999999999,707.68,444.19,86.58,407.34,62.8,62.8,148.11000000000001,351.71,448.61,372.17,372.17,372.17,372.17,372.17,473.03,552.23,427.03,253.36,253.36,253.36,464.84,438.36,442.36,410.83,410.83,181.1,457.93,286.11,361.29,361.29,361.29,487.04,487.04,445,331.34,460.8,470.57,664.22,0.56999999999999995,223.56,223.56,341.96,583.29,84.09,428.44,484.32,294.91000000000003,624.42999999999995,487.21,556.51,476.26,431.09,439.33,472.39,372.17,0,410.51,362.69,137.19999999999999,113.99,478.55,404.9,370.75,386.64,386.64,302.48,27.42,432.79,442.48,401.18,243.57,454.51,454.51,116.03,262,399.15,400.66,345.92,456.68,456.68,401.64,315.17,467.61,459.6,355.75,512.77,359.88,1.42,379.95,379.95,52.09,52.09,59.54,51.67,80.75,427.03,418.02,559.19000000000005,542.57000000000005,386.66,406.49,406.49,240.52,464.29,692.14,344.89,526.85,321.57,526.37,205.99,428.52,313.92,336.33,232.56,202.21,412.52,526.85,48.22,47.11,417,494.75,207.14,387.5,460.89,250.28,17.75,454.89,104.76,351.34,362.13,464.28,84.09,84.09,385.16,514.91999999999996,263.58999999999997,263.58999999999997,357.7,357.7,445,467.66,69.03,522.38,326.19,404.61,643.78,253.36,386.09,302.93,302.93,409.51,354.87,190.29,407.64,297.36,388.95,364.17,615.47,615.47,265.45999999999998,271.25,353.93,352.12,445,284.11,26.12,439.99,5.69,165.45,294.24,511.21,302.77999999999997,707.68,707.68,707.68,304.01,378.9,431.09,332.71,351.34,225.67,59.64,289.23,289.23,479.54,445.45,445,350.48,371.49,371.49,371.49,452.98,436.5,396.2,382.36,439.07,84.09,199.33,522.11,347.47,80.66,362.26,297.08,31.53,31.53,31.53,286.60000000000002,351.55,307.83999999999997,435.49,435.49,435.49,310.12,149.11000000000001,405.55,442.36,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Didcot",833.93,272.55,280.31,280.31,897.83,705.97,323.93,324.45,347.71,347.71,270.77,298.17,274.13,279.48,279.48,279.48,279.48,279.48,398.95,814.01,232.47,561.29999999999995,561.29999999999995,561.29999999999995,89.29,700.14,458.69,461.15,461.15,229.41,719.71,594.04999999999995,278.39999999999998,278.39999999999998,278.39999999999998,111.49,111.49,461.33,242.81,712.52,387.68,854.37,410.48,195.32,195.32,147.4,845.07,392.03,345.55,309.83999999999997,321.73,674.75,312.73,616.80999999999995,526.58000000000004,236.53,455.66,96.84,279.48,410.51,0,415.79,273.31,296.52,740.33,458,423.85,303.75,303.75,296.36,394.94,439.19,458.81,206.62,296.67,259.95,259.95,423.97,315.10000000000002,316.26,317.77,399.02,718.46,718.46,318.75,221.7,729.39,265.04000000000002,161.19,563.09,50.63,409.09,297.06,297.06,361.49,361.49,370.93,363.06,365.66,232.47,335.13,609.51,630.75,212.18,30.94,30.94,548.46,289.81,882.29,251.42,352.37,583.35,646.95000000000005,259.08999999999997,445.19,285.02,598.11,285.66000000000003,510.15,217.96,352.37,386.96,375.25,181.84,119.2,211.74,192.94,266.33,558.22,392.76,260.33,305.75,613.12,623.91,381.39,392.03,392.03,302.27,568.02,180.7,180.7,112.67,112.67,461.33,384.77,380.42,784.16,272.64999999999998,321.72000000000003,833.93,561.29999999999995,303.2,356.03,356.03,214.95,134.49,243.39,213.08,208.83,306.06,281.27999999999997,665.79,665.79,573.4,579.19000000000005,300.39,298.58,461.33,592.04999999999995,401.13,245.43,405,288.11,211.35,662.11,209.31,897.83,897.83,897.83,142.74,296.01,236.53,249.82,613.12,278.77,371.03,195.76,195.76,284.98,461.78,461.33,296.94,288.60000000000002,288.60000000000002,288.60000000000002,426.94,241.94,449.3,489.62,356.18,392.03,214.06,575.21,264.58,388.6,279.37,208.55,406.54,406.54,406.54,585.38,106.52,103.39,59.94,59.94,59.94,216.65,457.05,312.86,458.69,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Dowlais",903.9,193.64,232.49,232.49,967.8,704.31,276.11,412.62,299.89,299.89,214.58,219.06,315.95999999999998,377.45,377.45,377.45,377.45,377.45,487.12,812.35,432.31,513.48,513.48,513.48,376.9,698.48,546.86,549.32000000000005,549.32000000000005,283.39,718.05,546.23,366.57,366.57,366.57,359.66,359.66,549.5,336.62,720.92,475.85,924.34,362.66,220.47,220.47,347.24,843.41,344.21,433.72,351.67,162.26,762.92,354.56,704.98,614.75,436.37,543.83000000000004,384.45,377.45,362.69,415.79,0,239.49,248.7,738.67,42.21,8.06,391.92,391.92,169.83,347.12,527.36,546.98,406.46,119.12,459.79,459.79,376.15,101.01,404.43,405.94,16.77,716.8,716.8,406.92,320.45,727.73,464.88,361.03,651.26,365.16,361.27,385.23,385.23,313.67,313.67,323.11,315.24,317.83999999999997,432.31,423.3,697.68,718.92,254.01,411.77,411.77,500.64,331.64,952.26,350.17,394.2,581.69000000000005,735.12,156.69999999999999,533.36,181.27,596.45000000000005,134.69999999999999,462.33,417.8,394.2,339.14,327.43,284.35000000000002,406.81,204.05,392.78,466.17,510.4,344.94,460.17,257.93,611.46,622.25,469.56,344.21,344.21,390.44,152.22999999999999,268.87,268.87,362.98,362.98,549.5,472.94,332.6,782.5,193.54,409.89,903.9,513.48,391.37,59.78,59.78,414.79,360.15,172.4,412.92,302.64,394.23,369.45,753.96,753.96,525.58000000000004,531.37,221.28,219.47,549.5,544.23,353.31,445.27,357.18,231.92,299.52,750.28,308.06,967.8,967.8,967.8,309.29000000000002,384.18,436.37,337.99,611.46,137.02000000000001,323.20999999999998,294.51,294.51,484.82,549.95000000000005,549.5,217.83,376.77,376.77,376.77,515.11,441.78,33.51,577.79,444.35,344.21,301.62,159.41999999999999,352.75,340.78,367.54,302.36,358.72,358.72,358.72,546.72,356.83,313.12,440.77,440.77,440.77,315.39999999999998,409.23,410.83,546.86,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Drakelow Power Station",678.41,203.09,7,7,742.31,478.82,50.62,270.14,74.400000000000006,74.400000000000006,24.91,228.51,325.41000000000003,234.97,234.97,234.97,234.97,234.97,344.64,586.86,289.83,287.99,287.99,287.99,327.64,472.99,404.38,406.84,406.84,43.9,492.56,320.74,224.09,224.09,224.09,349.84,349.84,407.02,194.14,495.43,333.37,698.85,137.16999999999999,100.36,100.36,204.76,617.91999999999996,118.72,291.24,361.12,171.71,620.44000000000005,364.01,562.5,472.27,293.89,401.35,335.19,234.97,137.19999999999999,273.31,239.49,0,23.21,513.17999999999995,281.7,247.55,249.44,249.44,179.28,121.63,384.88,404.5,263.98,120.37,317.31,317.31,150.66,138.80000000000001,261.95,263.45999999999998,222.72,491.31,491.31,264.44,177.97,502.24,322.39999999999998,218.55,508.78,222.68,135.78,242.75,242.75,88.18,88.18,97.62,89.75,92.35,289.83,280.82,555.20000000000005,576.44000000000005,263.45999999999998,269.29000000000002,269.29000000000002,275.14999999999998,341.09,726.77,207.69,403.65,356.2,561,82.79,390.88,190.72,370.96,109.36,236.84,275.32,403.65,113.65,101.94,293.8,357.55,83.94,250.3,323.69,284.91000000000003,119.45,317.69,32.44,385.97,396.76,327.08,118.72,118.72,247.96,391.72,126.39,126.39,220.5,220.5,407.02,330.46,107.11,557.01,202.99,267.41000000000003,678.41,287.99,248.89,179.73,179.73,272.31,217.67,67.09,270.44,160.16,251.75,226.97,611.48,611.48,300.08999999999997,305.88,230.73,228.92,407.02,318.74,127.82,302.79000000000002,131.69,42.25,157.04,545.84,165.58,742.31,742.31,742.31,166.81,241.7,293.89,195.51,385.97,102.47,97.72,152.03,152.03,342.34,407.47,407.02,227.28,234.29,234.29,234.29,372.63,299.3,273,416.99,301.87,118.72,62.13,398.91,210.27,115.29,225.06,159.88,133.22999999999999,133.22999999999999,133.22999999999999,321.23,214.35,170.64,298.29000000000002,298.29000000000002,298.29000000000002,172.92,183.74,268.35000000000002,404.38,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Drointon",655.20000000000005,212.3,16.21,16.21,719.1,455.61,27.41,293.35000000000002,51.19,51.19,34.119999999999997,237.72,334.62,258.18,258.18,258.18,258.18,258.18,367.85,563.65,313.04000000000002,264.77999999999997,264.77999999999997,264.77999999999997,350.85,449.78,427.59,422.25,422.25,67.11,469.35,297.52999999999997,247.3,247.3,247.3,373.05,373.05,430.23,217.35,472.22,356.58,675.64,113.96,109.57,109.57,227.97,594.71,95.51,314.45,370.33,180.92,635.85,373.22,567.92999999999995,487.68,317.10000000000002,424.56,358.4,258.18,113.99,296.52,248.7,23.21,0,489.97,290.91000000000003,256.76,272.64999999999998,272.64999999999998,188.49,98.42,408.09,427.71,287.19,129.58000000000001,340.52,340.52,127.45,148.01,285.16000000000003,286.67,231.93,468.1,468.1,287.64999999999998,201.18,479.03,345.61,241.76,524.19000000000005,245.89,112.57,265.95999999999998,265.95999999999998,64.97,64.97,74.41,66.540000000000006,69.14,313.04000000000002,304.02999999999997,570.61,553.99,272.67,292.5,292.5,251.94,350.3,703.56,230.9,412.86,332.99,537.79,92,414.09,199.93,347.75,118.57,213.63,298.52999999999997,412.86,90.44,78.73,303.01,380.76,93.15,273.51,346.9,261.7,96.24,340.9,9.23,362.76,373.55,350.29,95.51,95.51,271.17,400.93,149.6,149.6,243.71,243.71,430.23,353.67,83.9,533.79999999999995,212.2,290.62,655.20000000000005,264.77999999999997,272.10000000000002,188.94,188.94,295.52,240.88,76.3,293.64999999999998,183.37,274.95999999999998,250.18,626.89,626.89,276.88,282.67,239.94,238.13,430.23,295.52999999999997,104.61,326,108.48,51.46,180.25,522.63,188.79,719.1,719.1,719.1,190.02,264.91000000000003,317.10000000000002,218.72,362.76,111.68,74.510000000000005,175.24,175.24,365.55,430.68,430.23,236.49,257.5,257.5,257.5,395.84,322.51,282.20999999999998,393.78,325.08,95.51,85.34,408.12,233.48,92.08,248.27,183.09,110.02,110.02,110.02,298.02,237.56,193.85,321.5,321.5,321.5,196.13,160.53,291.56,427.59,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Drum",165.23,702.27,506.18,506.18,229.13,46.02,462.56,415.88,438.78,438.78,524.09,727.69,824.59,667.66,667.66,667.66,667.66,667.66,341.38,73.680000000000007,756.85,327.49,327.49,327.49,794.66,40.19,310.70999999999998,279.18,279.18,557.08000000000004,20.62,360.24,461.93,461.93,461.93,816.86,816.86,313.35000000000002,626.83000000000004,62.63,360.59,185.67,478.52,599.54,599.54,671.78,104.74,401.32,403.54,860.3,670.89,239.24,863.19,158.34,248.57,760.91,307.68,802.21,667.66,478.55,740.33,738.67,513.17999999999995,489.97,0,780.88,746.73,436.58,436.58,678.46,470.47,301.14,310.83,731,619.54999999999995,784.33,784.33,362.52,637.98,432.83,447.2,721.9,58.51,58.51,421.58,540.82000000000005,11.08,789.42,685.57,212.06,689.7,477.13,443.27,443.27,428.45,428.45,419.01,426.88,420.83,756.85,420.74,174,144.4,762.64,736.31,736.31,239.24,840.27,213.59,511.1,902.83,156.97999999999999,128.19999999999999,581.97,296.87,689.9,143.1,608.54,276.33999999999997,742.34,902.83,478.03,466.32,792.98,824.57,583.12,717.32,790.71,228.27,460.8,784.71,480.74,127.21,116.42,366.88,401.32,401.32,446.82,890.9,593.41,593.41,687.52,687.52,313.35000000000002,364.32,409.52,124.21,702.17,418.61,165.23,327.49,446.19,678.91,678.91,732.19,684.69,566.27,737.46,592.85,450.61,528.27,230.28,230.28,339.59,345.38,729.91,728.1,313.35000000000002,358.24,469.17,769.81,473.04,541.42999999999995,528.98,113.04,553.21,229.13,229.13,229.13,633.83000000000004,473.52,760.91,567.45000000000005,127.21,601.65,418.91,566.76,566.76,809.36,313.8,313.35000000000002,726.46,460.49,460.49,460.49,321.33,766.32,772.18,250.71,384.15,401.32,575.30999999999995,898.09,484.95,397.89,460.96,592.57000000000005,474.58,474.58,474.58,191.95,681.37,637.66,765.31,765.31,765.31,545.87,329.44,701.04,310.70999999999998,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Dyffryn Clydach",946.11,235.85,274.7,274.7,1010.01,746.52,318.32,454.83,342.1,342.1,256.79000000000002,261.27,358.17,419.66,419.66,419.66,419.66,419.66,529.33000000000004,854.56,474.52,555.69000000000005,555.69000000000005,555.69000000000005,419.11,740.69,589.07000000000005,591.53,591.53,325.60000000000002,760.26,588.44000000000005,408.78,408.78,408.78,401.87,401.87,591.71,378.83,763.13,518.05999999999995,966.55,404.87,262.68,262.68,389.45,885.62,386.42,475.93,393.88,204.47,805.13,396.77,747.19,656.96,478.58,586.04,426.66,419.66,404.9,458,42.21,281.7,290.91000000000003,780.88,0,34.15,434.13,434.13,212.04,389.33,569.57000000000005,589.19000000000005,448.67,161.33000000000001,502,502,418.36,143.22,446.64,448.15,58.98,759.01,759.01,449.13,362.66,769.94,507.09,403.24,693.47,407.37,403.48,427.44,427.44,355.88,355.88,365.32,357.45,360.05,474.52,465.51,739.89,761.13,296.22000000000003,453.98,453.98,542.85,373.85,994.47,392.38,436.41,623.9,777.33,198.91,575.57000000000005,223.48,638.66,176.91,504.54,460.01,436.41,381.35,369.64,326.56,449.02,246.26,434.99,508.38,552.61,387.15,502.38,300.14,653.66999999999996,664.46,511.77,386.42,386.42,432.65,118.16,311.08,311.08,405.19,405.19,591.71,515.15,374.81,824.71,235.75,452.1,946.11,555.69000000000005,433.58,101.99,101.99,457,402.36,214.61,455.13,344.85,436.44,411.66,796.17,796.17,567.79,573.58000000000004,263.49,261.68,591.71,586.44000000000005,395.52,487.48,399.39,274.13,341.73,792.49,350.27,1010.01,1010.01,1010.01,351.5,426.39,478.58,380.2,653.66999999999996,179.23,365.42,336.72,336.72,527.03,592.16,591.71,260.04000000000002,418.98,418.98,418.98,557.32000000000005,483.99,8.6999999999999993,620,486.56,386.42,343.83,125.35,394.96,382.99,409.75,344.57,400.93,400.93,400.93,588.92999999999995,399.04,355.33,482.98,482.98,482.98,357.61,451.44,453.04,589.07000000000005,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Dynevor Max Refill",911.96,201.7,240.55,240.55,975.86,712.37,284.17,420.68,307.95,307.95,222.64,227.12,324.02,385.51,385.51,385.51,385.51,385.51,495.18,820.41,440.37,521.54,521.54,521.54,384.96,706.54,554.91999999999996,557.38,557.38,291.45,726.11,554.29,374.63,374.63,374.63,367.72,367.72,557.55999999999995,344.68,728.98,483.91,932.4,370.72,228.53,228.53,355.3,851.47,352.27,441.78,359.73,170.32,770.98,362.62,713.04,622.80999999999995,444.43,551.89,392.51,385.51,370.75,423.85,8.06,247.55,256.76,746.73,34.15,0,399.98,399.98,177.89,355.18,535.41999999999996,555.04,414.52,127.18,467.85,467.85,384.21,109.07,412.49,414,24.83,724.86,724.86,414.98,328.51,735.79,472.94,369.09,659.32,373.22,369.33,393.29,393.29,321.73,321.73,331.17,323.3,325.89999999999998,440.37,431.36,705.74,726.98,262.07,419.83,419.83,508.7,339.7,960.32,358.23,402.26,589.75,743.18,164.76,541.41999999999996,189.33,604.51,142.76,470.39,425.86,402.26,347.2,335.49,292.41000000000003,414.87,212.11,400.84,474.23,518.46,353,468.23,265.99,619.52,630.30999999999995,477.62,352.27,352.27,398.5,144.16999999999999,276.93,276.93,371.04,371.04,557.55999999999995,481,340.66,790.56,201.6,417.95,911.96,521.54,399.43,67.84,67.84,422.85,368.21,180.46,420.98,310.7,402.29,377.51,762.02,762.02,533.64,539.42999999999995,229.34,227.53,557.55999999999995,552.29,361.37,453.33,365.24,239.98,307.58,758.34,316.12,975.86,975.86,975.86,317.35000000000002,392.24,444.43,346.05,619.52,145.08000000000001,331.27,302.57,302.57,492.88,558.01,557.55999999999995,225.89,384.83,384.83,384.83,523.16999999999996,449.84,25.45,585.85,452.41,352.27,309.68,151.36000000000001,360.81,348.84,375.6,310.42,366.78,366.78,366.78,554.78,364.89,321.18,448.83,448.83,448.83,323.45999999999998,417.29,418.89,554.91999999999996,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Eastoft (Keadby Blackstart)",530.17999999999995,355.52,256.44,256.44,594.08000000000004,402.22,300.06,20.7,323.83999999999997,323.83999999999997,246.9,380.94,477.84,231.08,231.08,231.08,231.08,231.08,95.2,510.26,320.27,417.17,417.17,417.17,358.08,396.39,154.94,157.4,157.4,205.54,415.96,449.92,25.35,25.35,25.35,380.28,380.28,157.58000000000001,190.25,408.77,83.93,550.62,386.61,171.45,171.45,235.2,541.32000000000005,368.16,102.34,513.54999999999995,324.14,371,516.44000000000005,313.06,222.83,324.33,151.91,365.63,231.08,386.64,303.75,391.92,249.44,272.64999999999998,436.58,434.13,399.98,0,0,331.71,371.07,135.44,155.06,294.42,272.8,347.75,347.75,400.1,291.23,73.05,87.42,375.15,414.71,414.71,15,104.24,425.64,352.84,248.99,259.33999999999997,253.12,385.22,6.69,6.69,337.62,337.62,347.06,339.19,341.79,320.27,91.92,305.76,327,415.89,299.73,299.73,328.92,493.52,578.54,74.52,556.08000000000004,279.60000000000002,343.2,235.22,141.44,343.15,294.36,261.79000000000002,366.02,305.76,556.08000000000004,363.09,351.38,446.23,387.99,187.87,280.74,354.13,317.95,368.89,348.13,281.88,309.37,320.16000000000003,77.64,368.16,368.16,87.04,544.15,156.83000000000001,156.83000000000001,250.94,250.94,157.58000000000001,141.56,356.55,480.41,355.42,17.97,530.17999999999995,417.17,86.41,332.16,332.16,295.61,248.11,219.52,300.88,156.27000000000001,90.83,91.69,362.04,362.04,429.27,435.06,383.16,381.35,157.58000000000001,447.92,377.26,333.23,381.13,264.24,92.4,358.36,116.63,594.08000000000004,594.08000000000004,594.08000000000004,197.25,106.42,324.33,130.87,309.37,254.9,347.16,130.18,130.18,372.78,158.03,157.58000000000001,379.71,99.01,99.01,99.01,123.19,329.74,425.43,185.87,52.43,368.16,190.19,551.34,74.989999999999995,364.73,24.38,155.99,382.67,382.67,382.67,281.63,244.79,201.08,328.73,328.73,328.73,109.29,419.12,264.45999999999998,154.94,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Eastoft (Keadby)",530.17999999999995,355.52,256.44,256.44,594.08000000000004,402.22,300.06,20.7,323.83999999999997,323.83999999999997,246.9,380.94,477.84,231.08,231.08,231.08,231.08,231.08,95.2,510.26,320.27,417.17,417.17,417.17,358.08,396.39,154.94,157.4,157.4,205.54,415.96,449.92,25.35,25.35,25.35,380.28,380.28,157.58000000000001,190.25,408.77,83.93,550.62,386.61,171.45,171.45,235.2,541.32000000000005,368.16,102.34,513.54999999999995,324.14,371,516.44000000000005,313.06,222.83,324.33,151.91,365.63,231.08,386.64,303.75,391.92,249.44,272.64999999999998,436.58,434.13,399.98,0,0,331.71,371.07,135.44,155.06,294.42,272.8,347.75,347.75,400.1,291.23,73.05,87.42,375.15,414.71,414.71,15,104.24,425.64,352.84,248.99,259.33999999999997,253.12,385.22,6.69,6.69,337.62,337.62,347.06,339.19,341.79,320.27,91.92,305.76,327,415.89,299.73,299.73,328.92,493.52,578.54,74.52,556.08000000000004,279.60000000000002,343.2,235.22,141.44,343.15,294.36,261.79000000000002,366.02,305.76,556.08000000000004,363.09,351.38,446.23,387.99,187.87,280.74,354.13,317.95,368.89,348.13,281.88,309.37,320.16000000000003,77.64,368.16,368.16,87.04,544.15,156.83000000000001,156.83000000000001,250.94,250.94,157.58000000000001,141.56,356.55,480.41,355.42,17.97,530.17999999999995,417.17,86.41,332.16,332.16,295.61,248.11,219.52,300.88,156.27000000000001,90.83,91.69,362.04,362.04,429.27,435.06,383.16,381.35,157.58000000000001,447.92,377.26,333.23,381.13,264.24,92.4,358.36,116.63,594.08000000000004,594.08000000000004,594.08000000000004,197.25,106.42,324.33,130.87,309.37,254.9,347.16,130.18,130.18,372.78,158.03,157.58000000000001,379.71,99.01,99.01,99.01,123.19,329.74,425.43,185.87,52.43,368.16,190.19,551.34,74.989999999999995,364.73,24.38,155.99,382.67,382.67,382.67,281.63,244.79,201.08,328.73,328.73,328.73,109.29,419.12,264.45999999999998,154.94,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Easton Grey",843.69,23.81,172.28,172.28,907.59,644.1,215.9,352.41,239.68,239.68,154.37,49.23,146.13,317.24,317.24,317.24,317.24,317.24,426.91,752.14,372.1,453.27,453.27,453.27,207.07,638.27,486.65,489.11,489.11,223.18,657.84,486.02,306.36,306.36,306.36,189.83,189.83,489.29,276.41000000000003,660.71,415.64,864.13,302.45,160.26,160.26,287.02999999999997,783.2,284,373.51,181.84,25.37,702.71,184.73,644.77,554.54,376.16,483.62,214.62,317.24,302.48,296.36,169.83,179.28,188.49,678.46,212.04,177.89,331.71,331.71,0,286.91000000000003,467.15,486.77,346.25,58.91,399.58,399.58,315.94,69.14,344.22,345.73,153.06,656.59,656.59,346.71,260.24,667.52,404.67,300.82,591.04999999999995,304.95,301.06,325.02,325.02,253.46,253.46,262.89999999999998,255.03,257.63,372.1,363.09,637.47,658.71,84.18,267.95,267.95,440.43,161.81,892.05,289.95999999999998,224.37,521.48,674.91,96.49,473.15,11.44,536.24,74.489999999999995,402.12,357.59,224.37,278.93,267.22000000000003,114.52,236.98,143.84,332.57,405.96,450.19,284.73,399.96,197.72,551.25,562.04,409.35,284,284,330.23,322.06,208.66,208.66,302.77,302.77,489.29,412.73,272.39,722.29,23.71,349.68,843.69,453.27,331.16,110.07,110.07,354.58,299.94,112.19,352.71,242.43,334.02,309.24,693.75,693.75,465.37,471.16,51.45,49.64,489.29,484.02,293.10000000000002,385.06,296.97000000000003,171.71,239.31,690.07,247.85,907.59,907.59,907.59,249.08,323.97000000000003,376.16,277.77999999999997,551.25,76.81,263,234.3,234.3,424.61,489.74,489.29,48,316.56,316.56,316.56,454.9,381.57,203.34,517.58000000000004,384.14,284,241.41,329.25,292.54000000000002,280.57,307.33,242.15,298.51,298.51,298.51,486.51,296.62,252.91,304.93,304.93,304.93,255.19,349.02,350.62,486.65,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ecclestone",635.70000000000005,310.72000000000003,114.63,114.63,699.6,436.11,71.010000000000005,391.77,47.23,47.23,132.54,336.14,433.04,356.6,356.6,356.6,356.6,356.6,464.95,544.15,411.46,245.28,245.28,245.28,449.27,430.28,434.28,402.75,402.75,165.53,449.85,278.02999999999997,345.72,345.72,345.72,471.47,471.47,436.92,315.77,452.72,455,656.14,27.39,207.99,207.99,326.39,575.21,76.010000000000005,412.87,468.75,279.33999999999997,616.35,471.64,548.42999999999995,468.18,415.52,431.25,456.82,356.6,27.42,394.94,347.12,121.63,98.42,470.47,389.33,355.18,371.07,371.07,286.91000000000003,0,424.71,434.4,385.61,228,438.94,438.94,107.95,246.43,383.58,385.09,330.35,448.6,448.6,386.07,299.60000000000002,459.53,444.03,340.18,504.69,344.31,26,364.38,364.38,44.01,44.01,51.46,43.59,65.180000000000007,411.46,402.45,551.11,534.49,371.09,390.92,390.92,232.44,448.72,684.06,329.32,511.28,313.49,518.29,190.42,420.44,298.35000000000002,328.25,216.99,194.13,396.95,511.28,20.8,19.690000000000001,401.43,479.18,191.57,371.93,445.32,242.2,9.67,439.32,89.19,343.26,354.05,448.71,76.010000000000005,76.010000000000005,369.59,499.35,248.02,248.02,342.13,342.13,436.92,452.09,60.95,514.29999999999995,310.62,389.04,635.70000000000005,245.28,370.52,287.36,287.36,393.94,339.3,174.72,392.07,281.79000000000002,373.38,348.6,607.39,607.39,257.38,263.17,338.36,336.55,436.92,276.02999999999997,18.04,424.42,21.91,149.88,278.67,503.13,287.20999999999998,699.6,699.6,699.6,288.44,363.33,415.52,317.14,343.26,210.1,51.56,273.66000000000003,273.66000000000003,463.97,437.37,436.92,334.91,355.92,355.92,355.92,444.9,420.93,380.63,374.28,423.5,76.010000000000005,183.76,506.54,331.9,72.58,346.69,281.51,23.45,23.45,23.45,278.52,335.98,292.27,419.92,419.92,419.92,294.55,141.03,389.98,434.28,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Elton",394.74,490.96,391.88,391.88,458.64,266.77999999999997,416.8,114.74,393.02,393.02,382.34,516.38,613.28,366.52,366.52,366.52,366.52,366.52,40.24,374.82,455.71,281.73,281.73,281.73,493.52,260.95,19.5,21.96,21.96,340.98,280.52,314.48,160.79,160.79,160.79,515.72,515.72,22.14,325.69,273.33,69.72,415.18,432.76,306.89,306.89,370.64,405.88,355.56,102.4,648.99,459.58,235.56,651.88,177.62,87.39,459.77,16.47,501.07,366.52,432.79,439.19,527.36,384.88,408.09,301.14,569.57000000000005,535.41999999999996,135.44,135.44,467.15,424.71,0,19.62,429.86,408.24,483.19,483.19,316.76,426.67,131.69,146.06,510.59,279.27,279.27,120.44,239.68,290.2,488.28,384.43,123.9,388.56,431.37,142.13,142.13,382.69,382.69,373.25,381.12,375.07,455.71,119.6,170.32,191.56,551.33000000000004,435.17,435.17,193.48,628.96,443.1,209.96,691.52,144.16,207.76,370.66,6,478.59,158.91999999999999,397.23,230.58,441.2,691.52,432.27,420.56,581.66999999999996,523.42999999999995,323.31,416.18,489.57,182.51,415.04,483.57,417.32,173.93,184.72,76.010000000000005,355.56,355.56,145.68,679.59,292.27,292.27,386.38,386.38,22.14,63.18,363.76,344.97,490.86,117.47,394.74,281.73,145.05000000000001,467.6,467.6,431.05,383.55,354.96,436.32,291.70999999999998,149.47,227.13,226.6,226.6,293.83,299.62,518.6,516.79,22.14,312.48,423.41,468.67,427.28,399.68,227.84,222.92,252.07,458.64,458.64,458.64,332.69,172.38,459.77,266.31,173.93,390.34,373.15,265.62,265.62,508.22,22.59,22.14,515.15,159.35,159.35,159.35,30.46,465.18,560.87,50.43,83.01,355.56,325.63,686.78,183.81,352.13,159.82,291.43,428.82,428.82,428.82,146.19,380.23,336.52,464.17,464.17,464.17,244.73,283.68,399.9,19.5,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Enron Billingham",404.43,510.58,411.5,411.5,468.33,276.47000000000003,426.49,134.36000000000001,402.71,402.71,401.96,536,632.9,386.14,386.14,386.14,386.14,386.14,59.86,384.51,475.33,291.42,291.42,291.42,513.14,270.64,0.12,31.65,31.65,360.6,290.20999999999998,324.17,180.41,180.41,180.41,535.34,535.34,8.82,345.31,283.02,89.34,424.87,442.45,326.51,326.51,390.26,415.57,365.25,122.02,668.61,479.2,245.25,671.5,187.31,97.08,479.39,3.15,520.69000000000005,386.14,442.48,458.81,546.98,404.5,427.71,310.83,589.19000000000005,555.04,155.06,155.06,486.77,434.4,19.62,0,449.48,427.86,502.81,502.81,326.45,446.29,151.31,165.68,530.21,288.95999999999998,288.95999999999998,140.06,259.3,299.89,507.9,404.05,133.59,408.18,441.06,161.75,161.75,392.38,392.38,382.94,390.81,384.76,475.33,139.22,180.01,201.25,570.95000000000005,454.79,454.79,203.17,648.58000000000004,452.79,229.58,711.14,153.85,217.45,390.28,25.62,498.21,168.61,416.85,240.27,460.82,711.14,441.96,430.25,601.29,543.04999999999995,342.93,435.8,509.19,192.2,424.73,503.19,436.94,183.62,194.41,95.63,365.25,365.25,165.3,699.21,311.89,311.89,406,406,8.82,82.8,373.45,354.66,510.48,137.09,404.43,291.42,164.67,487.22,487.22,450.67,403.17,374.58,455.94,311.33,169.09,246.75,236.29,236.29,303.52,309.31,538.22,536.41,8.82,322.17,433.1,488.29,436.97,419.3,247.46,232.61,271.69,468.33,468.33,468.33,352.31,192,479.39,285.93,183.62,409.96,382.84,285.24,285.24,527.84,9.27,8.82,534.77,178.97,178.97,178.97,50.08,484.8,580.49,60.12,102.63,365.25,345.25,706.4,203.43,361.82,179.44,311.05,438.51,438.51,438.51,155.88,399.85,356.14,483.79,483.79,483.79,264.35000000000002,293.37,419.52,0.12,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Epping Green (Enfield Energy, aka Brimsdown)",824.6,370.06,270.98,270.98,888.5,696.64,314.60000000000002,315.12,338.38,338.38,261.44,395.48,445.79,191.3,191.3,191.3,191.3,191.3,389.62,804.68,53.21,551.97,551.97,551.97,260.95,690.81,449.36,451.82,451.82,220.08,710.38,584.72,269.07,269.07,269.07,283.14999999999998,283.14999999999998,452,232.13,703.19,378.35,845.04,401.15,185.99,185.99,59.22,835.74,382.7,336.22,481.5,338.68,665.42,484.39,607.48,517.25,57.27,446.33,268.5,191.3,401.18,206.62,406.46,263.98,287.19,731,448.67,414.52,294.42,294.42,346.25,385.61,429.86,449.48,0,287.33999999999997,80.69,80.69,414.64,305.77,306.93,308.44,389.69,709.13,709.13,309.42,212.37,720.06,85.78,73.010000000000005,553.76,155.99,399.76,287.73,287.73,352.16,352.16,361.6,353.73,356.33,53.21,325.8,600.17999999999995,621.41999999999996,383.84,202.6,202.6,539.13,461.47,872.96,242.09,524.03,574.02,637.62,249.76,435.86,357.69,588.78,276.33,500.82,38.700000000000003,524.03,377.63,365.92,353.5,290.86,202.41,13.68,87.07,548.89,383.43,81.069999999999993,296.42,603.79,614.58000000000004,372.06,382.7,382.7,292.94,558.69000000000005,171.37,171.37,106.25,106.25,452,375.44,371.09,774.83,369.96,312.39,824.6,551.97,293.87,346.7,346.7,126.77,72.13,234.06,6.46,199.5,296.73,271.95,656.46,656.46,564.07000000000005,569.86,397.7,395.89,452,582.72,391.8,66.17,395.67,278.77999999999997,202.02,652.78,199.98,888.5,888.5,888.5,97.17,286.68,57.27,240.49,603.79,269.44,361.7,186.43,186.43,105.72,452.45,452,394.25,279.27,279.27,279.27,417.61,62.68,439.97,480.29,346.85,382.7,204.73,565.88,255.25,379.27,270.04000000000002,199.22,397.21,397.21,397.21,576.04999999999995,100.1,137.24,231.6,231.6,231.6,207.32,447.72,171.79,449.36,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Evesham",784.78,82.72,113.37,113.37,848.68,585.19000000000005,156.99,293.5,180.77,180.77,95.46,108.14,205.04,258.33,258.33,258.33,258.33,258.33,368,693.23,313.19,394.36,394.36,394.36,265.98,579.36,427.74,430.2,430.2,164.27,598.92999999999995,427.11,247.45,247.45,247.45,248.74,248.74,430.38,217.5,601.79999999999995,356.73,805.22,243.54,101.35,101.35,228.12,724.29,225.09,314.60000000000002,240.75,51.34,643.79999999999995,243.64,585.86,495.63,317.25,424.71,273.52999999999997,258.33,243.57,296.67,119.12,120.37,129.58000000000001,619.54999999999995,161.33000000000001,127.18,272.8,272.8,58.91,228,408.24,427.86,287.33999999999997,0,340.67,340.67,257.02999999999997,18.43,285.31,286.82,102.35,597.67999999999995,597.67999999999995,287.8,201.33,608.61,345.76,241.91,532.14,246.04,242.15,266.11,266.11,194.55,194.55,203.99,196.12,198.72,313.19,304.18,578.55999999999995,599.79999999999995,143.09,292.64999999999998,292.64999999999998,381.52,220.72,833.14,231.05,283.27999999999997,462.57,616,37.58,414.24,70.349999999999994,477.33,23.78,343.21,298.68,283.27999999999997,220.02,208.31,173.43,295.89,84.93,273.66000000000003,347.05,391.28,225.82,341.05,138.81,492.34,503.13,350.44,225.09,225.09,271.32,271.35000000000002,149.75,149.75,243.86,243.86,430.38,353.82,213.48,663.38,82.62,290.77,784.78,394.36,272.25,59.36,59.36,295.67,241.03,53.28,293.8,183.52,275.11,250.33,634.84,634.84,406.46,412.25,110.36,108.55,430.38,425.11,234.19,326.14999999999998,238.06,112.8,180.4,631.16,188.94,848.68,848.68,848.68,190.17,265.06,317.25,218.87,492.34,17.899999999999999,204.09,175.39,175.39,365.7,430.83,430.38,106.91,257.64999999999998,257.64999999999998,257.64999999999998,395.99,322.66000000000003,152.63,458.67,325.23,225.09,182.5,278.54000000000002,233.63,221.66,248.42,183.24,239.6,239.6,239.6,427.6,237.71,194,321.64999999999998,321.64999999999998,321.64999999999998,196.28,290.11,291.70999999999998,427.74,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Farningham",877.93,423.39,324.31,324.31,941.83,749.97,367.93,368.45,391.71,391.71,314.77,448.81,499.12,211.81,211.81,211.81,211.81,211.81,442.95,858.01,27.48,605.29999999999995,605.29999999999995,605.29999999999995,314.27999999999997,744.14,502.69,505.15,505.15,273.41000000000003,763.71,638.04999999999995,322.39999999999998,322.39999999999998,322.39999999999998,336.48,336.48,505.33,252.64,756.52,431.68,898.37,454.48,239.32,239.32,112.55,889.07,436.03,389.55,534.83000000000004,392.01,718.75,537.72,660.81,570.58000000000004,23.42,499.66,321.83,211.81,454.51,259.95,459.79,317.31,340.52,784.33,502,467.85,347.75,347.75,399.58,438.94,483.19,502.81,80.69,340.67,0,0,467.97,359.1,360.26,361.77,443.02,762.46,762.46,362.75,265.7,773.39,34.130000000000003,126.34,607.09,209.32,453.09,341.06,341.06,405.49,405.49,414.93,407.06,409.66,27.48,379.13,653.51,674.75,437.17,255.93,255.93,592.46,514.79999999999995,926.29,295.42,577.36,627.35,690.95,303.08999999999997,489.19,411.02,642.11,329.66,554.15,62.91,577.36,430.96,419.25,406.83,344.19,255.74,67.010000000000005,35.42,602.22,436.76,29.42,349.75,657.12,667.91,425.39,436.03,436.03,346.27,612.02,224.7,224.7,159.58000000000001,159.58000000000001,505.33,428.77,424.42,828.16,423.29,365.72,877.93,605.29999999999995,347.2,400.03,400.03,180.1,125.46,287.39,87.15,252.83,350.06,325.27999999999997,709.79,709.79,617.4,623.19000000000005,451.03,449.22,505.33,636.04999999999995,445.13,14.52,449,332.11,255.35,706.11,253.31,941.83,941.83,941.83,150.5,340.01,23.42,293.82,657.12,322.77,415.03,239.76,239.76,25.03,505.78,505.33,447.58,332.6,332.6,332.6,470.94,18.010000000000002,493.3,533.62,400.18,436.03,258.06,619.21,308.58,432.6,323.37,252.55,450.54,450.54,450.54,629.38,153.43,190.57,284.93,284.93,284.93,260.64999999999998,501.05,178.43,502.69,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Farningham B",877.93,423.39,324.31,324.31,941.83,749.97,367.93,368.45,391.71,391.71,314.77,448.81,499.12,211.81,211.81,211.81,211.81,211.81,442.95,858.01,27.48,605.29999999999995,605.29999999999995,605.29999999999995,314.27999999999997,744.14,502.69,505.15,505.15,273.41000000000003,763.71,638.04999999999995,322.39999999999998,322.39999999999998,322.39999999999998,336.48,336.48,505.33,252.64,756.52,431.68,898.37,454.48,239.32,239.32,112.55,889.07,436.03,389.55,534.83000000000004,392.01,718.75,537.72,660.81,570.58000000000004,23.42,499.66,321.83,211.81,454.51,259.95,459.79,317.31,340.52,784.33,502,467.85,347.75,347.75,399.58,438.94,483.19,502.81,80.69,340.67,0,0,467.97,359.1,360.26,361.77,443.02,762.46,762.46,362.75,265.7,773.39,34.130000000000003,126.34,607.09,209.32,453.09,341.06,341.06,405.49,405.49,414.93,407.06,409.66,27.48,379.13,653.51,674.75,437.17,255.93,255.93,592.46,514.79999999999995,926.29,295.42,577.36,627.35,690.95,303.08999999999997,489.19,411.02,642.11,329.66,554.15,62.91,577.36,430.96,419.25,406.83,344.19,255.74,67.010000000000005,35.42,602.22,436.76,29.42,349.75,657.12,667.91,425.39,436.03,436.03,346.27,612.02,224.7,224.7,159.58000000000001,159.58000000000001,505.33,428.77,424.42,828.16,423.29,365.72,877.93,605.29999999999995,347.2,400.03,400.03,180.1,125.46,287.39,87.15,252.83,350.06,325.27999999999997,709.79,709.79,617.4,623.19000000000005,451.03,449.22,505.33,636.04999999999995,445.13,14.52,449,332.11,255.35,706.11,253.31,941.83,941.83,941.83,150.5,340.01,23.42,293.82,657.12,322.77,415.03,239.76,239.76,25.03,505.78,505.33,447.58,332.6,332.6,332.6,470.94,18.010000000000002,493.3,533.62,400.18,436.03,258.06,619.21,308.58,432.6,323.37,252.55,450.54,450.54,450.54,629.38,153.43,190.57,284.93,284.93,284.93,260.64999999999998,501.05,178.43,502.69,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ferny Knoll (AM Paper)",527.75,339.75,143.66,143.66,591.65,328.16,100.04,420.8,76.260000000000005,76.260000000000005,161.57,365.17,462.07,385.63,385.63,385.63,385.63,385.63,357,436.2,440.49,137.33000000000001,137.33000000000001,137.33000000000001,478.3,322.33,326.33,294.8,294.8,194.56,341.9,170.08,374.75,374.75,374.75,500.5,500.5,328.97,344.8,344.77,376.21,548.19000000000005,116,237.02,237.02,355.42,467.26,38.799999999999997,419.16,497.78,308.37,508.4,500.67,440.48,360.23,444.55,323.3,485.85,385.63,116.03,423.97,376.15,150.66,127.45,362.52,418.36,384.21,400.1,400.1,315.94,107.95,316.76,326.45,414.64,257.02999999999997,467.97,467.97,0,275.45999999999998,412.61,414.12,359.38,340.65,340.65,415.1,328.63,351.58,473.06,369.21,396.74,373.34,114.61,393.41,393.41,65.930000000000007,65.930000000000007,56.49,64.36,58.31,440.49,431.48,443.16,426.54,400.12,419.95,419.95,124.49,477.75,576.11,358.35,540.30999999999995,205.54,410.34,219.45,312.49,327.38,220.3,246.02,86.18,425.98,540.30999999999995,115.51,103.8,430.46,508.21,220.6,400.96,474.35,134.25,98.28,468.35,118.22,235.31,246.1,382.5,38.799999999999997,38.799999999999997,398.62,528.38,277.05,277.05,371.16,371.16,328.97,379.94,47,406.35,339.65,418.07,527.75,137.33000000000001,399.55,316.39,316.39,422.97,368.33,203.75,421.1,310.82,402.41,377.63,499.44,499.44,149.43,155.22,367.39,365.58,328.97,168.08,106.65,453.45,110.52,178.91,307.7,395.18,316.24,591.65,591.65,591.65,317.47000000000003,392.36,444.55,346.17,235.31,239.13,56.39,302.69,302.69,493,329.42,328.97,363.94,384.95,384.95,384.95,336.95,449.96,409.66,266.33,399.77,38.799999999999997,212.79,535.57000000000005,360.93,35.369999999999997,375.72,310.54000000000002,112.06,112.06,112.06,170.57,365.01,321.3,448.95,448.95,448.95,323.58,33.08,419.01,326.33,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Fiddington",803.21,92.95,131.80000000000001,131.80000000000001,867.11,603.62,175.42,311.93,199.2,199.2,113.89,118.37,215.27,276.76,276.76,276.76,276.76,276.76,386.43,711.66,331.62,412.79,412.79,412.79,276.20999999999998,597.79,446.17,448.63,448.63,182.7,617.36,445.54,265.88,265.88,265.88,258.97000000000003,258.97000000000003,448.81,235.93,620.23,375.16,823.65,261.97000000000003,119.78,119.78,246.55,742.72,243.52,333.03,250.98,61.57,662.23,253.87,604.29,514.05999999999995,335.68,443.14,283.76,276.76,262,315.10000000000002,101.01,138.80000000000001,148.01,637.98,143.22,109.07,291.23,291.23,69.14,246.43,426.67,446.29,305.77,18.43,359.1,359.1,275.45999999999998,0,303.74,305.25,84.24,616.11,616.11,306.23,219.76,627.04,364.19,260.33999999999997,550.57000000000005,264.47000000000003,260.58,284.54000000000002,284.54000000000002,212.98,212.98,222.42,214.55,217.15,331.62,322.61,596.99,618.23,153.32,311.08,311.08,399.95,230.95,851.57,249.48,293.51,481,634.42999999999995,56.01,432.67,80.58,495.76,34.01,361.64,317.11,293.51,238.45,226.74,183.66,306.12,103.36,292.08999999999997,365.48,409.71,244.25,359.48,157.24,510.77,521.55999999999995,368.87,243.52,243.52,289.75,253.24,168.18,168.18,262.29000000000002,262.29000000000002,448.81,372.25,231.91,681.81,92.85,309.2,803.21,412.79,290.68,41.25,41.25,314.10000000000002,259.45999999999998,71.709999999999994,312.23,201.95,293.54000000000002,268.76,653.27,653.27,424.89,430.68,120.59,118.78,448.81,443.54,252.62,344.58,256.49,131.22999999999999,198.83,649.59,207.37,867.11,867.11,867.11,208.6,283.49,335.68,237.3,510.77,36.33,222.52,193.82,193.82,384.13,449.26,448.81,117.14,276.08,276.08,276.08,414.42,341.09,134.52000000000001,477.1,343.66,243.52,200.93,260.43,252.06,240.09,266.85000000000002,201.67,258.02999999999997,258.02999999999997,258.02999999999997,446.03,256.14,212.43,340.08,340.08,340.08,214.71,308.54000000000002,310.14,446.17,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ganstead",526.42999999999995,368.03,268.95,268.95,590.33000000000004,398.47,312.57,52.35,336.35,336.35,259.41000000000003,393.45,490.35,243.59,243.59,243.59,243.59,243.59,126.85,506.51,332.78,413.42,413.42,413.42,370.59,392.64,151.19,153.65,153.65,218.05,412.21,446.17,98.4,98.4,98.4,392.79,392.79,153.83000000000001,202.76,405.02,115.58,546.87,399.12,183.96,183.96,247.71,537.57000000000005,380.67,29.29,526.05999999999995,336.65,367.25,528.95000000000005,309.31,219.08,336.84,148.16,378.14,243.59,399.15,316.26,404.43,261.95,285.16000000000003,432.83,446.64,412.49,73.05,73.05,344.22,383.58,131.69,151.31,306.93,285.31,360.26,360.26,412.61,303.74,0,14.37,387.66,410.96,410.96,58.05,116.75,421.89,365.35,261.5,255.59,265.63,397.73,79.739999999999995,79.739999999999995,350.13,350.13,359.57,351.7,354.3,332.78,18.87,302.01,323.25,428.4,312.24,312.24,325.17,506.03,574.79,87.03,568.59,275.85000000000002,339.45,247.73,137.69,355.66,290.61,274.3,362.27,318.27,568.59,375.6,363.89,458.74,400.5,200.38,293.25,366.64,314.2,381.4,360.64,294.39,305.62,316.41000000000003,109.29,380.67,380.67,13.99,556.66,169.34,169.34,263.45,263.45,153.83000000000001,68.510000000000005,369.06,476.66,367.93,55.08,526.42999999999995,413.42,13.36,344.67,344.67,308.12,260.62,232.03,313.39,168.78,17.78,104.2,358.29,358.29,425.52,431.31,395.67,393.86,153.83000000000001,444.17,389.77,345.74,393.64,276.75,104.91,354.61,129.13999999999999,590.33000000000004,590.33000000000004,590.33000000000004,209.76,40.69,336.84,143.38,305.62,267.41000000000003,359.67,142.69,142.69,385.29,154.28,153.83000000000001,392.22,27.66,27.66,27.66,154.84,342.25,437.94,182.12,84.08,380.67,202.7,563.85,52.12,377.24,97.43,168.5,395.18,395.18,395.18,277.88,257.3,213.59,341.24,341.24,341.24,121.8,415.37,276.97000000000003,151.19,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Garton Max Refill (Aldbrough)",540.79999999999995,369.54,270.45999999999998,270.45999999999998,604.70000000000005,412.84,314.08,66.72,337.86,337.86,260.92,394.96,491.86,245.1,245.1,245.1,245.1,245.1,141.22,520.88,334.29,427.79,427.79,427.79,372.1,407.01,165.56,168.02,168.02,219.56,426.58,460.54,102.83,102.83,102.83,394.3,394.3,168.2,204.27,419.39,129.94999999999999,561.24,400.63,185.47,185.47,249.22,551.94000000000005,382.18,43.66,527.57000000000005,338.16,381.62,530.46,323.68,233.45,338.35,162.53,379.65,245.1,400.66,317.77,405.94,263.45999999999998,286.67,447.2,448.15,414,87.42,87.42,345.73,385.09,146.06,165.68,308.44,286.82,361.77,361.77,414.12,305.25,14.37,0,389.17,425.33,425.33,72.42,118.26,436.26,366.86,263.01,269.95999999999998,267.14,399.24,94.11,94.11,351.64,351.64,361.08,353.21,355.81,334.29,33.24,316.38,337.62,429.91,313.75,313.75,339.54,507.54,589.16,88.54,570.1,290.22000000000003,353.82,249.24,152.06,357.17,304.98,275.81,376.64,319.77999999999997,570.1,377.11,365.4,460.25,402.01,201.89,294.76,368.15,328.57,382.91,362.15,295.89999999999998,319.99,330.78,123.66,382.18,382.18,15.5,558.16999999999996,170.85,170.85,264.95999999999998,264.95999999999998,168.2,82.88,370.57,491.03,369.44,69.45,540.79999999999995,427.79,14.87,346.18,346.18,309.63,262.13,233.54,314.89999999999998,170.29,19.29,105.71,372.66,372.66,439.89,445.68,397.18,395.37,168.2,458.54,391.28,347.25,395.15,278.26,106.42,368.98,130.65,604.70000000000005,604.70000000000005,604.70000000000005,211.27,42.2,338.35,144.88999999999999,319.99,268.92,361.18,144.19999999999999,144.19999999999999,386.8,168.65,168.2,393.73,29.17,29.17,29.17,169.21,343.76,439.45,196.49,98.45,382.18,204.21,565.36,53.63,378.75,103.8,170.01,396.69,396.69,396.69,292.25,258.81,215.1,342.75,342.75,342.75,123.31,429.74,278.48,165.56,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Gilwern",887.13,176.87,215.72,215.72,951.03,687.54,259.33999999999997,395.85,283.12,283.12,197.81,202.29,299.19,360.68,360.68,360.68,360.68,360.68,470.35,795.58,415.54,496.71,496.71,496.71,360.13,681.71,530.09,532.54999999999995,532.54999999999995,266.62,701.28,529.46,349.8,349.8,349.8,342.89,342.89,532.73,319.85000000000002,704.15,459.08,907.57,345.89,203.7,203.7,330.47,826.64,327.44,416.95,334.9,145.49,746.15,337.79,688.21,597.98,419.6,527.05999999999995,367.68,360.68,345.92,399.02,16.77,222.72,231.93,721.9,58.98,24.83,375.15,375.15,153.06,330.35,510.59,530.21,389.69,102.35,443.02,443.02,359.38,84.24,387.66,389.17,0,700.03,700.03,390.15,303.68,710.96,448.11,344.26,634.49,348.39,344.5,368.46,368.46,296.89999999999998,296.89999999999998,306.33999999999997,298.47000000000003,301.07,415.54,406.53,680.91,702.15,237.24,395,395,483.87,314.87,935.49,333.4,377.43,564.91999999999996,718.35,139.93,516.59,164.5,579.67999999999995,117.93,445.56,401.03,377.43,322.37,310.66000000000003,267.58,390.04,187.28,376.01,449.4,493.63,328.17,443.4,241.16,594.69000000000005,605.48,452.79,327.44,327.44,373.67,169,252.1,252.1,346.21,346.21,532.73,456.17,315.83,765.73,176.77,393.12,887.13,496.71,374.6,43.01,43.01,398.02,343.38,155.63,396.15,285.87,377.46,352.68,737.19,737.19,508.81,514.6,204.51,202.7,532.73,527.46,336.54,428.5,340.41,215.15,282.75,733.51,291.29000000000002,951.03,951.03,951.03,292.52,367.41,419.6,321.22000000000003,594.69000000000005,120.25,306.44,277.74,277.74,468.05,533.17999999999995,532.73,201.06,360,360,360,498.34,425.01,50.28,561.02,427.58,327.44,284.85000000000002,176.19,335.98,324.01,350.77,285.58999999999997,341.95,341.95,341.95,529.95000000000005,340.06,296.35000000000002,424,424,424,298.63,392.46,394.06,530.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Glenmavis",223.74,680.4,484.31,484.31,287.64,24.15,440.69,394.01,416.91,416.91,502.22,705.82,802.72,645.79,645.79,645.79,645.79,645.79,319.51,132.19,734.98,305.62,305.62,305.62,772.79,18.32,288.83999999999997,257.31,257.31,535.21,37.89,338.37,440.06,440.06,440.06,794.99,794.99,291.48,604.96,40.76,338.72,244.18,456.65,577.66999999999996,577.66999999999996,649.91,163.25,379.45,381.67,838.43,649.02,217.37,841.32,136.47,226.7,739.04,285.81,780.34,645.79,456.68,718.46,716.8,491.31,468.1,58.51,759.01,724.86,414.71,414.71,656.59,448.6,279.27,288.95999999999998,709.13,597.67999999999995,762.46,762.46,340.65,616.11,410.96,425.33,700.03,0,0,399.71,518.95000000000005,47.57,767.55,663.7,190.19,667.83,455.26,421.4,421.4,406.58,406.58,397.14,405.01,398.96,734.98,398.87,152.13,122.53,740.77,714.44,714.44,217.37,818.4,272.10000000000002,489.23,880.96,135.11000000000001,106.33,560.1,275,668.03,121.23,586.66999999999996,254.47,720.47,880.96,456.16,444.45,771.11,802.7,561.25,695.45,768.84,206.4,438.93,762.84,458.87,105.34,94.55,345.01,379.45,379.45,424.95,869.03,571.54,571.54,665.65,665.65,291.48,342.45,387.65,102.34,680.3,396.74,223.74,305.62,424.32,657.04,657.04,710.32,662.82,544.4,715.59,570.98,428.74,506.4,208.41,208.41,317.72000000000003,323.51,708.04,706.23,291.48,336.37,447.3,747.94,451.17,519.55999999999995,507.11,91.17,531.34,287.64,287.64,287.64,611.96,451.65,739.04,545.58000000000004,105.34,579.78,397.04,544.89,544.89,787.49,291.93,291.48,704.59,438.62,438.62,438.62,299.45999999999998,744.45,750.31,228.84,362.28,379.45,553.44000000000005,876.22,463.08,376.02,439.09,570.70000000000005,452.71,452.71,452.71,170.08,659.5,615.79,743.44,743.44,743.44,524,307.57,679.17,288.83999999999997,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Glenmavis Max Refill",223.74,680.4,484.31,484.31,287.64,24.15,440.69,394.01,416.91,416.91,502.22,705.82,802.72,645.79,645.79,645.79,645.79,645.79,319.51,132.19,734.98,305.62,305.62,305.62,772.79,18.32,288.83999999999997,257.31,257.31,535.21,37.89,338.37,440.06,440.06,440.06,794.99,794.99,291.48,604.96,40.76,338.72,244.18,456.65,577.66999999999996,577.66999999999996,649.91,163.25,379.45,381.67,838.43,649.02,217.37,841.32,136.47,226.7,739.04,285.81,780.34,645.79,456.68,718.46,716.8,491.31,468.1,58.51,759.01,724.86,414.71,414.71,656.59,448.6,279.27,288.95999999999998,709.13,597.67999999999995,762.46,762.46,340.65,616.11,410.96,425.33,700.03,0,0,399.71,518.95000000000005,47.57,767.55,663.7,190.19,667.83,455.26,421.4,421.4,406.58,406.58,397.14,405.01,398.96,734.98,398.87,152.13,122.53,740.77,714.44,714.44,217.37,818.4,272.10000000000002,489.23,880.96,135.11000000000001,106.33,560.1,275,668.03,121.23,586.66999999999996,254.47,720.47,880.96,456.16,444.45,771.11,802.7,561.25,695.45,768.84,206.4,438.93,762.84,458.87,105.34,94.55,345.01,379.45,379.45,424.95,869.03,571.54,571.54,665.65,665.65,291.48,342.45,387.65,102.34,680.3,396.74,223.74,305.62,424.32,657.04,657.04,710.32,662.82,544.4,715.59,570.98,428.74,506.4,208.41,208.41,317.72000000000003,323.51,708.04,706.23,291.48,336.37,447.3,747.94,451.17,519.55999999999995,507.11,91.17,531.34,287.64,287.64,287.64,611.96,451.65,739.04,545.58000000000004,105.34,579.78,397.04,544.89,544.89,787.49,291.93,291.48,704.59,438.62,438.62,438.62,299.45999999999998,744.45,750.31,228.84,362.28,379.45,553.44000000000005,876.22,463.08,376.02,439.09,570.70000000000005,452.71,452.71,452.71,170.08,659.5,615.79,743.44,743.44,743.44,524,307.57,679.17,288.83999999999997,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Goole (Guardian Glass)",515.17999999999995,370.52,271.44,271.44,579.08000000000004,387.22,315.06,5.7,338.84,338.84,261.89999999999998,395.94,492.84,246.08,246.08,246.08,246.08,246.08,80.2,495.26,335.27,402.17,402.17,402.17,373.08,381.39,139.94,142.4,142.4,220.54,400.96,434.92,40.35,40.35,40.35,395.28,395.28,142.58000000000001,205.25,393.77,68.930000000000007,535.62,401.61,186.45,186.45,250.2,526.32000000000005,383.16,87.34,528.54999999999995,339.14,356,531.44000000000005,298.06,207.83,339.33,136.91,380.63,246.08,401.64,318.75,406.92,264.44,287.64999999999998,421.58,449.13,414.98,15,15,346.71,386.07,120.44,140.06,309.42,287.8,362.75,362.75,415.1,306.23,58.05,72.42,390.15,399.71,399.71,0,119.24,410.64,367.84,263.99,244.34,268.12,400.22,21.69,21.69,352.62,352.62,362.06,354.19,356.79,335.27,76.92,290.76,312,430.89,314.73,314.73,313.92,508.52,563.54,89.52,571.08000000000004,264.60000000000002,328.2,250.22,126.44,358.15,279.36,276.79000000000002,351.02,320.76,571.08000000000004,378.09,366.38,461.23,402.99,202.87,295.74,369.13,302.95,383.89,363.13,296.88,294.37,305.16000000000003,62.64,383.16,383.16,72.040000000000006,559.15,171.83,171.83,265.94,265.94,142.58000000000001,126.56,371.55,465.41,370.42,2.97,515.17999999999995,402.17,71.41,347.16,347.16,310.61,263.11,234.52,315.88,171.27,75.83,106.69,347.04,347.04,414.27,420.06,398.16,396.35,142.58000000000001,432.92,392.26,348.23,396.13,279.24,107.4,343.36,131.63,579.08000000000004,579.08000000000004,579.08000000000004,212.25,98.74,339.33,145.87,294.37,269.89999999999998,362.16,145.18,145.18,387.78,143.03,142.58000000000001,394.71,85.71,85.71,85.71,108.19,344.74,440.43,170.87,37.43,383.16,205.19,566.34,89.99,379.73,39.380000000000003,170.99,397.67,397.67,397.67,266.63,259.79000000000002,216.08,343.73,343.73,343.73,124.29,404.12,279.45999999999998,139.94,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Gosberton",634.41999999999996,284.05,184.97,184.97,698.32,506.46,228.59,124.94,252.37,252.37,175.43,309.47000000000003,406.37,126.84,126.84,126.84,126.84,126.84,199.44,614.5,238.22,465.96,465.96,465.96,276.02999999999997,500.63,259.18,261.64,261.64,134.07,520.20000000000005,498.71,78.89,78.89,78.89,298.23,298.23,261.82,86.01,513.01,188.17,654.86,315.14,99.98,99.98,153.15,645.55999999999995,296.69,146.04,442.08,252.67,475.24,444.97,417.3,327.07,242.28,256.14999999999998,283.58,126.84,315.17,221.7,320.45,177.97,201.18,540.82000000000005,362.66,328.51,104.24,104.24,260.24,299.60000000000002,239.68,259.3,212.37,201.33,265.7,265.7,328.63,219.76,116.75,118.26,303.68,518.95000000000005,518.95000000000005,119.24,0,529.88,270.79000000000002,166.94,363.58,171.07,313.75,97.55,97.55,266.14999999999998,266.14999999999998,275.58999999999997,267.72000000000003,270.32,238.22,135.62,410,431.24,344.42,217.68,217.68,433.16,422.05,682.78,29.72,484.61,383.84,447.44,163.75,245.68,271.68,398.6,190.32,414.81,223.71,484.61,291.62,279.91000000000003,368.58,305.94,116.4,198.69,272.08,422.19,297.42,266.08,210.41,413.61,424.4,181.88,296.69,296.69,102.76,472.68,66.260000000000005,66.260000000000005,168.89,168.89,261.82,185.26,285.08,584.65,283.95,122.21,634.41999999999996,465.96,103.69,260.69,260.69,191.37,166.06,148.05000000000001,218.83,52.03,106.55,81.77,466.28,466.28,478.06,483.85,311.69,309.88,261.82,496.71,305.79000000000002,251.18,309.66000000000003,192.77,82.48,462.6,12.39,698.32,698.32,698.32,115.2,96.5,242.28,120.95,413.61,183.43,275.69,25.94,25.94,290.73,262.27,261.82,308.24,89.09,89.09,89.09,227.43,247.69,353.96,290.11,156.66999999999999,296.69,118.72,479.87,65.069999999999993,293.26,79.86,51.75,311.2,311.2,311.2,385.87,162.74,119.03,246.68,246.68,246.68,5.05,361.71,160.22,259.18,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Gowkhall (Longannet)",176.31,691.33,495.24,495.24,240.21,35.08,451.62,404.94,427.84,427.84,513.15,716.75,813.65,656.72,656.72,656.72,656.72,656.72,330.44,84.76,745.91,316.55,316.55,316.55,783.72,29.25,299.77,268.24,268.24,546.14,9.68,349.3,450.99,450.99,450.99,805.92,805.92,302.41000000000003,615.89,51.69,349.65,196.75,467.58,588.6,588.6,660.84,115.82,390.38,392.6,849.36,659.95,228.3,852.25,147.4,237.63,749.97,296.74,791.27,656.72,467.61,729.39,727.73,502.24,479.03,11.08,769.94,735.79,425.64,425.64,667.52,459.53,290.2,299.89,720.06,608.61,773.39,773.39,351.58,627.04,421.89,436.26,710.96,47.57,47.57,410.64,529.88,0,778.48,674.63,201.12,678.76,466.19,432.33,432.33,417.51,417.51,408.07,415.94,409.89,745.91,409.8,163.06,133.46,751.7,725.37,725.37,228.3,829.33,224.67,500.16,891.89,146.04,117.26,571.03,285.93,678.96,132.16,597.6,265.39999999999998,731.4,891.89,467.09,455.38,782.04,813.63,572.17999999999995,706.38,779.77,217.33,449.86,773.77,469.8,116.27,105.48,355.94,390.38,390.38,435.88,879.96,582.47,582.47,676.58,676.58,302.41000000000003,353.38,398.58,113.27,691.23,407.67,176.31,316.55,435.25,667.97,667.97,721.25,673.75,555.33000000000004,726.52,581.91,439.67,517.33000000000004,219.34,219.34,328.65,334.44,718.97,717.16,302.41000000000003,347.3,458.23,758.87,462.1,530.49,518.04,102.1,542.27,240.21,240.21,240.21,622.89,462.58,749.97,556.51,116.27,590.71,407.97,555.82000000000005,555.82000000000005,798.42,302.86,302.41000000000003,715.52,449.55,449.55,449.55,310.39,755.38,761.24,239.77,373.21,390.38,564.37,887.15,474.01,386.95,450.02,581.63,463.64,463.64,463.64,181.01,670.43,626.72,754.37,754.37,754.37,534.92999999999995,318.5,690.1,299.77,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Grain Power Station",883.02,428.48,329.4,329.4,946.92,755.06,373.02,373.54,396.8,396.8,319.86,453.9,504.21,216.9,216.9,216.9,216.9,216.9,448.04,863.1,32.57,610.39,610.39,610.39,319.37,749.23,507.78,510.24,510.24,278.5,768.8,643.14,327.49,327.49,327.49,341.57,341.57,510.42,257.73,761.61,436.77,903.46,459.57,244.41,244.41,117.64,894.16,441.12,394.64,539.91999999999996,397.1,723.84,542.80999999999995,665.9,575.66999999999996,28.51,504.75,326.92,216.9,459.6,265.04000000000002,464.88,322.39999999999998,345.61,789.42,507.09,472.94,352.84,352.84,404.67,444.03,488.28,507.9,85.78,345.76,34.130000000000003,34.130000000000003,473.06,364.19,365.35,366.86,448.11,767.55,767.55,367.84,270.79000000000002,778.48,0,131.43,612.17999999999995,214.41,458.18,346.15,346.15,410.58,410.58,420.02,412.15,414.75,32.57,384.22,658.6,679.84,442.26,261.02,261.02,597.54999999999995,519.89,931.38,300.51,582.45000000000005,632.44000000000005,696.04,308.18,494.28,416.11,647.20000000000005,334.75,559.24,68,582.45000000000005,436.05,424.34,411.92,349.28,260.83,72.099999999999994,1.29,607.30999999999995,441.85,4.71,354.84,662.21,673,430.48,441.12,441.12,351.36,617.11,229.79,229.79,164.67,164.67,510.42,433.86,429.51,833.25,428.38,370.81,883.02,610.39,352.29,405.12,405.12,185.19,130.55000000000001,292.48,92.24,257.92,355.15,330.37,714.88,714.88,622.49,628.28,456.12,454.31,510.42,641.14,450.22,19.61,454.09,337.2,260.44,711.2,258.39999999999998,946.92,946.92,946.92,155.59,345.1,28.51,298.91000000000003,662.21,327.86,420.12,244.85,244.85,59.16,510.87,510.42,452.67,337.69,337.69,337.69,476.03,23.1,498.39,538.71,405.27,441.12,263.14999999999998,624.29999999999995,313.67,437.69,328.46,257.64,455.63,455.63,455.63,634.47,158.52000000000001,195.66,290.02,290.02,290.02,265.74,506.14,183.52,507.78,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Great Wilbraham",779.17,324.63,225.55,225.55,843.07,651.21,269.17,269.69,292.95,292.95,216.01,350.05,400.36,118.29,118.29,118.29,118.29,118.29,344.19,759.25,98.86,506.54,506.54,506.54,215.52,645.38,403.93,406.39,406.39,174.65,664.95,539.29,223.64,223.64,223.64,237.72,237.72,406.57,159.12,657.76,332.92,799.61,355.72,140.56,140.56,13.79,790.31,337.27,290.79000000000002,436.07,293.25,619.99,438.96,562.04999999999995,471.82,102.92,400.9,223.07,118.29,355.75,161.19,361.03,218.55,241.76,685.57,403.24,369.09,248.99,248.99,300.82,340.18,384.43,404.05,73.010000000000005,241.91,126.34,126.34,369.21,260.33999999999997,261.5,263.01,344.26,663.7,663.7,263.99,166.94,674.63,131.43,0,508.33,110.56,354.33,242.3,242.3,306.73,306.73,316.17,308.3,310.89999999999998,98.86,280.37,554.75,575.99,338.41,157.16999999999999,157.16999999999999,493.7,416.04,827.53,196.66,478.6,528.59,592.19000000000005,204.33,390.43,312.26,543.35,230.9,455.39,84.35,478.6,332.2,320.49,308.07,245.43,156.97999999999999,59.33,132.72,503.46,338,126.72,250.99,558.36,569.15,326.63,337.27,337.27,247.51,513.26,125.94,125.94,60.82,60.82,406.57,330.01,325.66000000000003,729.4,324.52999999999997,266.95999999999998,779.17,506.54,248.44,301.27,301.27,53.76,26.7,188.63,79.47,154.07,251.3,226.52,611.03,611.03,518.64,524.42999999999995,352.27,350.46,406.57,537.29,346.37,111.82,350.24,233.35,156.59,607.35,154.55000000000001,843.07,843.07,843.07,51.74,241.25,102.92,195.06,558.36,224.01,316.27,141,141,151.37,407.02,406.57,348.82,233.84,233.84,233.84,372.18,108.33,394.54,434.86,301.42,337.27,159.30000000000001,520.45000000000005,209.82,333.84,224.61,153.79,351.78,351.78,351.78,530.62,54.67,91.81,186.17,186.17,186.17,161.88999999999999,402.29,151.66999999999999,403.93,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Guyzance",270.83999999999997,614.86,515.78,515.78,334.74,166.04,496.78,238.64,473,473,506.24,640.28,737.18,490.42,490.42,490.42,490.42,490.42,164.14,285.74,579.61,361.71,361.71,361.71,617.41999999999996,171.87,133.47,101.94,101.94,464.88,191.44,394.46,284.69,284.69,284.69,639.62,639.62,136.11000000000001,449.59,149.43,183.35,291.27999999999997,512.74,430.79,430.79,494.54,316.8,435.54,226.3,772.89,583.48,111.66,775.78,53.72,36.51,583.66999999999996,130.44,624.97,490.42,512.77,563.09,651.26,508.78,524.19000000000005,212.06,693.47,659.32,259.33999999999997,259.33999999999997,591.04999999999995,504.69,123.9,133.59,553.76,532.14,607.09,607.09,396.74,550.57000000000005,255.59,269.95999999999998,634.49,190.19,190.19,244.34,363.58,201.12,612.17999999999995,508.33,0,512.46,511.35,266.02999999999997,266.02999999999997,462.67,462.67,453.23,461.1,455.05,579.61,243.5,46.42,67.66,675.23,559.07000000000005,559.07000000000005,273.45999999999998,752.86,319.2,333.86,815.42,224.14,83.86,494.56,119.63,602.49,238.9,521.13,310.56,565.1,815.42,512.25,500.54,705.57,647.33000000000004,447.21,540.08000000000004,613.47,262.49,495.02,607.47,514.96,253.91,248.1,189.64,435.54,435.54,269.58,803.49,416.17,416.17,510.28,510.28,136.11000000000001,187.08,443.74,255.89,614.76,241.37,270.83999999999997,361.71,268.95,591.5,591.5,554.95000000000005,507.45,478.86,560.22,415.61,273.37,351.03,102.7,102.7,373.81,379.6,642.5,640.69000000000005,136.11000000000001,392.46,503.39,592.57000000000005,507.26,523.58000000000004,351.74,99.02,375.97,334.74,334.74,334.74,456.59,296.27999999999997,583.66999999999996,390.21,253.91,514.24,453.13,389.52,389.52,632.12,136.56,136.11000000000001,639.04999999999995,283.25,283.25,283.25,144.09,589.08000000000004,684.77,130.41,206.91,435.54,449.53,810.68,307.70999999999998,432.11,283.72000000000003,415.33,508.8,508.8,508.8,226.17,504.13,460.42,588.07000000000005,588.07000000000005,588.07000000000005,368.63,363.66,523.79999999999995,133.47,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hardwick",783.3,288.22000000000003,229.68,229.68,847.2,655.34,273.3,273.82,297.08,297.08,220.14,313.83999999999997,289.8,228.85,228.85,228.85,228.85,228.85,348.32,763.38,181.84,510.67,510.67,510.67,104.96,649.51,408.06,410.52,410.52,178.78,669.08,543.41999999999996,227.77,227.77,227.77,127.16,127.16,410.7,192.18,661.89,337.05,803.74,359.85,144.69,144.69,96.77,794.44,341.4,294.92,325.51,297.38,624.12,328.4,566.17999999999995,475.95,185.9,405.03,112.51,228.85,359.88,50.63,365.16,222.68,245.89,689.7,407.37,373.22,253.12,253.12,304.95,344.31,388.56,408.18,155.99,246.04,209.32,209.32,373.34,264.47000000000003,265.63,267.14,348.39,667.83,667.83,268.12,171.07,678.76,214.41,110.56,512.46,0,358.46,246.43,246.43,310.86,310.86,320.3,312.43,315.02999999999997,181.84,284.5,558.88,580.12,227.85,46.61,46.61,497.83,305.48,831.66,200.79,368.04,532.72,596.32000000000005,208.46,394.56,300.69,547.48,235.03,459.52,167.33,368.04,336.33,324.62,197.51,134.87,161.11000000000001,142.31,215.7,507.59,342.13,209.7,255.12,562.49,573.28,330.76,341.4,341.4,251.64,517.39,130.07,130.07,62.04,62.04,410.7,334.14,329.79,733.53,288.32,271.08999999999997,783.3,510.67,252.57,305.39999999999998,305.39999999999998,164.32,83.86,192.76,162.44999999999999,158.19999999999999,255.43,230.65,615.16,615.16,522.77,528.55999999999995,316.06,314.25,410.7,541.41999999999996,350.5,194.8,354.37,237.48,160.72,611.48,158.68,847.2,847.2,847.2,92.11,245.38,185.9,199.19,562.49,228.14,320.39999999999998,145.13,145.13,234.35,411.15,410.7,312.61,237.97,237.97,237.97,376.31,191.31,398.67,438.99,305.55,341.4,163.43,524.58000000000004,213.95,337.97,228.74,157.91999999999999,355.91,355.91,355.91,534.75,55.89,52.76,75.61,75.61,75.61,166.02,406.42,262.23,408.06,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Harwarden (Shotton, aka Shotton Paper)",642.36,324.87,128.78,128.78,706.26,442.77,85.16,405.92,61.38,61.38,146.69,350.29,447.19,370.75,370.75,370.75,370.75,370.75,471.61,550.80999999999995,425.61,251.94,251.94,251.94,463.42,436.94,440.94,409.41,409.41,179.68,456.51,284.69,359.87,359.87,359.87,485.62,485.62,443.58,329.92,459.38,469.15,662.8,1.39,222.14,222.14,340.54,581.87,82.67,427.02,482.9,293.49,623.01,485.79,555.09,474.84,429.67,437.91,470.97,370.75,1.42,409.09,361.27,135.78,112.57,477.13,403.48,369.33,385.22,385.22,301.06,26,431.37,441.06,399.76,242.15,453.09,453.09,114.61,260.58,397.73,399.24,344.5,455.26,455.26,400.22,313.75,466.19,458.18,354.33,511.35,358.46,0,378.53,378.53,50.67,50.67,58.12,50.25,79.33,425.61,416.6,557.77,541.15,385.24,405.07,405.07,239.1,462.87,690.72,343.47,525.42999999999995,320.14999999999998,524.95000000000005,204.57,427.1,312.5,334.91,231.14,200.79,411.1,525.42999999999995,46.8,45.69,415.58,493.33,205.72,386.08,459.47,248.86,16.329999999999998,453.47,103.34,349.92,360.71,462.86,82.67,82.67,383.74,513.5,262.17,262.17,356.28,356.28,443.58,466.24,67.61,520.96,324.77,403.19,642.36,251.94,384.67,301.51,301.51,408.09,353.45,188.87,406.22,295.94,387.53,362.75,614.04999999999995,614.04999999999995,264.04000000000002,269.83,352.51,350.7,443.58,282.69,24.7,438.57,4.2699999999999996,164.03,292.82,509.79,301.36,706.26,706.26,706.26,302.58999999999997,377.48,429.67,331.29,349.92,224.25,58.22,287.81,287.81,478.12,444.03,443.58,349.06,370.07,370.07,370.07,451.56,435.08,394.78,380.94,437.65,82.67,197.91,520.69000000000005,346.05,79.239999999999995,360.84,295.66000000000003,30.11,30.11,30.11,285.18,350.13,306.42,434.07,434.07,434.07,308.7,147.69,404.13,440.94,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hatfield Moor Max Refill",536.87,348.83,249.75,249.75,600.77,408.91,293.37,27.39,317.14999999999998,317.14999999999998,240.21,374.25,471.15,224.39,224.39,224.39,224.39,224.39,101.89,516.95000000000005,313.58,423.86,423.86,423.86,351.39,403.08,161.63,164.09,164.09,198.85,422.65,456.61,18.66,18.66,18.66,373.59,373.59,164.27,183.56,415.46,90.62,557.30999999999995,379.92,164.76,164.76,228.51,548.01,361.47,109.03,506.86,317.45,377.69,509.75,319.75,229.52,317.64,158.6,358.94,224.39,379.95,297.06,385.23,242.75,265.95999999999998,443.27,427.44,393.29,6.69,6.69,325.02,364.38,142.13,161.75,287.73,266.11,341.06,341.06,393.41,284.54000000000002,79.739999999999995,94.11,368.46,421.4,421.4,21.69,97.55,432.33,346.15,242.3,266.02999999999997,246.43,378.53,0,0,330.93,330.93,340.37,332.5,335.1,313.58,98.61,312.45,333.69,409.2,293.04000000000002,293.04000000000002,335.61,486.83,585.23,67.83,549.39,286.29000000000002,349.89,228.53,148.13,336.46,301.05,255.1,372.71,299.07,549.39,356.4,344.69,439.54,381.3,181.18,274.05,347.44,324.64,362.2,341.44,275.19,316.06,326.85000000000002,84.33,361.47,361.47,93.73,537.46,150.13999999999999,150.13999999999999,244.25,244.25,164.27,148.25,349.86,487.1,348.73,24.66,536.87,423.86,93.1,325.47000000000003,325.47000000000003,288.92,241.42,212.83,294.19,149.58000000000001,97.52,85,368.73,368.73,435.96,441.75,376.47,374.66,164.27,454.61,370.57,326.54000000000002,374.44,257.55,85.71,365.05,109.94,600.77,600.77,600.77,190.56,99.73,317.64,124.18,316.06,248.21,340.47,123.49,123.49,366.09,164.72,164.27,373.02,92.32,92.32,92.32,129.88,323.05,418.74,192.56,59.12,361.47,183.5,544.65,68.3,358.04,17.690000000000001,149.30000000000001,375.98,375.98,375.98,288.32,238.1,194.39,322.04000000000002,322.04000000000002,322.04000000000002,102.6,425.81,257.77,161.63,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hatfield Power Station",536.87,348.83,249.75,249.75,600.77,408.91,293.37,27.39,317.14999999999998,317.14999999999998,240.21,374.25,471.15,224.39,224.39,224.39,224.39,224.39,101.89,516.95000000000005,313.58,423.86,423.86,423.86,351.39,403.08,161.63,164.09,164.09,198.85,422.65,456.61,18.66,18.66,18.66,373.59,373.59,164.27,183.56,415.46,90.62,557.30999999999995,379.92,164.76,164.76,228.51,548.01,361.47,109.03,506.86,317.45,377.69,509.75,319.75,229.52,317.64,158.6,358.94,224.39,379.95,297.06,385.23,242.75,265.95999999999998,443.27,427.44,393.29,6.69,6.69,325.02,364.38,142.13,161.75,287.73,266.11,341.06,341.06,393.41,284.54000000000002,79.739999999999995,94.11,368.46,421.4,421.4,21.69,97.55,432.33,346.15,242.3,266.02999999999997,246.43,378.53,0,0,330.93,330.93,340.37,332.5,335.1,313.58,98.61,312.45,333.69,409.2,293.04000000000002,293.04000000000002,335.61,486.83,585.23,67.83,549.39,286.29000000000002,349.89,228.53,148.13,336.46,301.05,255.1,372.71,299.07,549.39,356.4,344.69,439.54,381.3,181.18,274.05,347.44,324.64,362.2,341.44,275.19,316.06,326.85000000000002,84.33,361.47,361.47,93.73,537.46,150.13999999999999,150.13999999999999,244.25,244.25,164.27,148.25,349.86,487.1,348.73,24.66,536.87,423.86,93.1,325.47000000000003,325.47000000000003,288.92,241.42,212.83,294.19,149.58000000000001,97.52,85,368.73,368.73,435.96,441.75,376.47,374.66,164.27,454.61,370.57,326.54000000000002,374.44,257.55,85.71,365.05,109.94,600.77,600.77,600.77,190.56,99.73,317.64,124.18,316.06,248.21,340.47,123.49,123.49,366.09,164.72,164.27,373.02,92.32,92.32,92.32,129.88,323.05,418.74,192.56,59.12,361.47,183.5,544.65,68.3,358.04,17.690000000000001,149.30000000000001,375.98,375.98,375.98,288.32,238.1,194.39,322.04000000000002,322.04000000000002,322.04000000000002,102.6,425.81,257.77,161.63,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hill Top Farm (Hole House Farm)",593.67999999999995,277.27,81.180000000000007,81.180000000000007,657.58,394.09,37.56,358.32,13.78,13.78,99.09,302.69,399.59,323.14999999999998,323.14999999999998,323.14999999999998,323.14999999999998,323.14999999999998,422.93,502.13,378.01,203.26,203.26,203.26,415.82,388.26,392.26,360.73,360.73,132.08000000000001,407.83,236.01,312.27,312.27,312.27,438.02,438.02,394.9,282.32,410.7,421.55,614.12,52.06,174.54,174.54,292.94,533.19000000000005,33.99,379.42,435.3,245.89,574.33000000000004,438.19,506.41,426.16,382.07,389.23,423.37,323.14999999999998,52.09,361.49,313.67,88.18,64.97,428.45,355.88,321.73,337.62,337.62,253.46,44.01,382.69,392.38,352.16,194.55,405.49,405.49,65.930000000000007,212.98,350.13,351.64,296.89999999999998,406.58,406.58,352.62,266.14999999999998,417.51,410.58,306.73,462.67,310.86,50.67,330.93,330.93,0,0,9.44,1.57,31.73,378.01,369,509.09,492.47,337.64,357.47,357.47,190.42,415.27,642.04,295.87,477.83,271.47000000000003,476.27,156.97,378.42,264.89999999999998,286.23,183.54,152.11000000000001,363.5,477.83,53.03,41.32,367.98,445.73,158.12,338.48,411.87,200.18,34.340000000000003,405.87,55.74,301.24,312.02999999999997,415.26,33.99,33.99,336.14,465.9,214.57,214.57,308.68,308.68,394.9,418.64,18.93,472.28,277.17,355.59,593.67999999999995,203.26,337.07,253.91,253.91,360.49,305.85000000000002,141.27000000000001,358.62,248.34,339.93,315.14999999999998,565.37,565.37,215.36,221.15,304.91000000000003,303.10000000000002,394.9,234.01,42.71,390.97,46.58,116.43,245.22,461.11,253.76,657.58,657.58,657.58,254.99,329.88,382.07,283.69,301.24,176.65,9.5399999999999991,240.21,240.21,430.52,395.35,394.9,301.45999999999998,322.47000000000003,322.47000000000003,322.47000000000003,402.88,387.48,347.18,332.26,390.05,33.99,150.31,473.09,298.45,30.56,313.24,248.06,48.12,48.12,48.12,236.5,302.52999999999997,258.82,386.47,386.47,386.47,261.10000000000002,99.01,356.53,392.26,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hole House Max Refill",593.67999999999995,277.27,81.180000000000007,81.180000000000007,657.58,394.09,37.56,358.32,13.78,13.78,99.09,302.69,399.59,323.14999999999998,323.14999999999998,323.14999999999998,323.14999999999998,323.14999999999998,422.93,502.13,378.01,203.26,203.26,203.26,415.82,388.26,392.26,360.73,360.73,132.08000000000001,407.83,236.01,312.27,312.27,312.27,438.02,438.02,394.9,282.32,410.7,421.55,614.12,52.06,174.54,174.54,292.94,533.19000000000005,33.99,379.42,435.3,245.89,574.33000000000004,438.19,506.41,426.16,382.07,389.23,423.37,323.14999999999998,52.09,361.49,313.67,88.18,64.97,428.45,355.88,321.73,337.62,337.62,253.46,44.01,382.69,392.38,352.16,194.55,405.49,405.49,65.930000000000007,212.98,350.13,351.64,296.89999999999998,406.58,406.58,352.62,266.14999999999998,417.51,410.58,306.73,462.67,310.86,50.67,330.93,330.93,0,0,9.44,1.57,31.73,378.01,369,509.09,492.47,337.64,357.47,357.47,190.42,415.27,642.04,295.87,477.83,271.47000000000003,476.27,156.97,378.42,264.89999999999998,286.23,183.54,152.11000000000001,363.5,477.83,53.03,41.32,367.98,445.73,158.12,338.48,411.87,200.18,34.340000000000003,405.87,55.74,301.24,312.02999999999997,415.26,33.99,33.99,336.14,465.9,214.57,214.57,308.68,308.68,394.9,418.64,18.93,472.28,277.17,355.59,593.67999999999995,203.26,337.07,253.91,253.91,360.49,305.85000000000002,141.27000000000001,358.62,248.34,339.93,315.14999999999998,565.37,565.37,215.36,221.15,304.91000000000003,303.10000000000002,394.9,234.01,42.71,390.97,46.58,116.43,245.22,461.11,253.76,657.58,657.58,657.58,254.99,329.88,382.07,283.69,301.24,176.65,9.5399999999999991,240.21,240.21,430.52,395.35,394.9,301.45999999999998,322.47000000000003,322.47000000000003,322.47000000000003,402.88,387.48,347.18,332.26,390.05,33.99,150.31,473.09,298.45,30.56,313.24,248.06,48.12,48.12,48.12,236.5,302.52999999999997,258.82,386.47,386.47,386.47,261.10000000000002,99.01,356.53,392.26,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Holford",584.24,286.70999999999998,90.62,90.62,648.14,384.65,47,367.76,23.22,23.22,108.53,312.13,409.03,332.59,332.59,332.59,332.59,332.59,413.49,492.69,387.45,193.82,193.82,193.82,425.26,378.82,382.82,351.29,351.29,141.52000000000001,398.39,226.57,321.70999999999998,321.70999999999998,321.70999999999998,447.46,447.46,385.46,291.76,401.26,430.99,604.67999999999995,59.51,183.98,183.98,302.38,523.75,24.55,388.86,444.74,255.33,564.89,447.63,496.97,416.72,391.51,379.79,432.81,332.59,59.54,370.93,323.11,97.62,74.41,419.01,365.32,331.17,347.06,347.06,262.89999999999998,51.46,373.25,382.94,361.6,203.99,414.93,414.93,56.49,222.42,359.57,361.08,306.33999999999997,397.14,397.14,362.06,275.58999999999997,408.07,420.02,316.17,453.23,320.3,58.12,340.37,340.37,9.44,9.44,0,7.87,41.17,387.45,378.44,499.65,483.03,347.08,366.91,366.91,180.98,424.71,632.6,305.31,487.27,262.02999999999997,466.83,166.41,368.98,274.33999999999997,276.79000000000002,192.98,142.66999999999999,372.94,487.27,62.47,50.76,377.42,455.17,167.56,347.92,421.31,190.74,41.79,415.31,65.180000000000007,291.8,302.58999999999997,424.7,24.55,24.55,345.58,475.34,224.01,224.01,318.12,318.12,385.46,428.08,9.49,462.84,286.61,365.03,584.24,193.82,346.51,263.35000000000002,263.35000000000002,369.93,315.29000000000002,150.71,368.06,257.77999999999997,349.37,324.58999999999997,555.92999999999995,555.92999999999995,205.92,211.71,314.35000000000002,312.54000000000002,385.46,224.57,50.16,400.41,54.03,125.87,254.66,451.67,263.2,648.14,648.14,648.14,264.43,339.32,391.51,293.13,291.8,186.09,0.1,249.65,249.65,439.96,385.91,385.46,310.89999999999998,331.91,331.91,331.91,393.44,396.92,356.62,322.82,399.49,24.55,159.75,482.53,307.89,21.12,322.68,257.5,55.57,55.57,55.57,227.06,311.97000000000003,268.26,395.91,395.91,395.91,270.54000000000002,89.57,365.97,382.82,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hollingsgreen (Hays Chemicals)",592.11,278.83999999999997,82.75,82.75,656.01,392.52,39.130000000000003,359.89,15.35,15.35,100.66,304.26,401.16,324.72000000000003,324.72000000000003,324.72000000000003,324.72000000000003,324.72000000000003,421.36,500.56,379.58,201.69,201.69,201.69,417.39,386.69,390.69,359.16,359.16,133.65,406.26,234.44,313.83999999999997,313.83999999999997,313.83999999999997,439.59,439.59,393.33,283.89,409.13,423.12,612.54999999999995,51.64,176.11,176.11,294.51,531.62,32.42,380.99,436.87,247.46,572.76,439.76,504.84,424.59,383.64,387.66,424.94,324.72000000000003,51.67,363.06,315.24,89.75,66.540000000000006,426.88,357.45,323.3,339.19,339.19,255.03,43.59,381.12,390.81,353.73,196.12,407.06,407.06,64.36,214.55,351.7,353.21,298.47000000000003,405.01,405.01,354.19,267.72000000000003,415.94,412.15,308.3,461.1,312.43,50.25,332.5,332.5,1.57,1.57,7.87,0,33.299999999999997,379.58,370.57,507.52,490.9,339.21,359.04,359.04,188.85,416.84,640.47,297.44,479.4,269.89999999999998,474.7,158.54,376.85,266.47000000000003,284.66000000000003,185.11,150.54,365.07,479.4,54.6,42.89,369.55,447.3,159.69,340.05,413.44,198.61,33.92,407.44,57.31,299.67,310.45999999999998,416.83,32.42,32.42,337.71,467.47,216.14,216.14,310.25,310.25,393.33,420.21,17.36,470.71,278.74,357.16,592.11,201.69,338.64,255.48,255.48,362.06,307.42,142.84,360.19,249.91,341.5,316.72000000000003,563.79999999999995,563.79999999999995,213.79,219.58,306.48,304.67,393.33,232.44,42.29,392.54,46.16,118,246.79,459.54,255.33,656.01,656.01,656.01,256.56,331.45,383.64,285.26,299.67,178.22,7.97,241.78,241.78,432.09,393.78,393.33,303.02999999999997,324.04000000000002,324.04000000000002,324.04000000000002,401.31,389.05,348.75,330.69,391.62,32.42,151.88,474.66,300.02,28.99,314.81,249.63,47.7,47.7,47.7,234.93,304.10000000000002,260.39,388.04,388.04,388.04,262.67,97.44,358.1,390.69,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Holmes Chapel",586.05999999999995,281.44,85.35,85.35,649.96,386.47,41.73,362.49,17.95,17.95,103.26,306.86,403.76,327.32,327.32,327.32,327.32,327.32,415.31,494.51,382.18,195.64,195.64,195.64,419.99,380.64,384.64,353.11,353.11,136.25,400.21,228.39,316.44,316.44,316.44,442.19,442.19,387.28,286.49,403.08,425.72,606.5,80.72,178.71,178.71,297.11,525.57000000000005,26.37,383.59,439.47,250.06,566.71,442.36,498.79,418.54,386.24,381.61,427.54,327.32,80.75,365.66,317.83999999999997,92.35,69.14,420.83,360.05,325.89999999999998,341.79,341.79,257.63,65.180000000000007,375.07,384.76,356.33,198.72,409.66,409.66,58.31,217.15,354.3,355.81,301.07,398.96,398.96,356.79,270.32,409.89,414.75,310.89999999999998,455.05,315.02999999999997,79.33,335.1,335.1,31.73,31.73,41.17,33.299999999999997,0,382.18,373.17,501.47,484.85,341.81,361.64,361.64,182.8,419.44,634.41999999999996,300.04000000000002,482,263.85000000000002,468.65,161.13999999999999,370.8,269.07,278.61,187.71,144.49,367.67,482,57.2,45.49,372.15,449.9,162.29,342.65,416.04,192.56,63,410.04,59.91,293.62,304.41000000000003,419.43,26.37,26.37,340.31,470.07,218.74,218.74,312.85000000000002,312.85000000000002,387.28,422.81,34.57,464.66,281.33999999999997,359.76,586.05999999999995,195.64,341.24,258.08,258.08,364.66,310.02,145.44,362.79,252.51,344.1,319.32,557.75,557.75,207.74,213.53,309.08,307.27,387.28,226.39,71.37,395.14,75.239999999999995,120.6,249.39,453.49,257.93,649.96,649.96,649.96,259.16000000000003,334.05,386.24,287.86,293.62,180.82,41.27,244.38,244.38,434.69,387.73,387.28,305.63,326.64,326.64,326.64,395.26,391.65,351.35,324.64,394.22,26.37,154.47999999999999,477.26,302.62,22.94,317.41000000000003,252.23,76.78,76.78,76.78,228.88,306.7,262.99,390.64,390.64,390.64,265.27,91.39,360.7,384.64,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Horndon",850.45,395.91,296.83,296.83,914.35,722.49,340.45,340.97,364.23,364.23,287.29000000000002,421.33,471.64,184.33,184.33,184.33,184.33,184.33,415.47,830.53,0,577.82000000000005,577.82000000000005,577.82000000000005,286.8,716.66,475.21,477.67,477.67,245.93,736.23,610.57000000000005,294.92,294.92,294.92,309,309,477.85,225.16,729.04,404.2,870.89,427,211.84,211.84,85.07,861.59,408.55,362.07,507.35,364.53,691.27,510.24,633.33000000000004,543.1,4.0599999999999996,472.18,294.35000000000002,184.33,427.03,232.47,432.31,289.83,313.04000000000002,756.85,474.52,440.37,320.27,320.27,372.1,411.46,455.71,475.33,53.21,313.19,27.48,27.48,440.49,331.62,332.78,334.29,415.54,734.98,734.98,335.27,238.22,745.91,32.57,98.86,579.61,181.84,425.61,313.58,313.58,378.01,378.01,387.45,379.58,382.18,0,351.65,626.03,647.27,409.69,228.45,228.45,564.98,487.32,898.81,267.94,549.88,599.87,663.47,275.61,461.71,383.54,614.63,302.18,526.66999999999996,35.43,549.88,403.48,391.77,379.35,316.70999999999998,228.26,39.53,33.86,574.74,409.28,27.86,322.27,629.64,640.42999999999995,397.91,408.55,408.55,318.79000000000002,584.54,197.22,197.22,132.1,132.1,477.85,401.29,396.94,800.68,395.81,338.24,850.45,577.82000000000005,319.72000000000003,372.55,372.55,152.62,97.98,259.91000000000003,59.67,225.35,322.58,297.8,682.31,682.31,589.91999999999996,595.71,423.55,421.74,477.85,608.57000000000005,417.65,12.96,421.52,304.63,227.87,678.63,225.83,914.35,914.35,914.35,123.02,312.52999999999997,4.0599999999999996,266.33999999999997,629.64,295.29000000000002,387.55,212.28,212.28,52.51,478.3,477.85,420.1,305.12,305.12,305.12,443.46,9.4700000000000006,465.82,506.14,372.7,408.55,230.58,591.73,281.10000000000002,405.12,295.89,225.07,423.06,423.06,423.06,601.9,125.95,163.09,257.45,257.45,257.45,233.17,473.57,150.94999999999999,475.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hornsea Max Refill",514.34,386.9,287.82,287.82,578.24,386.38,331.44,71.22,355.22,355.22,278.27999999999997,412.32,509.22,262.45999999999998,262.45999999999998,262.45999999999998,262.45999999999998,262.45999999999998,145.72,494.42,351.65,401.33,401.33,401.33,389.46,380.55,139.1,141.56,141.56,236.92,400.12,434.08,117.27,117.27,117.27,411.66,411.66,141.74,221.63,392.93,134.44999999999999,534.78,417.99,202.83,202.83,266.58,525.48,399.54,17.2,544.92999999999995,355.52,355.16,547.82000000000005,297.22000000000003,206.99,355.71,136.07,397.01,262.45999999999998,418.02,335.13,423.3,280.82,304.02999999999997,420.74,465.51,431.36,91.92,91.92,363.09,402.45,119.6,139.22,325.8,304.18,379.13,379.13,431.48,322.61,18.87,33.24,406.53,398.87,398.87,76.92,135.62,409.8,384.22,280.37,243.5,284.5,416.6,98.61,98.61,369,369,378.44,370.57,373.17,351.65,0,289.92,311.16000000000003,447.27,331.11,331.11,313.08,524.9,562.70000000000005,105.9,587.46,263.76,327.36,266.60000000000002,125.6,374.53,278.52,293.17,350.18,337.14,587.46,394.47,382.76,477.61,419.37,219.25,312.12,385.51,302.11,400.27,379.51,313.26,293.52999999999997,304.32,128.16,399.54,399.54,32.86,575.53,188.21,188.21,282.32,282.32,141.74,56.42,387.93,464.57,386.8,73.95,514.34,401.33,32.229999999999997,363.54,363.54,326.99,279.49,250.9,332.26,187.65,36.65,123.07,346.2,346.2,413.43,419.22,414.54,412.73,141.74,432.08,408.64,364.61,412.51,295.62,123.78,342.52,148.01,578.24,578.24,578.24,228.63,59.56,355.71,162.25,293.52999999999997,286.27999999999997,378.54,161.56,161.56,404.16,142.19,141.74,411.09,46.53,46.53,46.53,150.06,361.12,456.81,170.03,102.95,399.54,221.57,582.72,70.989999999999995,396.11,116.3,187.37,414.05,414.05,414.05,265.79000000000002,276.17,232.46,360.11,360.11,360.11,140.66999999999999,403.28,295.83999999999997,139.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Humbleton",232.78,661.28,562.20000000000005,562.20000000000005,296.68,127.98,543.20000000000005,285.06,519.41999999999996,519.41999999999996,552.66,686.7,783.6,536.84,536.84,536.84,536.84,536.84,210.56,247.68,626.03,408.13,408.13,408.13,663.84,133.81,179.89,148.36000000000001,148.36000000000001,511.3,153.38,440.88,331.11,331.11,331.11,686.04,686.04,182.53,496.01,111.37,229.77,253.22,559.16,477.21,477.21,540.96,278.74,481.96,272.72000000000003,819.31,629.9,73.599999999999994,822.2,15.66,82.93,630.09,176.86,671.39,536.84,559.19000000000005,609.51,697.68,555.20000000000005,570.61,174,739.89,705.74,305.76,305.76,637.47,551.11,170.32,180.01,600.17999999999995,578.55999999999995,653.51,653.51,443.16,596.99,302.01,316.38,680.91,152.13,152.13,290.76,410,163.06,658.6,554.75,46.42,558.88,557.77,312.45,312.45,509.09,509.09,499.65,507.52,501.47,626.03,289.92,0,29.6,721.65,605.49,605.49,319.88,799.28,281.14,380.28,861.84,250.6,45.8,540.98,166.05,648.91,236.72,567.54999999999995,356.98,611.52,861.84,558.66999999999996,546.96,751.99,693.75,493.63,586.5,659.89,308.91000000000003,541.44000000000005,653.89,561.38,220.83,210.04,236.06,481.96,481.96,316,849.91,462.59,462.59,556.70000000000005,556.70000000000005,182.53,233.5,490.16,217.83,661.18,287.79000000000002,232.78,408.13,315.37,637.91999999999996,637.91999999999996,601.37,553.87,525.28,606.64,462.03,319.79000000000002,397.45,56.28,56.28,420.23,426.02,688.92,687.11,182.53,438.88,549.80999999999995,638.99,553.67999999999995,570,398.16,60.96,422.39,296.68,296.68,296.68,503.01,342.7,630.09,436.63,220.83,560.66,499.55,435.94,435.94,678.54,182.98,182.53,685.47,329.67,329.67,329.67,190.51,635.5,731.19,176.83,253.33,481.96,495.95,857.1,354.13,478.53,330.14,461.75,555.22,555.22,555.22,272.58999999999997,550.54999999999995,506.84,634.49,634.49,634.49,415.05,410.08,570.22,179.89,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Hume",254.02,682.52,570.20000000000005,570.20000000000005,317.92,98.38,526.58000000000004,306.3,502.8,502.8,573.9,707.94,804.84,558.08000000000004,558.08000000000004,558.08000000000004,558.08000000000004,558.08000000000004,231.8,218.08,647.27,391.51,391.51,391.51,685.08,104.21,201.13,169.6,169.6,532.54,123.78,424.26,352.35,352.35,352.35,707.28,707.28,203.77,517.25,81.77,251.01,274.45999999999998,542.54,498.45,498.45,562.20000000000005,249.14,465.34,293.95999999999998,840.55,651.14,94.84,843.44,13.94,104.17,651.33000000000004,198.1,692.63,558.08000000000004,542.57000000000005,630.75,718.92,576.44000000000005,553.99,144.4,761.13,726.98,327,327,658.71,534.49,191.56,201.25,621.41999999999996,599.79999999999995,674.75,674.75,426.54,618.23,323.25,337.62,702.15,122.53,122.53,312,431.24,133.46,679.84,575.99,67.66,580.12,541.15,333.69,333.69,492.47,492.47,483.03,490.9,484.85,647.27,311.16000000000003,29.6,0,742.89,626.73,626.73,303.26,820.52,302.38,401.52,883.08,221,16.2,562.22,187.29,670.15,207.12,588.79,340.36,632.76,883.08,542.04999999999995,530.34,773.23,714.99,514.87,607.74,681.13,292.29000000000002,524.82000000000005,675.13,544.76,191.23,180.44,257.3,465.34,465.34,337.24,871.15,483.83,483.83,577.94000000000005,577.94000000000005,203.77,254.74,473.54,188.23,682.42,309.02999999999997,254.02,391.51,336.61,659.16,659.16,622.61,575.11,546.52,627.88,483.27,341.03,418.69,85.88,85.88,403.61,409.4,710.16,708.35,203.77,422.26,533.19000000000005,660.23,537.05999999999995,591.24,419.4,31.36,443.63,317.92,317.92,317.92,524.25,363.94,651.33000000000004,457.87,191.23,581.9,482.93,457.18,457.18,699.78,204.22,203.77,706.71,350.91,350.91,350.91,211.75,656.74,752.43,198.07,274.57,465.34,517.19000000000005,878.34,375.37,461.91,351.38,482.99,538.6,538.6,538.6,255.97,571.79,528.08000000000004,655.73,655.73,655.73,436.29,393.46,591.46,201.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ilchester",927.87,60.37,256.45999999999998,256.45999999999998,991.77,728.28,300.08,436.59,323.86,323.86,238.55,85.99,61.95,401.42,401.42,401.42,401.42,401.42,511.09,836.32,409.69,537.45000000000005,537.45000000000005,537.45000000000005,122.89,722.45,570.83000000000004,573.29,573.29,307.36,742.02,570.20000000000005,390.54,390.54,390.54,105.65,105.65,573.47,360.59,744.89,499.82,948.31,386.63,244.44,244.44,324.62,867.38,368.18,457.69,97.66,109.55,786.89,100.55,728.95,638.72,413.75,567.79999999999995,130.44,401.42,386.66,212.18,254.01,263.45999999999998,272.67,762.64,296.22000000000003,262.07,415.89,415.89,84.18,371.09,551.33000000000004,570.95000000000005,383.84,143.09,437.17,437.17,400.12,153.32,428.4,429.91,237.24,740.77,740.77,430.89,344.42,751.7,442.26,338.41,675.23,227.85,385.24,409.2,409.2,337.64,337.64,347.08,339.21,341.81,409.69,447.27,721.65,742.89,0,183.77,183.77,524.61,77.63,976.23,374.14,140.19,605.66,759.09,180.67,557.33000000000004,72.84,620.41999999999996,158.66999999999999,486.3,395.18,140.19,363.11,351.4,30.34,152.80000000000001,228.02,370.16,443.55,534.37,368.91,437.55,281.89999999999998,635.42999999999995,646.22,493.53,368.18,368.18,414.41,406.24,292.83999999999997,292.83999999999997,289.89,289.89,573.47,496.91,356.57,806.47,60.47,433.86,927.87,537.45000000000005,415.34,194.25,194.25,392.17,311.70999999999998,196.37,390.3,326.61,418.2,393.42,777.93,777.93,549.54999999999995,555.34,88.21,86.4,573.47,568.20000000000005,377.28,422.65,381.15,255.89,323.49,774.25,332.03,991.77,991.77,991.77,319.95999999999998,408.15,413.75,361.96,635.42999999999995,160.99,347.18,318.48,318.48,462.2,573.91999999999996,573.47,84.76,400.74,400.74,400.74,539.08000000000004,419.16,287.52,601.76,468.32,368.18,325.58999999999997,413.43,376.72,364.75,391.51,326.33,382.69,382.69,382.69,570.69000000000005,283.74,280.61,220.75,220.75,220.75,339.37,433.2,434.8,570.83000000000004,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ipsden",829.91,244.14,276.29000000000002,276.29000000000002,893.81,701.95,319.91000000000003,320.43,343.69,343.69,266.75,269.76,245.72,275.45999999999998,275.45999999999998,275.45999999999998,275.45999999999998,275.45999999999998,394.93,809.99,228.45,557.28,557.28,557.28,60.88,696.12,454.67,457.13,457.13,225.39,715.69,590.03,274.38,274.38,274.38,83.08,83.08,457.31,238.79,708.5,383.66,850.35,406.46,191.3,191.3,143.38,841.05,388.01,341.53,281.43,293.32,670.73,284.32,612.79,522.55999999999995,232.51,451.64,68.430000000000007,275.45999999999998,406.49,30.94,411.77,269.29000000000002,292.5,736.31,453.98,419.83,299.73,299.73,267.95,390.92,435.17,454.79,202.6,292.64999999999998,255.93,255.93,419.95,311.08,312.24,313.75,395,714.44,714.44,314.73,217.68,725.37,261.02,157.16999999999999,559.07000000000005,46.61,405.07,293.04000000000002,293.04000000000002,357.47,357.47,366.91,359.04,361.64,228.45,331.11,605.49,626.73,183.77,0,0,544.44000000000005,261.39999999999998,878.27,247.4,323.95999999999998,579.33000000000004,642.92999999999995,255.07,441.17,256.61,594.09,281.64,506.13,213.94,323.95999999999998,382.94,371.23,153.43,90.79,207.72,188.92,262.31,554.20000000000005,388.74,256.31,301.73,609.1,619.89,377.37,388.01,388.01,298.25,564,176.68,176.68,108.65,108.65,457.31,380.75,376.4,780.14,244.24,317.7,829.91,557.28,299.18,352.01,352.01,210.93,130.47,239.37,209.06,204.81,302.04000000000002,277.26,661.77,661.77,569.38,575.16999999999996,271.98,270.17,457.31,588.03,397.11,241.41,400.98,284.08999999999997,207.33,658.09,205.29,893.81,893.81,893.81,138.72,291.99,232.51,245.8,609.1,274.75,367.01,191.74,191.74,280.95999999999998,457.76,457.31,268.52999999999997,284.58,284.58,284.58,422.92,237.92,445.28,485.6,352.16,388.01,210.04,571.19000000000005,260.56,384.58,275.35000000000002,204.53,402.52,402.52,402.52,581.36,102.5,99.37,36.979999999999997,36.979999999999997,36.979999999999997,212.63,453.03,308.83999999999997,454.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ipsden 2",829.91,244.14,276.29000000000002,276.29000000000002,893.81,701.95,319.91000000000003,320.43,343.69,343.69,266.75,269.76,245.72,275.45999999999998,275.45999999999998,275.45999999999998,275.45999999999998,275.45999999999998,394.93,809.99,228.45,557.28,557.28,557.28,60.88,696.12,454.67,457.13,457.13,225.39,715.69,590.03,274.38,274.38,274.38,83.08,83.08,457.31,238.79,708.5,383.66,850.35,406.46,191.3,191.3,143.38,841.05,388.01,341.53,281.43,293.32,670.73,284.32,612.79,522.55999999999995,232.51,451.64,68.430000000000007,275.45999999999998,406.49,30.94,411.77,269.29000000000002,292.5,736.31,453.98,419.83,299.73,299.73,267.95,390.92,435.17,454.79,202.6,292.64999999999998,255.93,255.93,419.95,311.08,312.24,313.75,395,714.44,714.44,314.73,217.68,725.37,261.02,157.16999999999999,559.07000000000005,46.61,405.07,293.04000000000002,293.04000000000002,357.47,357.47,366.91,359.04,361.64,228.45,331.11,605.49,626.73,183.77,0,0,544.44000000000005,261.39999999999998,878.27,247.4,323.95999999999998,579.33000000000004,642.92999999999995,255.07,441.17,256.61,594.09,281.64,506.13,213.94,323.95999999999998,382.94,371.23,153.43,90.79,207.72,188.92,262.31,554.20000000000005,388.74,256.31,301.73,609.1,619.89,377.37,388.01,388.01,298.25,564,176.68,176.68,108.65,108.65,457.31,380.75,376.4,780.14,244.24,317.7,829.91,557.28,299.18,352.01,352.01,210.93,130.47,239.37,209.06,204.81,302.04000000000002,277.26,661.77,661.77,569.38,575.16999999999996,271.98,270.17,457.31,588.03,397.11,241.41,400.98,284.08999999999997,207.33,658.09,205.29,893.81,893.81,893.81,138.72,291.99,232.51,245.8,609.1,274.75,367.01,191.74,191.74,280.95999999999998,457.76,457.31,268.52999999999997,284.58,284.58,284.58,422.92,237.92,445.28,485.6,352.16,388.01,210.04,571.19000000000005,260.56,384.58,275.35000000000002,204.53,402.52,402.52,402.52,581.36,102.5,99.37,36.979999999999997,36.979999999999997,36.979999999999997,212.63,453.03,308.83999999999997,454.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Keld",404.47,464.24,268.14999999999998,268.14999999999998,468.37,204.88,224.53,308.22000000000003,200.75,200.75,286.06,489.66,586.55999999999995,510.12,510.12,510.12,510.12,510.12,233.72,312.92,564.98,89.46,89.46,89.46,602.79,199.05,203.05,171.52,171.52,319.05,218.62,122.21,354.27,354.27,354.27,624.99,624.99,205.69,469.29,221.49,252.93,424.91,240.49,361.51,361.51,479.91,343.98,163.29,295.88,622.27,432.86,385.12,625.16,317.2,236.95,569.04,200.02,610.34,510.12,240.52,548.46,500.64,275.14999999999998,251.94,239.24,542.85,508.7,328.92,328.92,440.43,232.44,193.48,203.17,539.13,381.52,592.46,592.46,124.49,399.95,325.17,339.54,483.87,217.37,217.37,313.92,433.16,228.3,597.54999999999995,493.7,273.45999999999998,497.83,239.1,335.61,335.61,190.42,190.42,180.98,188.85,182.8,564.98,313.08,319.88,303.26,524.61,544.44000000000005,544.44000000000005,0,602.24,452.83,403.44,664.8,82.26,287.06,343.94,189.21,451.87,97.02,370.51,38.31,550.47,664.8,240,228.29,554.95000000000005,632.70000000000005,345.09,525.45000000000005,598.84,86.38,222.77,592.84,242.71,112.03,122.82,259.22000000000003,163.29,163.29,339.16,652.87,401.54,401.54,495.65,495.65,205.69,256.66000000000003,171.49,283.07,464.14,310.95,404.47,89.46,338.53,440.88,440.88,547.46,492.82,328.24,545.59,435.31,342.95,420.61,376.16,376.16,101.56,107.35,491.88,490.07,205.69,120.21,231.14,577.94000000000005,235.01,303.39999999999998,421.32,271.89999999999998,440.73,468.37,468.37,468.37,441.96,365.86,569.04,459.79,112.03,363.62,180.88,427.18,427.18,617.49,206.14,205.69,488.43,352.83,352.83,352.83,213.67,574.45000000000005,534.15,143.05000000000001,276.49,163.29,337.28,660.06,377.29,159.86000000000001,353.3,435.03,236.55,236.55,236.55,84.29,489.5,445.79,573.44000000000005,573.44000000000005,573.44000000000005,438.21,91.41,543.5,203.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Kenn",1005.5,138,334.09,334.09,1069.4000000000001,805.91,377.71,514.22,401.49,401.49,316.18,163.62,15.68,479.05,479.05,479.05,479.05,479.05,588.72,913.95,487.32,615.08000000000004,615.08000000000004,615.08000000000004,200.52,800.08,648.46,650.91999999999996,650.91999999999996,384.99,819.65,647.83000000000004,468.17,468.17,468.17,183.28,183.28,651.1,438.22,822.52,577.45000000000005,1025.94,464.26,322.07,322.07,402.25,945.01,445.81,535.32000000000005,20.03,187.18,864.52,22.92,806.58,716.35,491.38,645.42999999999995,208.07,479.05,464.29,289.81,331.64,341.09,350.3,840.27,373.85,339.7,493.52,493.52,161.81,448.72,628.96,648.58000000000004,461.47,220.72,514.79999999999995,514.79999999999995,477.75,230.95,506.03,507.54,314.87,818.4,818.4,508.52,422.05,829.33,519.89,416.04,752.86,305.48,462.87,486.83,486.83,415.27,415.27,424.71,416.84,419.44,487.32,524.9,799.28,820.52,77.63,261.39999999999998,261.39999999999998,602.24,0,1053.8599999999999,451.77,62.56,683.29,836.72,258.3,634.96,150.47,698.05,236.3,563.92999999999995,472.81,62.56,440.74,429.03,107.97,230.43,305.64999999999998,447.79,521.17999999999995,612,446.54,515.17999999999995,359.53,713.06,723.85,571.16,445.81,445.81,492.04,483.87,370.47,370.47,367.52,367.52,651.1,574.54,434.2,884.1,138.1,511.49,1005.5,615.08000000000004,492.97,271.88,271.88,469.8,389.34,274,467.93,404.24,495.83,471.05,855.56,855.56,627.17999999999995,632.97,165.84,164.03,651.1,645.83000000000004,454.91,500.28,458.78,333.52,401.12,851.88,409.66,1069.4000000000001,1069.4000000000001,1069.4000000000001,397.59,485.78,491.38,439.59,713.06,238.62,424.81,396.11,396.11,539.83000000000004,651.54999999999995,651.1,162.38999999999999,478.37,478.37,478.37,616.71,496.79,365.15,679.39,545.95000000000005,445.81,403.22,491.06,454.35,442.38,469.14,403.96,460.32,460.32,460.32,648.32000000000005,361.37,358.24,298.38,298.38,298.38,417,510.83,512.42999999999995,648.46,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Kinknockie",48.36,915.86,719.77,719.77,15.54,259.61,676.15,557.84,652.37,652.37,737.68,941.28,1038.18,809.62,809.62,809.62,809.62,809.62,483.34,139.91,898.81,541.08000000000004,541.08000000000004,541.08000000000004,936.62,253.78,452.67,421.14,421.14,770.67,234.21,573.83000000000004,603.89,603.89,603.89,958.82,958.82,455.31,768.79,276.22000000000003,502.55,68.8,692.11,749.99,749.99,813.74,110.22,614.91,545.5,1073.8900000000001,884.48,207.54,1076.78,288.44,355.71,902.87,449.64,944.17,809.62,692.14,882.29,952.26,726.77,703.56,213.59,994.47,960.32,578.54,578.54,892.05,684.06,443.1,452.79,872.96,833.14,926.29,926.29,576.11,851.57,574.79,589.16,935.49,272.10000000000002,272.10000000000002,563.54,682.78,224.67,931.38,827.53,319.2,831.66,690.72,585.23,585.23,642.04,642.04,632.6,640.47,634.41999999999996,898.81,562.70000000000005,281.14,302.38,976.23,878.27,878.27,452.83,1053.8599999999999,0,653.05999999999995,1116.42,370.57,318.58,795.56,438.83,903.49,356.69,822.13,489.93,884.3,1116.42,691.62,679.91,1006.57,966.53,766.41,859.28,932.67,441.86,674.39,926.67,694.33,340.8,330.01,508.84,614.91,614.91,588.78,1104.49,735.37,735.37,829.48,829.48,455.31,506.28,623.11,173.43,915.76,560.57000000000005,48.36,541.08000000000004,588.15,892.5,892.5,874.15,826.65,779.86,879.42,734.81,592.57000000000005,670.23,337.42,337.42,553.17999999999995,558.97,943.5,941.69,455.31,571.83000000000004,682.76,911.77,686.63,755.02,670.94,326.63,695.17,15.54,15.54,15.54,775.79,615.48,902.87,709.41,340.8,815.24,632.5,708.72,708.72,951.32,455.76,455.31,940.05,602.45000000000005,602.45000000000005,602.45000000000005,463.29,908.28,985.77,449.61,526.11,614.91,768.73,1111.68,626.91,611.48,602.91999999999996,734.53,688.17,688.17,688.17,405.54,823.33,779.62,907.27,907.27,907.27,687.83,543.03,843,452.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Kirkstead",604.70000000000005,313.77,214.69,214.69,668.6,476.74,258.31,95.22,282.08999999999997,282.08999999999997,205.15,339.19,436.09,156.56,156.56,156.56,156.56,156.56,169.72,584.78,267.94,491.69,491.69,491.69,305.75,470.91,229.46,231.92,231.92,163.79,490.48,524.44000000000005,49.17,49.17,49.17,327.95,327.95,232.1,115.73,483.29,158.44999999999999,625.14,344.86,129.69999999999999,129.69999999999999,182.87,615.84,326.41000000000003,116.32,471.8,282.39,445.52,474.69,387.58,297.35000000000002,272,226.43,313.3,156.56,344.89,251.42,350.17,207.69,230.9,511.1,392.38,358.23,74.52,74.52,289.95999999999998,329.32,209.96,229.58,242.09,231.05,295.42,295.42,358.35,249.48,87.03,88.54,333.4,489.23,489.23,89.52,29.72,500.16,300.51,196.66,333.86,200.79,343.47,67.83,67.83,295.87,295.87,305.31,297.44,300.04000000000002,267.94,105.9,380.28,401.52,374.14,247.4,247.4,403.44,451.77,653.05999999999995,0,514.33000000000004,354.12,417.72,193.47,215.96,301.39999999999998,368.88,220.04,440.54,253.43,514.33000000000004,321.33999999999997,309.63,398.3,335.66,146.12,228.41,301.8,392.47,327.14,295.8,240.13,383.89,394.68,152.16,326.41000000000003,326.41000000000003,73.040000000000006,502.4,95.98,95.98,198.61,198.61,232.1,155.54,314.8,554.92999999999995,313.67,92.49,604.70000000000005,491.69,73.97,290.41000000000003,290.41000000000003,221.09,195.78,177.77,248.55,81.75,76.83,52.05,436.56,436.56,503.79,509.58,341.41,339.6,232.1,522.44000000000005,335.51,280.89999999999998,339.38,222.49,52.76,432.88,42.11,668.6,668.6,668.6,144.91999999999999,66.78,272,91.23,383.89,213.15,305.41000000000003,55.66,55.66,320.45,232.55,232.1,337.96,59.37,59.37,59.37,197.71,277.41000000000003,383.68,260.39,126.95,326.41000000000003,148.44,509.59,35.35,322.98,50.14,81.47,340.92,340.92,340.92,356.15,192.46,148.75,276.39999999999998,276.39999999999998,276.39999999999998,34.770000000000003,391.43,189.94,229.46,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Langage Power Station",1068.06,200.56,396.65,396.65,1131.96,868.47,440.27,576.78,464.05,464.05,378.74,226.18,78.239999999999995,541.61,541.61,541.61,541.61,541.61,651.28,976.51,549.88,677.64,677.64,677.64,263.08,862.64,711.02,713.48,713.48,447.55,882.21,710.39,530.73,530.73,530.73,245.84,245.84,713.66,500.78,885.08,640.01,1088.5,526.82000000000005,384.63,384.63,464.81,1007.57,508.37,597.88,43.69,249.74,927.08,39.64,869.14,778.91,553.94000000000005,707.99,270.63,541.61,526.85,352.37,394.2,403.65,412.86,902.83,436.41,402.26,556.08000000000004,556.08000000000004,224.37,511.28,691.52,711.14,524.03,283.27999999999997,577.36,577.36,540.30999999999995,293.51,568.59,570.1,377.43,880.96,880.96,571.08000000000004,484.61,891.89,582.45000000000005,478.6,815.42,368.04,525.42999999999995,549.39,549.39,477.83,477.83,487.27,479.4,482,549.88,587.46,861.84,883.08,140.19,323.95999999999998,323.95999999999998,664.8,62.56,1116.42,514.33000000000004,0,745.85,899.28,320.86,697.52,213.03,760.61,298.86,626.49,535.37,0,503.3,491.59,170.53,292.99,368.21,510.35,583.74,674.56,509.1,577.74,422.09,775.62,786.41,633.72,508.37,508.37,554.6,546.42999999999995,433.03,433.03,430.08,430.08,713.66,637.1,496.76,946.66,200.66,574.04999999999995,1068.06,677.64,555.53,334.44,334.44,532.36,451.9,336.56,530.49,466.8,558.39,533.61,918.12,918.12,689.74,695.53,228.4,226.59,713.66,708.39,517.47,562.84,521.34,396.08,463.68,914.44,472.22,1131.96,1131.96,1131.96,460.15,548.34,553.94000000000005,502.15,775.62,301.18,487.37,458.67,458.67,602.39,714.11,713.66,224.95,540.92999999999995,540.92999999999995,540.92999999999995,679.27,559.35,427.71,741.95,608.51,508.37,465.78,553.62,516.91,504.94,531.70000000000005,466.52,522.88,522.88,522.88,710.88,423.93,420.8,360.94,360.94,360.94,479.56,573.39,574.99,711.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Langholm",322.20999999999998,545.29,349.2,349.2,386.11,122.62,305.58,258.89999999999998,281.8,281.8,367.11,570.71,667.61,510.68,510.68,510.68,510.68,510.68,184.4,230.66,599.87,170.51,170.51,170.51,637.67999999999995,116.79,153.72999999999999,122.2,122.2,400.1,136.36000000000001,203.26,304.95,304.95,304.95,659.88,659.88,156.37,469.85,139.22999999999999,203.61,342.65,321.54000000000002,442.56,442.56,514.79999999999995,261.72000000000003,244.34,246.56,703.32,513.91,315.83999999999997,706.21,234.94,187.63,603.92999999999995,150.69999999999999,645.23,510.68,321.57,583.35,581.69000000000005,356.2,332.99,156.97999999999999,623.9,589.75,279.60000000000002,279.60000000000002,521.48,313.49,144.16,153.85,574.02,462.57,627.35,627.35,205.54,481,275.85000000000002,290.22000000000003,564.91999999999996,135.11000000000001,135.11000000000001,264.60000000000002,383.84,146.04,632.44000000000005,528.59,224.14,532.72,320.14999999999998,286.29000000000002,286.29000000000002,271.47000000000003,271.47000000000003,262.02999999999997,269.89999999999998,263.85000000000002,599.87,263.76,250.6,221,605.66,579.33000000000004,579.33000000000004,82.26,683.29,370.57,354.12,745.85,0,204.8,424.99,139.88999999999999,532.91999999999996,47.7,451.56,119.36,585.36,745.85,321.05,309.33999999999997,636,667.59,426.14,560.34,633.73,71.290000000000006,303.82,627.73,323.76,29.77,40.56,209.9,244.34,244.34,289.83999999999997,733.92,436.43,436.43,530.54,530.54,156.37,207.34,252.54,200.81,545.19000000000005,261.63,322.20999999999998,170.51,289.20999999999998,521.92999999999995,521.92999999999995,575.21,527.71,409.29,580.48,435.87,293.63,371.29,306.88,306.88,182.61,188.4,572.92999999999995,571.12,156.37,201.26,312.19,612.83000000000004,316.06,384.45,372,189.64,396.23,386.11,386.11,386.11,476.85,316.54000000000002,603.92999999999995,410.47,29.77,444.67,261.93,409.78,409.78,652.38,156.82,156.37,569.48,303.51,303.51,303.51,164.35,609.34,615.20000000000005,93.73,227.17,244.34,418.33,741.11,327.97,240.91,303.98,435.59,317.60000000000002,317.60000000000002,317.60000000000002,34.97,524.39,480.68,608.33000000000004,608.33000000000004,608.33000000000004,388.89,172.46,544.05999999999995,153.72999999999999,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Lauderhill",270.22000000000003,698.72,554,554,334.12,82.18,510.38,322.5,486.6,486.6,571.91,724.14,821.04,574.28,574.28,574.28,574.28,574.28,248,201.88,663.47,375.31,375.31,375.31,701.28,88.01,217.33,185.8,185.8,548.74,107.58,408.06,368.55,368.55,368.55,723.48,723.48,219.97,533.45000000000005,65.569999999999993,267.20999999999998,290.66000000000003,526.34,514.65,514.65,578.4,232.94,449.14,310.16000000000003,856.75,667.34,111.04,859.64,30.14,120.37,667.53,214.3,708.83,574.28,526.37,646.95000000000005,735.12,561,537.79,128.19999999999999,777.33,743.18,343.2,343.2,674.91,518.29,207.76,217.45,637.62,616,690.95,690.95,410.34,634.42999999999995,339.45,353.82,718.35,106.33,106.33,328.2,447.44,117.26,696.04,592.19000000000005,83.86,596.32000000000005,524.95000000000005,349.89,349.89,476.27,476.27,466.83,474.7,468.65,663.47,327.36,45.8,16.2,759.09,642.92999999999995,642.92999999999995,287.06,836.72,318.58,417.72,899.28,204.8,0,578.41999999999996,203.49,686.35,190.92,604.99,324.16000000000003,648.96,899.28,525.85,514.14,789.43,731.19,531.07000000000005,623.94000000000005,697.33,276.08999999999997,508.62,691.33,528.55999999999995,175.03,164.24,273.5,449.14,449.14,353.44,887.35,500.03,500.03,594.14,594.14,219.97,270.94,457.34,172.03,698.62,325.23,270.22000000000003,375.31,352.81,675.36,675.36,638.80999999999995,591.30999999999995,562.72,644.08000000000004,499.47,357.23,434.89,102.08,102.08,387.41,393.2,726.36,724.55,219.97,406.06,516.99,676.43,520.86,589.25,435.6,15.16,459.83,334.12,334.12,334.12,540.45000000000005,380.14,667.53,474.07,175.03,598.1,466.73,473.38,473.38,715.98,220.42,219.97,722.91,367.11,367.11,367.11,227.95,672.94,768.63,214.27,290.77,449.14,533.39,894.54,391.57,445.71,367.58,499.19,522.4,522.4,522.4,239.77,587.99,544.28,671.93,671.93,671.93,452.49,377.26,607.66,217.33,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Leamington",747.2,120.3,75.790000000000006,75.790000000000006,811.1,547.61,119.41,255.92,143.19,143.19,57.88,145.72,242.62,220.75,220.75,220.75,220.75,220.75,330.42,655.65,275.61,356.78,356.78,356.78,303.56,541.78,390.16,392.62,392.62,126.69,561.35,389.53,209.87,209.87,209.87,286.32,286.32,392.8,179.92,564.22,319.14999999999998,767.64,205.96,63.77,63.77,190.54,686.71,187.51,277.02,278.33,88.92,606.22,281.22000000000003,548.28,458.05,279.67,387.13,311.11,220.75,205.99,259.08999999999997,156.69999999999999,82.79,92,581.97,198.91,164.76,235.22,235.22,96.49,190.42,370.66,390.28,249.76,37.58,303.08999999999997,303.08999999999997,219.45,56.01,247.73,249.24,139.93,560.1,560.1,250.22,163.75,571.03,308.18,204.33,494.56,208.46,204.57,228.53,228.53,156.97,156.97,166.41,158.54,161.13999999999999,275.61,266.60000000000002,540.98,562.22,180.67,255.07,255.07,343.94,258.3,795.56,193.47,320.86,424.99,578.41999999999996,0,376.66,107.93,439.75,61.36,305.63,261.10000000000002,320.86,182.44,170.73,211.01,333.47,47.35,236.08,309.47000000000003,353.7,188.24,303.47000000000003,101.23,454.76,465.55,312.86,187.51,187.51,233.74,308.93,112.17,112.17,206.28,206.28,392.8,316.24,175.9,625.79999999999995,120.2,253.19,747.2,356.78,234.67,96.94,96.94,258.08999999999997,203.45,15.7,256.22000000000003,145.94,237.53,212.75,597.26,597.26,368.88,374.67,147.94,146.13,392.8,387.53,196.61,288.57,200.48,75.22,142.82,593.58000000000004,151.36000000000001,811.1,811.1,811.1,152.59,227.48,279.67,181.29,454.76,19.68,166.51,137.81,137.81,328.12,393.25,392.8,144.49,220.07,220.07,220.07,358.41,285.08,190.21,421.09,287.64999999999998,187.51,144.91999999999999,316.12,196.05,184.08,210.84,145.66,202.02,202.02,202.02,390.02,200.13,156.41999999999999,284.07,284.07,284.07,158.69999999999999,252.53,254.13,390.16,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Little Burdon",390.47,496.96,397.88,397.88,454.37,262.51,412.53,120.74,388.75,388.75,388.34,522.38,619.28,372.52,372.52,372.52,372.52,372.52,46.24,370.55,461.71,277.45999999999998,277.45999999999998,277.45999999999998,499.52,256.68,25.5,17.690000000000001,17.690000000000001,346.98,276.25,310.20999999999998,166.79,166.79,166.79,521.72,521.72,28.14,331.69,269.06,63.72,410.91,428.49,312.89,312.89,376.64,401.61,351.29,108.4,654.99,465.58,231.29,657.88,173.35,83.12,465.77,22.47,507.07,372.52,428.52,445.19,533.36,390.88,414.09,296.87,575.57000000000005,541.41999999999996,141.44,141.44,473.15,420.44,6,25.62,435.86,414.24,489.19,489.19,312.49,432.67,137.69,152.06,516.59,275,275,126.44,245.68,285.93,494.28,390.43,119.63,394.56,427.1,148.13,148.13,378.42,378.42,368.98,376.85,370.8,461.71,125.6,166.05,187.29,557.33000000000004,441.17,441.17,189.21,634.96,438.83,215.96,697.52,139.88999999999999,203.49,376.66,0,484.59,154.65,403.23,226.31,447.2,697.52,428,416.29,587.66999999999996,529.42999999999995,329.31,422.18,495.57,178.24,410.77,489.57,423.32,169.66,180.45,70.010000000000005,351.29,351.29,151.68,685.59,298.27,298.27,392.38,392.38,28.14,69.180000000000007,359.49,340.7,496.86,123.47,390.47,277.45999999999998,151.05000000000001,473.6,473.6,437.05,389.55,360.96,442.32,297.70999999999998,155.47,233.13,222.33,222.33,289.56,295.35000000000002,524.6,522.79,28.14,308.20999999999998,419.14,474.67,423.01,405.68,233.84,218.65,258.07,454.37,454.37,454.37,338.69,178.38,465.77,272.31,169.66,396.34,368.88,271.62,271.62,514.22,28.59,28.14,521.15,165.35,165.35,165.35,24.46,471.18,566.87,46.16,89.01,351.29,331.63,692.78,189.81,347.86,165.82,297.43,424.55,424.55,424.55,141.91999999999999,386.23,342.52,470.17,470.17,470.17,250.73,279.41000000000003,405.9,25.5,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Littleton Drew",855.13,12.47,183.72,183.72,919.03,655.54,227.34,363.85,251.12,251.12,165.81,37.89,134.79,328.68,328.68,328.68,328.68,328.68,438.35,763.58,383.54,464.71,464.71,464.71,195.73,649.71,498.09,500.55,500.55,234.62,669.28,497.46,317.8,317.8,317.8,178.49,178.49,500.73,287.85000000000002,672.15,427.08,875.57,313.89,171.7,171.7,298.47000000000003,794.64,295.44,384.95,170.5,36.81,714.15,173.39,656.21,565.98,387.6,495.06,203.28,328.68,313.92,285.02,181.27,190.72,199.93,689.9,223.48,189.33,343.15,343.15,11.44,298.35000000000002,478.59,498.21,357.69,70.349999999999994,411.02,411.02,327.38,80.58,355.66,357.17,164.5,668.03,668.03,358.15,271.68,678.96,416.11,312.26,602.49,300.69,312.5,336.46,336.46,264.89999999999998,264.89999999999998,274.33999999999997,266.47000000000003,269.07,383.54,374.53,648.91,670.15,72.84,256.61,256.61,451.87,150.47,903.49,301.39999999999998,213.03,532.91999999999996,686.35,107.93,484.59,0,547.67999999999995,85.93,413.56,369.03,213.03,290.37,278.66000000000003,103.18,225.64,155.28,344.01,417.4,461.63,296.17,411.4,209.16,562.69000000000005,573.48,420.79,295.44,295.44,341.67,333.5,220.1,220.1,314.20999999999998,314.20999999999998,500.73,424.17,283.83,733.73,12.37,361.12,855.13,464.71,342.6,121.51,121.51,366.02,311.38,123.63,364.15,253.87,345.46,320.68,705.19,705.19,476.81,482.6,40.11,38.299999999999997,500.73,495.46,304.54000000000002,396.5,308.41000000000003,183.15,250.75,701.51,259.29000000000002,919.03,919.03,919.03,260.52,335.41,387.6,289.22000000000003,562.69000000000005,88.25,274.44,245.74,245.74,436.05,501.18,500.73,36.659999999999997,328,328,328,466.34,393.01,214.78,529.02,395.58,295.44,252.85,340.69,303.98,292.01,318.77,253.59,309.95,309.95,309.95,497.95,308.06,264.35000000000002,293.58999999999997,293.58999999999997,293.58999999999997,266.63,360.46,362.06,498.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Lockerbie",308.33,560.04999999999995,363.96,363.96,372.23,108.74,320.33999999999997,273.66000000000003,296.56,296.56,381.87,585.47,682.37,525.44000000000005,525.44000000000005,525.44000000000005,525.44000000000005,525.44000000000005,199.16,216.78,614.63,185.27,185.27,185.27,652.44000000000005,102.91,168.49,136.96,136.96,414.86,122.48,218.02,319.70999999999998,319.70999999999998,319.70999999999998,674.64,674.64,171.13,484.61,125.35,218.37,328.77,336.3,457.32,457.32,529.55999999999995,247.84,259.10000000000002,261.32,718.08,528.66999999999996,301.95999999999998,720.97,221.06,202.39,618.69000000000005,165.46,659.99,525.44000000000005,336.33,598.11,596.45000000000005,370.96,347.75,143.1,638.66,604.51,294.36,294.36,536.24,328.25,158.91999999999999,168.61,588.78,477.33,642.11,642.11,220.3,495.76,290.61,304.98,579.67999999999995,121.23,121.23,279.36,398.6,132.16,647.20000000000005,543.35,238.9,547.48,334.91,301.05,301.05,286.23,286.23,276.79000000000002,284.66000000000003,278.61,614.63,278.52,236.72,207.12,620.41999999999996,594.09,594.09,97.02,698.05,356.69,368.88,760.61,47.7,190.92,439.75,154.65,547.67999999999995,0,466.32,134.12,600.12,760.61,335.81,324.10000000000002,650.76,682.35,440.9,575.1,648.49,86.05,318.58,642.49,338.52,71.17,60.38,224.66,259.10000000000002,259.10000000000002,304.60000000000002,748.68,451.19,451.19,545.29999999999995,545.29999999999995,171.13,222.1,267.3,186.93,559.95000000000005,276.39,308.33,185.27,303.97000000000003,536.69000000000005,536.69000000000005,589.97,542.47,424.05,595.24,450.63,308.39,386.05,293,293,197.37,203.16,587.69000000000005,585.88,171.13,216.02,326.95,627.59,330.82,399.21,386.76,175.76,410.99,372.23,372.23,372.23,491.61,331.3,618.69000000000005,425.23,71.17,459.43,276.69,424.54,424.54,667.14,171.58,171.13,584.24,318.27,318.27,318.27,179.11,624.1,629.96,108.49,241.93,259.10000000000002,433.09,755.87,342.73,255.67,318.74,450.35,332.36,332.36,332.36,49.73,539.15,495.44,623.09,623.09,623.09,403.65,187.22,558.82000000000005,168.49,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Lower Quinton",773.77,98.3,102.36,102.36,837.67,574.17999999999995,145.97999999999999,282.49,169.76,169.76,84.45,123.72,220.62,247.32,247.32,247.32,247.32,247.32,356.99,682.22,302.18,383.35,383.35,383.35,281.56,568.35,416.73,419.19,419.19,153.26,587.91999999999996,416.1,236.44,236.44,236.44,264.32,264.32,419.37,206.49,590.79,345.72,794.21,232.53,90.34,90.34,217.11,713.28,214.08,303.58999999999997,256.33,66.92,632.79,259.22000000000003,574.85,484.62,306.24,413.7,289.11,247.32,232.56,285.66000000000003,134.69999999999999,109.36,118.57,608.54,176.91,142.76,261.79000000000002,261.79000000000002,74.489999999999995,216.99,397.23,416.85,276.33,23.78,329.66,329.66,246.02,34.01,274.3,275.81,117.93,586.66999999999996,586.66999999999996,276.79000000000002,190.32,597.6,334.75,230.9,521.13,235.03,231.14,255.1,255.1,183.54,183.54,192.98,185.11,187.71,302.18,293.17,567.54999999999995,588.79,158.66999999999999,281.64,281.64,370.51,236.3,822.13,220.04,298.86,451.56,604.99,61.36,403.23,85.93,466.32,0,332.2,287.67,298.86,209.01,197.3,189.01,311.47000000000003,73.92,262.64999999999998,336.04,380.27,214.81,330.04,127.8,481.33,492.12,339.43,214.08,214.08,260.31,286.93,138.74,138.74,232.85,232.85,419.37,342.81,202.47,652.37,98.2,279.76,773.77,383.35,261.24,74.94,74.94,284.66000000000003,230.02,54.09,282.79000000000002,172.51,264.10000000000002,239.32,623.83000000000004,623.83000000000004,395.45,401.24,125.94,124.13,419.37,414.1,223.18,315.14,227.05,101.79,169.39,620.15,177.93,837.67,837.67,837.67,179.16,254.05,306.24,207.86,481.33,41.68,193.08,164.38,164.38,354.69,419.82,419.37,122.49,246.64,246.64,246.64,384.98,311.64999999999998,168.21,447.66,314.22000000000003,214.08,171.49,294.12,222.62,210.65,237.41,172.23,228.59,228.59,228.59,416.59,226.7,182.99,310.64,310.64,310.64,185.27,279.10000000000002,280.7,416.73,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Lupton",441.57,425.93,229.84,229.84,505.47,241.98,186.22,345.32,162.44,162.44,247.75,451.35,548.25,471.81,471.81,471.81,471.81,471.81,270.82,350.02,526.66999999999996,51.15,51.15,51.15,564.48,236.15,240.15,208.62,208.62,280.74,255.72,83.9,391.37,391.37,391.37,586.67999999999995,586.67999999999995,242.79,430.98,258.58999999999997,290.02999999999997,462.01,202.18,323.2,323.2,441.6,381.08,124.98,332.98,583.96,394.55,422.22,586.85,354.3,274.05,530.73,237.12,572.03,471.81,202.21,510.15,462.33,236.84,213.63,276.33999999999997,504.54,470.39,366.02,366.02,402.12,194.13,230.58,240.27,500.82,343.21,554.15,554.15,86.18,361.64,362.27,376.64,445.56,254.47,254.47,351.02,414.81,265.39999999999998,559.24,455.39,310.56,459.52,200.79,372.71,372.71,152.11000000000001,152.11000000000001,142.66999999999999,150.54,144.49,526.66999999999996,350.18,356.98,340.36,486.3,506.13,506.13,38.31,563.92999999999995,489.93,440.54,626.49,119.36,324.16000000000003,305.63,226.31,413.56,134.12,332.2,0,512.16,626.49,201.69,189.98,516.64,594.39,306.77999999999997,487.14,560.53,48.07,184.46,554.53,204.4,149.13,159.91999999999999,296.32,124.98,124.98,376.26,614.55999999999995,363.23,363.23,457.34,457.34,242.79,293.76,133.18,320.17,425.83,348.05,441.57,51.15,375.63,402.57,402.57,509.15,454.51,289.93,507.28,397,380.05,457.71,413.26,413.26,63.25,69.040000000000006,453.57,451.76,242.79,81.900000000000006,192.83,539.63,196.7,265.08999999999997,393.88,309,402.42,505.47,505.47,505.47,403.65,402.96,530.73,432.35,149.13,325.31,142.57,388.87,388.87,579.17999999999995,243.24,242.79,450.12,389.93,389.93,389.93,250.77,536.14,495.84,180.15,313.58999999999997,124.98,298.97000000000003,621.75,414.39,121.55,390.4,396.72,198.24,198.24,198.24,84.39,451.19,407.48,535.13,535.13,535.13,409.76,53.1,505.19,240.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Luxborough Lane",835.94,381.4,282.32,282.32,899.84,707.98,325.94,326.45999999999998,349.72,349.72,272.77999999999997,406.82,457.13,187.39,187.39,187.39,187.39,187.39,400.96,816.02,35.43,563.30999999999995,563.30999999999995,563.30999999999995,272.29000000000002,702.15,460.7,463.16,463.16,231.42,721.72,596.05999999999995,280.41000000000003,280.41000000000003,280.41000000000003,294.49,294.49,463.34,228.22,714.53,389.69,856.38,412.49,197.33,197.33,70.56,847.08,394.04,347.56,492.84,350.02,676.76,495.73,618.82000000000005,528.59,39.49,457.67,279.83999999999997,187.39,412.52,217.96,417.8,275.32,298.52999999999997,742.34,460.01,425.86,305.76,305.76,357.59,396.95,441.2,460.82,38.700000000000003,298.68,62.91,62.91,425.98,317.11,318.27,319.77999999999997,401.03,720.47,720.47,320.76,223.71,731.4,68,84.35,565.1,167.33,411.1,299.07,299.07,363.5,363.5,372.94,365.07,367.67,35.43,337.14,611.52,632.76,395.18,213.94,213.94,550.47,472.81,884.3,253.43,535.37,585.36,648.96,261.10000000000002,447.2,369.03,600.12,287.67,512.16,0,535.37,388.97,377.26,364.84,302.2,213.75,25.02,69.290000000000006,560.23,394.77,63.29,307.76,615.13,625.91999999999996,383.4,394.04,394.04,304.27999999999997,570.03,182.71,182.71,117.59,117.59,463.34,386.78,382.43,786.17,381.3,323.73,835.94,563.30999999999995,305.20999999999998,358.04,358.04,138.11000000000001,83.47,245.4,45.16,210.84,308.07,283.29000000000002,667.8,667.8,575.41,581.20000000000005,409.04,407.23,463.34,594.05999999999995,403.14,48.39,407.01,290.12,213.36,664.12,211.32,899.84,899.84,899.84,108.51,298.02,39.49,251.83,615.13,280.77999999999997,373.04,197.77,197.77,87.94,463.79,463.34,405.59,290.61,290.61,290.61,428.95,44.9,451.31,491.63,358.19,394.04,216.07,577.22,266.58999999999997,390.61,281.38,210.56,408.55,408.55,408.55,587.39,111.44,148.58000000000001,242.94,242.94,242.94,218.66,459.06,154.01,460.7,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Lyneham (Choakford)",1068.06,200.56,396.65,396.65,1131.96,868.47,440.27,576.78,464.05,464.05,378.74,226.18,78.239999999999995,541.61,541.61,541.61,541.61,541.61,651.28,976.51,549.88,677.64,677.64,677.64,263.08,862.64,711.02,713.48,713.48,447.55,882.21,710.39,530.73,530.73,530.73,245.84,245.84,713.66,500.78,885.08,640.01,1088.5,526.82000000000005,384.63,384.63,464.81,1007.57,508.37,597.88,43.69,249.74,927.08,39.64,869.14,778.91,553.94000000000005,707.99,270.63,541.61,526.85,352.37,394.2,403.65,412.86,902.83,436.41,402.26,556.08000000000004,556.08000000000004,224.37,511.28,691.52,711.14,524.03,283.27999999999997,577.36,577.36,540.30999999999995,293.51,568.59,570.1,377.43,880.96,880.96,571.08000000000004,484.61,891.89,582.45000000000005,478.6,815.42,368.04,525.42999999999995,549.39,549.39,477.83,477.83,487.27,479.4,482,549.88,587.46,861.84,883.08,140.19,323.95999999999998,323.95999999999998,664.8,62.56,1116.42,514.33000000000004,0,745.85,899.28,320.86,697.52,213.03,760.61,298.86,626.49,535.37,0,503.3,491.59,170.53,292.99,368.21,510.35,583.74,674.56,509.1,577.74,422.09,775.62,786.41,633.72,508.37,508.37,554.6,546.42999999999995,433.03,433.03,430.08,430.08,713.66,637.1,496.76,946.66,200.66,574.04999999999995,1068.06,677.64,555.53,334.44,334.44,532.36,451.9,336.56,530.49,466.8,558.39,533.61,918.12,918.12,689.74,695.53,228.4,226.59,713.66,708.39,517.47,562.84,521.34,396.08,463.68,914.44,472.22,1131.96,1131.96,1131.96,460.15,548.34,553.94000000000005,502.15,775.62,301.18,487.37,458.67,458.67,602.39,714.11,713.66,224.95,540.92999999999995,540.92999999999995,540.92999999999995,679.27,559.35,427.71,741.95,608.51,508.37,465.78,553.62,516.91,504.94,531.70000000000005,466.52,522.88,522.88,522.88,710.88,423.93,420.8,360.94,360.94,360.94,479.56,573.39,574.99,711.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Maelor",643.26,302.74,106.65,106.65,707.16,443.67,63.03,383.79,39.25,39.25,124.56,328.16,425.06,348.62,348.62,348.62,348.62,348.62,458.29,551.71,403.48,252.84,252.84,252.84,441.29,437.84,441.84,410.31,410.31,157.55000000000001,457.41,285.58999999999997,337.74,337.74,337.74,463.49,463.49,444.48,307.79000000000002,460.28,447.02,663.7,48.19,200.01,200.01,318.41000000000003,582.77,83.57,404.89,460.77,271.36,623.91,463.66,555.99,475.74,407.54,438.81,448.84,348.62,48.22,386.96,339.14,113.65,90.44,478.03,381.35,347.2,363.09,363.09,278.93,20.8,432.27,441.96,377.63,220.02,430.96,430.96,115.51,238.45,375.6,377.11,322.37,456.16,456.16,378.09,291.62,467.09,436.05,332.2,512.25,336.33,46.8,356.4,356.4,53.03,53.03,62.47,54.6,57.2,403.48,394.47,558.66999999999996,542.04999999999995,363.11,382.94,382.94,240,440.74,691.62,321.33999999999997,503.3,321.05,525.85,182.44,428,290.37,335.81,209.01,201.69,388.97,503.3,0,11.71,393.45,471.2,183.59,363.95,437.34,249.76,30.47,431.34,81.209999999999994,350.82,361.61,440.73,83.57,83.57,361.61,491.37,240.04,240.04,334.15,334.15,444.48,444.11,71.959999999999994,521.86,302.64,381.06,643.26,252.84,362.54,279.38,279.38,385.96,331.32,166.74,384.09,273.81,365.4,340.62,614.95000000000005,614.95000000000005,264.94,270.73,330.38,328.57,444.48,283.58999999999997,38.840000000000003,416.44,42.71,141.9,270.69,510.69,279.23,707.16,707.16,707.16,280.45999999999998,355.35,407.54,309.16000000000003,350.82,202.12,62.57,265.68,265.68,455.99,444.93,444.48,326.93,347.94,347.94,347.94,452.46,412.95,372.65,381.84,415.52,83.57,175.78,498.56,323.92,80.14,338.71,273.52999999999997,44.25,44.25,44.25,286.08,328,284.29000000000002,411.94,411.94,411.94,286.57,148.59,382,441.84,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Malpas",631.54999999999995,291.02999999999997,94.94,94.94,695.45,431.96,51.32,372.08,27.54,27.54,112.85,316.45,413.35,336.91,336.91,336.91,336.91,336.91,446.58,540,391.77,241.13,241.13,241.13,429.58,426.13,430.13,398.6,398.6,145.84,445.7,273.88,326.02999999999997,326.02999999999997,326.02999999999997,451.78,451.78,432.77,296.08,448.57,435.31,651.99,47.08,188.3,188.3,306.7,571.05999999999995,71.86,393.18,449.06,259.64999999999998,612.20000000000005,451.95,544.28,464.03,395.83,427.1,437.13,336.91,47.11,375.25,327.43,101.94,78.73,466.32,369.64,335.49,351.38,351.38,267.22000000000003,19.690000000000001,420.56,430.25,365.92,208.31,419.25,419.25,103.8,226.74,363.89,365.4,310.66000000000003,444.45,444.45,366.38,279.91000000000003,455.38,424.34,320.49,500.54,324.62,45.69,344.69,344.69,41.32,41.32,50.76,42.89,45.49,391.77,382.76,546.96,530.34,351.4,371.23,371.23,228.29,429.03,679.91,309.63,491.59,309.33999999999997,514.14,170.73,416.29,278.66000000000003,324.10000000000002,197.3,189.98,377.26,491.59,11.71,0,381.74,459.49,171.88,352.24,425.63,238.05,29.36,419.63,69.5,339.11,349.9,429.02,71.86,71.86,349.9,479.66,228.33,228.33,322.44,322.44,432.77,432.4,60.25,510.15,290.93,369.35,631.54999999999995,241.13,350.83,267.67,267.67,374.25,319.61,155.03,372.38,262.10000000000002,353.69,328.91,603.24,603.24,253.23,259.02,318.67,316.86,432.77,271.88,37.729999999999997,404.73,41.6,130.19,258.98,498.98,267.52,695.45,695.45,695.45,268.75,343.64,395.83,297.45,339.11,190.41,50.86,253.97,253.97,444.28,433.22,432.77,315.22000000000003,336.23,336.23,336.23,440.75,401.24,360.94,370.13,403.81,71.86,164.07,486.85,312.20999999999998,68.430000000000007,327,261.82,43.14,43.14,43.14,274.37,316.29000000000002,272.58,400.23,400.23,400.23,274.86,136.88,370.29,430.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Mappowder",958.21,90.71,286.8,286.8,1022.11,758.62,330.42,466.93,354.2,354.2,268.89,116.33,92.29,426.36,426.36,426.36,426.36,426.36,541.42999999999995,866.66,379.35,567.79,567.79,567.79,92.55,752.79,601.16999999999996,603.63,603.63,337.7,772.36,600.54,420.88,420.88,420.88,75.31,75.31,603.80999999999995,389.69,775.23,530.16,978.65,416.97,274.77999999999997,274.77999999999997,294.27999999999997,897.72,398.52,488.03,128,139.88999999999999,817.23,130.88999999999999,759.29,669.06,383.41,598.14,100.1,426.36,417,181.84,284.35000000000002,293.8,303.01,792.98,326.56,292.41000000000003,446.23,446.23,114.52,401.43,581.66999999999996,601.29,353.5,173.43,406.83,406.83,430.46,183.66,458.74,460.25,267.58,771.11,771.11,461.23,368.58,782.04,411.92,308.07,705.57,197.51,415.58,439.54,439.54,367.98,367.98,377.42,369.55,372.15,379.35,477.61,751.99,773.23,30.34,153.43,153.43,554.95000000000005,107.97,1006.57,398.3,170.53,636,789.43,211.01,587.66999999999996,103.18,650.76,189.01,516.64,364.84,170.53,393.45,381.74,0,122.46,258.36,339.82,413.21,564.71,399.25,407.21,312.24,665.77,676.56,523.87,398.52,398.52,444.75,436.58,323.18,323.18,259.55,259.55,603.80999999999995,527.25,386.91,836.81,90.81,464.2,958.21,567.79,445.68,224.59,224.59,361.83,281.37,226.71,359.96,355.71,448.54,423.76,808.27,808.27,579.89,585.67999999999995,118.55,116.74,603.80999999999995,598.54,407.62,392.31,411.49,286.23,353.83,804.59,356.19,1022.11,1022.11,1022.11,289.62,438.49,383.41,392.3,665.77,191.33,377.52,342.64,342.64,431.86,604.26,603.80999999999995,115.1,431.08,431.08,431.08,569.41999999999996,388.82,317.86,632.1,498.66,398.52,355.93,443.77,407.06,395.09,421.85,355.43,413.03,413.03,413.03,601.03,253.4,250.27,190.41,190.41,190.41,363.53,463.54,459.74,601.16999999999996,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Marchwood Power Station",918.17,213.17,364.55,364.55,982.07,790.21,408.17,408.69,431.95,431.95,355.01,238.79,214.75,363.72,363.72,363.72,363.72,363.72,483.19,898.25,316.70999999999998,645.54,645.54,645.54,29.91,784.38,542.92999999999995,545.39,545.39,313.64999999999998,803.95,678.29,362.64,362.64,362.64,52.11,52.11,545.57000000000005,327.05,796.76,471.92,938.61,494.72,279.56,279.56,231.64,929.31,476.27,429.79,250.46,262.35000000000002,758.99,253.35,701.05,610.82000000000005,320.77,539.9,22.36,363.72,494.75,119.2,406.81,357.55,380.76,824.57,449.02,414.87,387.99,387.99,236.98,479.18,523.42999999999995,543.04999999999995,290.86,295.89,344.19,344.19,508.21,306.12,400.5,402.01,390.04,802.7,802.7,402.99,305.94,813.63,349.28,245.43,647.33000000000004,134.87,493.33,381.3,381.3,445.73,445.73,455.17,447.3,449.9,316.70999999999998,419.37,693.75,714.99,152.80000000000001,90.79,90.79,632.70000000000005,230.43,966.53,335.66,292.99,667.59,731.19,333.47,529.42999999999995,225.64,682.35,311.47000000000003,594.39,302.2,292.99,471.2,459.49,122.46,0,295.98,277.18,350.57,642.46,477,344.57,389.99,697.36,708.15,465.63,476.27,476.27,386.51,559.04,264.94,264.94,196.91,196.91,545.57000000000005,469.01,464.66,868.4,213.27,405.96,918.17,645.54,387.44,347.05,347.05,299.19,218.73,327.63,297.32,293.07,390.3,365.52,750.03,750.03,657.64,663.43,241.01,239.2,545.57000000000005,676.29,485.37,329.67,489.24,372.35,295.58999999999997,746.35,293.55,982.07,982.07,982.07,226.98,380.25,320.77,334.06,697.36,313.79000000000002,455.27,280,280,369.22,546.02,545.57000000000005,237.56,372.84,372.84,372.84,511.18,326.18,440.32,573.86,440.42,476.27,298.3,566.23,348.82,472.84,363.61,292.79000000000002,490.78,490.78,490.78,669.62,190.76,187.63,127.77,127.77,127.77,300.89,541.29,397.1,542.92999999999995,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Market Harborough",718.05,167.65,76.94,76.94,781.95,548.76,120.56,208.57,144.34,144.34,59.03,193.07,289.97000000000003,173.4,173.4,173.4,173.4,173.4,283.07,656.8,228.26,357.93,357.93,357.93,266.07,542.92999999999995,342.81,345.27,345.27,113.53,562.5,390.68,162.52000000000001,162.52000000000001,162.52000000000001,288.27,288.27,345.45,132.57,565.37,271.8,738.49,207.11,16.420000000000002,16.420000000000002,143.19,687.86,188.66,229.67,325.68,136.27000000000001,558.87,328.57,500.93,410.7,232.32,339.78,273.62,173.4,207.14,211.74,204.05,83.94,93.15,583.12,246.26,212.11,187.87,187.87,143.84,191.57,323.31,342.93,202.41,84.93,255.74,255.74,220.6,103.36,200.38,201.89,187.28,561.25,561.25,202.87,116.4,572.17999999999995,260.83,156.97999999999999,447.21,161.11000000000001,205.72,181.18,181.18,158.12,158.12,167.56,159.69,162.29,228.26,219.25,493.63,514.87,228.02,207.72,207.72,345.09,305.64999999999998,766.41,146.12,368.21,426.14,531.07000000000005,47.35,329.31,155.28,440.9,73.92,306.77999999999997,213.75,368.21,183.59,171.88,258.36,295.98,0,188.73,262.12,354.85,189.39,256.12,102.38,455.91,466.7,265.51,188.66,188.66,186.39,356.28,64.819999999999993,64.819999999999993,158.93,158.93,345.45,268.89,177.05,626.95000000000005,167.55,205.84,718.05,357.93,187.32,144.29,144.29,210.74,156.1,31.65,208.87,98.59,190.18,165.4,549.91,549.91,370.03,375.82,195.29,193.48,345.45,388.68,197.76,241.22,201.63,76.37,95.47,546.23,104.01,781.95,781.95,781.95,105.24,180.13,232.32,133.94,455.91,67.03,167.66,90.46,90.46,280.77,345.9,345.45,191.84,172.72,172.72,172.72,311.06,237.73,237.56,373.74,240.3,188.66,98.18,363.47,148.69999999999999,185.23,163.49,98.31,203.17,203.17,203.17,391.17,152.78,109.07,236.72,236.72,236.72,111.35,253.68,206.78,342.81,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Matching Green",810.92,356.38,257.3,257.3,874.82,682.96,300.92,301.44,324.7,324.7,247.76,381.8,432.11,177.62,177.62,177.62,177.62,177.62,375.94,791,39.53,538.29,538.29,538.29,247.27,677.13,435.68,438.14,438.14,206.4,696.7,571.04,255.39,255.39,255.39,269.47000000000003,269.47000000000003,438.32,218.45,689.51,364.67,831.36,387.47,172.31,172.31,45.54,822.06,369.02,322.54000000000002,467.82,325,651.74,470.71,593.79999999999995,503.57,43.59,432.65,254.82,177.62,387.5,192.94,392.78,250.3,273.51,717.32,434.99,400.84,280.74,280.74,332.57,371.93,416.18,435.8,13.68,273.66000000000003,67.010000000000005,67.010000000000005,400.96,292.08999999999997,293.25,294.76,376.01,695.45,695.45,295.74,198.69,706.38,72.099999999999994,59.33,540.08000000000004,142.31,386.08,274.05,274.05,338.48,338.48,347.92,340.05,342.65,39.53,312.12,586.5,607.74,370.16,188.92,188.92,525.45000000000005,447.79,859.28,228.41,510.35,560.34,623.94000000000005,236.08,422.18,344.01,575.1,262.64999999999998,487.14,25.02,510.35,363.95,352.24,339.82,277.18,188.73,0,73.39,535.21,369.75,67.39,282.74,590.11,600.9,358.38,369.02,369.02,279.26,545.01,157.69,157.69,92.57,92.57,438.32,361.76,357.41,761.15,356.28,298.70999999999998,810.92,538.29,280.19,333.02,333.02,113.09,58.45,220.38,20.14,185.82,283.05,258.27,642.78,642.78,550.39,556.17999999999995,384.02,382.21,438.32,569.04,378.12,52.49,381.99,265.10000000000002,188.34,639.1,186.3,874.82,874.82,874.82,83.49,273,43.59,226.81,590.11,255.76,348.02,172.75,172.75,92.04,438.77,438.32,380.57,265.58999999999997,265.58999999999997,265.58999999999997,403.93,49,426.29,466.61,333.17,369.02,191.05,552.20000000000005,241.57,365.59,256.36,185.54,383.53,383.53,383.53,562.37,86.42,123.56,217.92,217.92,217.92,193.64,434.04,158.11000000000001,435.68,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",884.31,429.77,330.69,330.69,948.21,756.35,374.31,374.83,398.09,398.09,321.14999999999998,455.19,505.5,218.19,218.19,218.19,218.19,218.19,449.33,864.39,33.86,611.67999999999995,611.67999999999995,611.67999999999995,320.66000000000003,750.52,509.07,511.53,511.53,279.79000000000002,770.09,644.42999999999995,328.78,328.78,328.78,342.86,342.86,511.71,259.02,762.9,438.06,904.75,460.86,245.7,245.7,118.93,895.45,442.41,395.93,541.21,398.39,725.13,544.1,667.19,576.96,29.8,506.04,328.21,218.19,460.89,266.33,466.17,323.69,346.9,790.71,508.38,474.23,354.13,354.13,405.96,445.32,489.57,509.19,87.07,347.05,35.42,35.42,474.35,365.48,366.64,368.15,449.4,768.84,768.84,369.13,272.08,779.77,1.29,132.72,613.47,215.7,459.47,347.44,347.44,411.87,411.87,421.31,413.44,416.04,33.86,385.51,659.89,681.13,443.55,262.31,262.31,598.84,521.17999999999995,932.67,301.8,583.74,633.73,697.33,309.47000000000003,495.57,417.4,648.49,336.04,560.53,69.290000000000006,583.74,437.34,425.63,413.21,350.57,262.12,73.39,0,608.6,443.14,6,356.13,663.5,674.29,431.77,442.41,442.41,352.65,618.4,231.08,231.08,165.96,165.96,511.71,435.15,430.8,834.54,429.67,372.1,884.31,611.67999999999995,353.58,406.41,406.41,186.48,131.84,293.77,93.53,259.20999999999998,356.44,331.66,716.17,716.17,623.78,629.57000000000005,457.41,455.6,511.71,642.42999999999995,451.51,20.9,455.38,338.49,261.73,712.49,259.69,948.21,948.21,948.21,156.88,346.39,29.8,300.2,663.5,329.15,421.41,246.14,246.14,60.45,512.16,511.71,453.96,338.98,338.98,338.98,477.32,24.39,499.68,540,406.56,442.41,264.44,625.59,314.95999999999998,438.98,329.75,258.93,456.92,456.92,456.92,635.76,159.81,196.95,291.31,291.31,291.31,267.02999999999997,507.43,184.81,509.07,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Melkinthorpe",393.5,474,277.91000000000003,277.91000000000003,457.4,193.91,234.29,297.25,210.51,210.51,295.82,499.42,596.32000000000005,519.88,519.88,519.88,519.88,519.88,222.75,301.95,574.74,99.22,99.22,99.22,612.54999999999995,188.08,192.08,160.55000000000001,160.55000000000001,328.81,207.65,131.97,343.3,343.3,343.3,634.75,634.75,194.72,479.05,210.52,241.96,413.94,250.25,371.27,371.27,489.67,333.01,173.05,284.91000000000003,632.03,442.62,374.15,634.91999999999996,306.23,225.98,578.79999999999995,189.05,620.1,519.88,250.28,558.22,510.4,284.91000000000003,261.7,228.27,552.61,518.46,317.95,317.95,450.19,242.2,182.51,192.2,548.89,391.28,602.22,602.22,134.25,409.71,314.2,328.57,493.63,206.4,206.4,302.95,422.19,217.33,607.30999999999995,503.46,262.49,507.59,248.86,324.64,324.64,200.18,200.18,190.74,198.61,192.56,574.74,302.11,308.91000000000003,292.29000000000002,534.37,554.20000000000005,554.20000000000005,86.38,612,441.86,392.47,674.56,71.290000000000006,276.08999999999997,353.7,178.24,461.63,86.05,380.27,48.07,560.23,674.56,249.76,238.05,564.71,642.46,354.85,535.21,608.6,0,232.53,602.6,252.47,101.06,111.85,248.25,173.05,173.05,328.19,662.63,411.3,411.3,505.41,505.41,194.72,245.69,181.25,272.10000000000002,473.9,299.98,393.5,99.22,327.56,450.64,450.64,557.22,502.58,338,555.35,445.07,331.98,409.64,365.19,365.19,111.32,117.11,501.64,499.83,194.72,129.97,240.9,587.70000000000005,244.77,313.16000000000003,410.35,260.93,434.58,457.4,457.4,457.4,451.72,354.89,578.79999999999995,448.82,101.06,373.38,190.64,436.94,436.94,627.25,195.17,194.72,498.19,341.86,341.86,341.86,202.7,584.21,543.91,132.08000000000001,265.52,173.05,347.04,669.82,366.32,169.62,342.33,444.79,246.31,246.31,246.31,36.32,499.26,455.55,583.20000000000005,583.20000000000005,583.20000000000005,427.24,101.17,553.26,192.08,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Mickle Trafford",626.03,308.54000000000002,112.45,112.45,689.93,426.44,68.83,389.59,45.05,45.05,130.36000000000001,333.96,430.86,354.42,354.42,354.42,354.42,354.42,455.28,534.48,409.28,235.61,235.61,235.61,447.09,420.61,424.61,393.08,393.08,163.35,440.18,268.36,343.54,343.54,343.54,469.29,469.29,427.25,313.58999999999997,443.05,452.82,646.47,17.72,205.81,205.81,324.20999999999998,565.54,66.34,410.69,466.57,277.16000000000003,606.67999999999995,469.46,538.76,458.51,413.34,421.58,454.64,354.42,17.75,392.76,344.94,119.45,96.24,460.8,387.15,353,368.89,368.89,284.73,9.67,415.04,424.73,383.43,225.82,436.76,436.76,98.28,244.25,381.4,382.91,328.17,438.93,438.93,383.89,297.42,449.86,441.85,338,495.02,342.13,16.329999999999998,362.2,362.2,34.340000000000003,34.340000000000003,41.79,33.92,63,409.28,400.27,541.44000000000005,524.82000000000005,368.91,388.74,388.74,222.77,446.54,674.39,327.14,509.1,303.82,508.62,188.24,410.77,296.17,318.58,214.81,184.46,394.77,509.1,30.47,29.36,399.25,477,189.39,369.75,443.14,232.53,0,437.14,87.01,333.59,344.38,446.53,66.34,66.34,367.41,497.17,245.84,245.84,339.95,339.95,427.25,449.91,51.28,504.63,308.44,386.86,626.03,235.61,368.34,285.18,285.18,391.76,337.12,172.54,389.89,279.61,371.2,346.42,597.72,597.72,247.71,253.5,336.18,334.37,427.25,266.36,8.3699999999999992,422.24,12.24,147.69999999999999,276.49,493.46,285.02999999999997,689.93,689.93,689.93,286.26,361.15,413.34,314.95999999999998,333.59,207.92,41.89,271.48,271.48,461.79,427.7,427.25,332.73,353.74,353.74,353.74,435.23,418.75,378.45,364.61,421.32,66.34,181.58,504.36,329.72,62.91,344.51,279.33,13.78,13.78,13.78,268.85000000000002,333.8,290.08999999999997,417.74,417.74,417.74,292.37,131.36000000000001,387.8,424.61,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",878.31,423.77,324.69,324.69,942.21,750.35,368.31,368.83,392.09,392.09,315.14999999999998,449.19,499.5,212.19,212.19,212.19,212.19,212.19,443.33,858.39,27.86,605.67999999999995,605.67999999999995,605.67999999999995,314.66000000000003,744.52,503.07,505.53,505.53,273.79000000000002,764.09,638.42999999999995,322.77999999999997,322.77999999999997,322.77999999999997,336.86,336.86,505.71,253.02,756.9,432.06,898.75,454.86,239.7,239.7,112.93,889.45,436.41,389.93,535.21,392.39,719.13,538.1,661.19,570.96,23.8,500.04,322.20999999999998,212.19,454.89,260.33,460.17,317.69,340.9,784.71,502.38,468.23,348.13,348.13,399.96,439.32,483.57,503.19,81.069999999999993,341.05,29.42,29.42,468.35,359.48,360.64,362.15,443.4,762.84,762.84,363.13,266.08,773.77,4.71,126.72,607.47,209.7,453.47,341.44,341.44,405.87,405.87,415.31,407.44,410.04,27.86,379.51,653.89,675.13,437.55,256.31,256.31,592.84,515.17999999999995,926.67,295.8,577.74,627.73,691.33,303.47000000000003,489.57,411.4,642.49,330.04,554.53,63.29,577.74,431.34,419.63,407.21,344.57,256.12,67.39,6,602.6,437.14,0,350.13,657.5,668.29,425.77,436.41,436.41,346.65,612.4,225.08,225.08,159.96,159.96,505.71,429.15,424.8,828.54,423.67,366.1,878.31,605.67999999999995,347.58,400.41,400.41,180.48,125.84,287.77,87.53,253.21,350.44,325.66000000000003,710.17,710.17,617.78,623.57000000000005,451.41,449.6,505.71,636.42999999999995,445.51,14.9,449.38,332.49,255.73,706.49,253.69,942.21,942.21,942.21,150.88,340.39,23.8,294.2,657.5,323.14999999999998,415.41,240.14,240.14,54.45,506.16,505.71,447.96,332.98,332.98,332.98,471.32,18.39,493.68,534,400.56,436.41,258.44,619.59,308.95999999999998,432.98,323.75,252.93,450.92,450.92,450.92,629.76,153.81,190.95,285.31,285.31,285.31,261.02999999999997,501.43,178.81,503.07,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Milwich",645.97,221.53,25.44,25.44,709.87,446.38,18.18,302.58,41.96,41.96,43.35,246.95,343.85,267.41000000000003,267.41000000000003,267.41000000000003,267.41000000000003,267.41000000000003,377.08,554.41999999999996,322.27,255.55,255.55,255.55,360.08,440.55,436.82,413.02,413.02,76.34,460.12,288.3,256.52999999999997,256.52999999999997,256.52999999999997,382.28,382.28,439.46,226.58,462.99,365.81,666.41,104.73,118.8,118.8,237.2,585.48,86.28,323.68,379.56,190.15,626.62,382.45,558.70000000000005,478.45,326.33,433.79,367.63,267.41000000000003,104.76,305.75,257.93,32.44,9.23,480.74,300.14,265.99,281.88,281.88,197.72,89.19,417.32,436.94,296.42,138.81,349.75,349.75,118.22,157.24,294.39,295.89999999999998,241.16,458.87,458.87,296.88,210.41,469.8,354.84,250.99,514.96,255.12,103.34,275.19,275.19,55.74,55.74,65.180000000000007,57.31,59.91,322.27,313.26,561.38,544.76,281.89999999999998,301.73,301.73,242.71,359.53,694.33,240.13,422.09,323.76,528.55999999999995,101.23,423.32,209.16,338.52,127.8,204.4,307.76,422.09,81.209999999999994,69.5,312.24,389.99,102.38,282.74,356.13,252.47,87.01,350.13,0,353.53,364.32,359.52,86.28,86.28,280.39999999999998,410.16,158.83000000000001,158.83000000000001,252.94,252.94,439.46,362.9,74.67,524.57000000000005,221.43,299.85000000000002,645.97,255.55,281.33,198.17,198.17,304.75,250.11,85.53,302.88,192.6,284.19,259.41000000000003,617.66,617.66,267.64999999999998,273.44,249.17,247.36,439.46,286.3,95.38,335.23,99.25,60.69,189.48,513.4,198.02,709.87,709.87,709.87,199.25,274.14,326.33,227.95,353.53,120.91,65.28,184.47,184.47,374.78,439.91,439.46,245.72,266.73,266.73,266.73,405.07,331.74,291.44,384.55,334.31,86.28,94.57,417.35,242.71,82.85,257.5,192.32,100.79,100.79,100.79,288.79000000000002,246.79,203.08,330.73,330.73,330.73,205.36,151.30000000000001,300.79000000000002,436.82,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Moffat (Irish Interconnector)",292.44,575.05999999999995,378.97,378.97,356.34,92.85,335.35,288.67,311.57,311.57,396.88,600.48,697.38,540.45000000000005,540.45000000000005,540.45000000000005,540.45000000000005,540.45000000000005,214.17,200.89,629.64,200.28,200.28,200.28,667.45,87.02,183.5,151.97,151.97,429.87,106.59,233.03,334.72,334.72,334.72,689.65,689.65,186.14,499.62,109.46,233.38,312.88,351.31,472.33,472.33,544.57000000000005,231.95,274.11,276.33,733.09,543.67999999999995,286.07,735.98,205.17,217.4,633.70000000000005,180.47,675,540.45000000000005,351.34,613.12,611.46,385.97,362.76,127.21,653.66999999999996,619.52,309.37,309.37,551.25,343.26,173.93,183.62,603.79,492.34,657.12,657.12,235.31,510.77,305.62,319.99,594.69000000000005,105.34,105.34,294.37,413.61,116.27,662.21,558.36,253.91,562.49,349.92,316.06,316.06,301.24,301.24,291.8,299.67,293.62,629.64,293.52999999999997,220.83,191.23,635.42999999999995,609.1,609.1,112.03,713.06,340.8,383.89,775.62,29.77,175.03,454.76,169.66,562.69000000000005,71.17,481.33,149.13,615.13,775.62,350.82,339.11,665.77,697.36,455.91,590.11,663.5,101.06,333.59,657.5,353.53,0,10.79,239.67,274.11,274.11,319.61,763.69,466.2,466.2,560.30999999999995,560.30999999999995,186.14,237.11,282.31,171.04,574.96,291.39999999999998,292.44,200.28,318.98,551.70000000000005,551.70000000000005,604.98,557.48,439.06,610.25,465.64,323.39999999999998,401.06,277.11,277.11,212.38,218.17,602.70000000000005,600.89,186.14,231.03,341.96,642.6,345.83,414.22,401.77,159.87,426,356.34,356.34,356.34,506.62,346.31,633.70000000000005,440.24,0,474.44,291.7,439.55,439.55,682.15,186.59,186.14,599.25,333.28,333.28,333.28,194.12,639.11,644.97,123.5,256.94,274.11,448.1,770.88,357.74,270.68,333.75,465.36,347.37,347.37,347.37,64.739999999999995,554.16,510.45,638.1,638.1,638.1,418.66,202.23,573.83000000000004,183.5,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Netherhowcleugh",281.64999999999998,585.85,389.76,389.76,345.55,82.06,346.14,299.45999999999998,322.36,322.36,407.67,611.27,708.17,551.24,551.24,551.24,551.24,551.24,224.96,190.1,640.42999999999995,211.07,211.07,211.07,678.24,76.23,194.29,162.76,162.76,440.66,95.8,243.82,345.51,345.51,345.51,700.44,700.44,196.93,510.41,98.67,244.17,302.08999999999997,362.1,483.12,483.12,555.36,221.16,284.89999999999998,287.12,743.88,554.47,275.27999999999997,746.77,194.38,228.19,644.49,191.26,685.79,551.24,362.13,623.91,622.25,396.76,373.55,116.42,664.46,630.30999999999995,320.16000000000003,320.16000000000003,562.04,354.05,184.72,194.41,614.58000000000004,503.13,667.91,667.91,246.1,521.55999999999995,316.41000000000003,330.78,605.48,94.55,94.55,305.16000000000003,424.4,105.48,673,569.15,248.1,573.28,360.71,326.85000000000002,326.85000000000002,312.02999999999997,312.02999999999997,302.58999999999997,310.45999999999998,304.41000000000003,640.42999999999995,304.32,210.04,180.44,646.22,619.89,619.89,122.82,723.85,330.01,394.68,786.41,40.56,164.24,465.55,180.45,573.48,60.38,492.12,159.91999999999999,625.91999999999996,786.41,361.61,349.9,676.56,708.15,466.7,600.9,674.29,111.85,344.38,668.29,364.32,10.79,0,250.46,284.89999999999998,284.89999999999998,330.4,774.48,476.99,476.99,571.1,571.1,196.93,247.9,293.10000000000002,160.25,585.75,302.19,281.64999999999998,211.07,329.77,562.49,562.49,615.77,568.27,449.85,621.04,476.43,334.19,411.85,266.32,266.32,223.17,228.96,613.49,611.67999999999995,196.93,241.82,352.75,653.39,356.62,425.01,412.56,149.08000000000001,436.79,345.55,345.55,345.55,517.41,357.1,644.49,451.03,10.79,485.23,302.49,450.34,450.34,692.94,197.38,196.93,610.04,344.07,344.07,344.07,204.91,649.9,655.76,134.29,267.73,284.89999999999998,458.89,781.67,368.53,281.47000000000003,344.54,476.15,358.16,358.16,358.16,75.53,564.95000000000005,521.24,648.89,648.89,648.89,429.45,213.02,584.62,194.29,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pannal",460.48,433.16,334.08,334.08,524.38,332.52,377.7,56.94,401.48,401.48,324.54000000000002,458.58,555.48,308.72000000000003,308.72000000000003,308.72000000000003,308.72000000000003,308.72000000000003,67.98,440.56,397.91,347.47,347.47,347.47,435.72,326.69,95.51,87.7,87.7,283.18,346.26,380.22,102.99,102.99,102.99,457.92,457.92,98.15,267.89,339.07,6.29,480.92,464.25,249.09,249.09,312.83999999999997,471.62,421.3,138.58000000000001,591.19000000000005,401.78,301.3,594.08000000000004,243.36,153.13,401.97,92.48,443.27,308.72000000000003,464.28,381.39,469.56,327.08,350.29,366.88,511.77,477.62,77.64,77.64,409.35,448.71,76.010000000000005,95.63,372.06,350.44,425.39,425.39,382.5,368.87,109.29,123.66,452.79,345.01,345.01,62.64,181.88,355.94,430.48,326.63,189.64,330.76,462.86,84.33,84.33,415.26,415.26,424.7,416.83,419.43,397.91,128.16,236.06,257.3,493.53,377.37,377.37,259.22000000000003,571.16,508.84,152.16,633.72,209.9,273.5,312.86,70.010000000000005,420.79,224.66,339.43,296.32,383.4,633.72,440.73,429.02,523.87,465.63,265.51,358.38,431.77,248.25,446.53,425.77,359.52,239.67,250.46,0,421.3,421.3,123.28,621.79,234.47,234.47,328.58,328.58,98.15,139.19,429.5,410.71,433.06,59.67,460.48,347.47,122.65,409.8,409.8,373.25,325.75,297.16000000000003,378.52,233.91,127.07,169.33,292.33999999999997,292.33999999999997,359.57,365.36,460.8,458.99,98.15,378.22,454.9,410.87,458.77,341.88,170.04,288.66000000000003,194.27,524.38,524.38,524.38,274.89,149.97999999999999,401.97,208.51,239.67,332.54,424.8,207.82,207.82,450.42,98.6,98.15,457.35,136.94999999999999,136.94999999999999,136.94999999999999,45.55,407.38,503.07,116.17,25.21,421.3,267.83,628.98,152.63,417.87,102.02,233.63,460.31,460.31,460.31,211.93,322.43,278.72000000000003,406.37,406.37,406.37,186.93,349.42,342.1,95.51,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Partington",566.54999999999995,307.81,111.72,111.72,630.45000000000005,366.96,68.099999999999994,388.86,44.32,44.32,129.63,333.23,430.13,353.69,353.69,353.69,353.69,353.69,395.8,475,408.55,176.13,176.13,176.13,446.36,361.13,365.13,333.6,333.6,162.62,380.7,208.88,342.81,342.81,342.81,468.56,468.56,367.77,312.86,383.57,415.01,586.99,84.06,205.08,205.08,323.48,506.06,0,409.96,465.84,276.43,547.20000000000005,468.73,479.28,399.03,412.61,362.1,453.91,353.69,84.09,392.03,344.21,118.72,95.51,401.32,386.42,352.27,368.16,368.16,284,76.010000000000005,355.56,365.25,382.7,225.09,436.03,436.03,38.799999999999997,243.52,380.67,382.18,327.44,379.45,379.45,383.16,296.69,390.38,441.12,337.27,435.54,341.4,82.67,361.47,361.47,33.99,33.99,24.55,32.42,26.37,408.55,399.54,481.96,465.34,368.18,388.01,388.01,163.29,445.81,614.91,326.41000000000003,508.37,244.34,449.14,187.51,351.29,295.44,259.10000000000002,214.08,124.98,394.04,508.37,83.57,71.86,398.52,476.27,188.66,369.02,442.41,173.05,66.34,436.41,86.28,274.11,284.89999999999998,421.3,0,0,366.68,496.44,245.11,245.11,339.22,339.22,367.77,418.74,15.06,445.15,307.70999999999998,386.13,566.54999999999995,176.13,367.61,284.45,284.45,391.03,336.39,171.81,389.16,278.88,370.47,345.69,538.24,538.24,188.23,194.02,335.45,333.64,367.77,206.88,74.709999999999994,421.51,78.58,146.97,275.76,433.98,284.3,630.45000000000005,630.45000000000005,630.45000000000005,285.52999999999997,360.42,412.61,314.23,274.11,207.19,24.45,270.75,270.75,461.06,368.22,367.77,332,353.01,353.01,353.01,375.75,418.02,377.72,305.13,420.59,0,180.85,503.63,328.99,3.43,343.78,278.60000000000002,80.12,80.12,80.12,209.37,333.07,289.36,417.01,417.01,417.01,291.64,71.88,387.07,365.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Partington Max Refill",566.54999999999995,307.81,111.72,111.72,630.45000000000005,366.96,68.099999999999994,388.86,44.32,44.32,129.63,333.23,430.13,353.69,353.69,353.69,353.69,353.69,395.8,475,408.55,176.13,176.13,176.13,446.36,361.13,365.13,333.6,333.6,162.62,380.7,208.88,342.81,342.81,342.81,468.56,468.56,367.77,312.86,383.57,415.01,586.99,84.06,205.08,205.08,323.48,506.06,0,409.96,465.84,276.43,547.20000000000005,468.73,479.28,399.03,412.61,362.1,453.91,353.69,84.09,392.03,344.21,118.72,95.51,401.32,386.42,352.27,368.16,368.16,284,76.010000000000005,355.56,365.25,382.7,225.09,436.03,436.03,38.799999999999997,243.52,380.67,382.18,327.44,379.45,379.45,383.16,296.69,390.38,441.12,337.27,435.54,341.4,82.67,361.47,361.47,33.99,33.99,24.55,32.42,26.37,408.55,399.54,481.96,465.34,368.18,388.01,388.01,163.29,445.81,614.91,326.41000000000003,508.37,244.34,449.14,187.51,351.29,295.44,259.10000000000002,214.08,124.98,394.04,508.37,83.57,71.86,398.52,476.27,188.66,369.02,442.41,173.05,66.34,436.41,86.28,274.11,284.89999999999998,421.3,0,0,366.68,496.44,245.11,245.11,339.22,339.22,367.77,418.74,15.06,445.15,307.70999999999998,386.13,566.54999999999995,176.13,367.61,284.45,284.45,391.03,336.39,171.81,389.16,278.88,370.47,345.69,538.24,538.24,188.23,194.02,335.45,333.64,367.77,206.88,74.709999999999994,421.51,78.58,146.97,275.76,433.98,284.3,630.45000000000005,630.45000000000005,630.45000000000005,285.52999999999997,360.42,412.61,314.23,274.11,207.19,24.45,270.75,270.75,461.06,368.22,367.77,332,353.01,353.01,353.01,375.75,418.02,377.72,305.13,420.59,0,180.85,503.63,328.99,3.43,343.78,278.60000000000002,80.12,80.12,80.12,209.37,333.07,289.36,417.01,417.01,417.01,291.64,71.88,387.07,365.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Paull",540.41999999999996,354.04,254.96,254.96,604.32000000000005,412.46,298.58,66.34,322.36,322.36,245.42,379.46,476.36,229.6,229.6,229.6,229.6,229.6,140.84,520.5,318.79000000000002,427.41,427.41,427.41,356.6,406.63,165.18,167.64,167.64,204.06,426.2,460.16,87.33,87.33,87.33,378.8,378.8,167.82,188.77,419.01,129.57,560.86,385.13,169.97,169.97,233.72,551.55999999999995,366.68,43.28,512.07000000000005,322.66000000000003,381.24,514.96,323.3,233.07,322.85000000000002,162.15,364.15,229.6,385.16,302.27,390.44,247.96,271.17,446.82,432.65,398.5,87.04,87.04,330.23,369.59,145.68,165.3,292.94,271.32,346.27,346.27,398.62,289.75,13.99,15.5,373.67,424.95,424.95,72.040000000000006,102.76,435.88,351.36,247.51,269.58,251.64,383.74,93.73,93.73,336.14,336.14,345.58,337.71,340.31,318.79000000000002,32.86,316,337.24,414.41,298.25,298.25,339.16,492.04,588.78,73.040000000000006,554.6,289.83999999999997,353.44,233.74,151.68,341.67,304.60000000000002,260.31,376.26,304.27999999999997,554.6,361.61,349.9,444.75,386.51,186.39,279.26,352.65,328.19,367.41,346.65,280.39999999999998,319.61,330.4,123.28,366.68,366.68,0,542.66999999999996,155.35,155.35,249.46,249.46,167.82,82.5,355.07,490.65,353.94,69.069999999999993,540.41999999999996,427.41,0.93,330.68,330.68,294.13,246.63,218.04,299.39999999999998,154.79,3.79,90.21,372.28,372.28,439.51,445.3,381.68,379.87,167.82,458.16,375.78,331.75,379.65,262.76,90.92,368.6,115.15,604.32000000000005,604.32000000000005,604.32000000000005,195.77,26.7,322.85000000000002,129.38999999999999,319.61,253.42,345.68,128.69999999999999,128.69999999999999,371.3,168.27,167.82,378.23,13.67,13.67,13.67,168.83,328.26,423.95,196.11,98.07,366.68,188.71,549.86,38.130000000000003,363.25,88.3,154.51,381.19,381.19,381.19,291.87,243.31,199.6,327.25,327.25,327.25,107.81,429.36,262.98,165.18,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pembroke Power Station",1056.1300000000001,345.87,384.72,384.72,1120.03,856.54,428.34,564.85,452.12,452.12,366.81,371.29,468.19,529.67999999999995,529.67999999999995,529.67999999999995,529.67999999999995,529.67999999999995,639.35,964.58,584.54,665.71,665.71,665.71,529.13,850.71,699.09,701.55,701.55,435.62,870.28,698.46,518.79999999999995,518.79999999999995,518.79999999999995,511.89,511.89,701.73,488.85,873.15,628.08000000000004,1076.57,514.89,372.7,372.7,499.47,995.64,496.44,585.95000000000005,503.9,314.49,915.15,506.79,857.21,766.98,588.6,696.06,536.67999999999995,529.67999999999995,514.91999999999996,568.02,152.22999999999999,391.72,400.93,890.9,118.16,144.16999999999999,544.15,544.15,322.06,499.35,679.59,699.21,558.69000000000005,271.35000000000002,612.02,612.02,528.38,253.24,556.66,558.16999999999996,169,869.03,869.03,559.15,472.68,879.96,617.11,513.26,803.49,517.39,513.5,537.46,537.46,465.9,465.9,475.34,467.47,470.07,584.54,575.53,849.91,871.15,406.24,564,564,652.87,483.87,1104.49,502.4,546.42999999999995,733.92,887.35,308.93,685.59,333.5,748.68,286.93,614.55999999999995,570.03,546.42999999999995,491.37,479.66,436.58,559.04,356.28,545.01,618.4,662.63,497.17,612.4,410.16,763.69,774.48,621.79,496.44,496.44,542.66999999999996,0,421.1,421.1,515.21,515.21,701.73,625.16999999999996,484.83,934.73,345.77,562.12,1056.1300000000001,665.71,543.6,212.01,212.01,567.02,512.38,324.63,565.15,454.87,546.46,521.67999999999995,906.19,906.19,677.81,683.6,373.51,371.7,701.73,696.46,505.54,597.5,509.41,384.15,451.75,902.51,460.29,1120.03,1120.03,1120.03,461.52,536.41,588.6,490.22,763.69,289.25,475.44,446.74,446.74,637.04999999999995,702.18,701.73,370.06,529,529,529,667.34,594.01,118.72,730.02,596.58000000000004,496.44,453.85,7.19,504.98,493.01,519.77,454.59,510.95,510.95,510.95,698.95,509.06,465.35,593,593,593,467.63,561.46,563.05999999999995,699.09,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Peterborough (Peterborough Power Station)",687.01,232.47,133.38999999999999,133.38999999999999,750.91,559.04999999999995,177.01,177.53,200.79,200.79,123.85,257.89,354.79,123.26,123.26,123.26,123.26,123.26,252.03,667.09,197.22,414.38,414.38,414.38,235.03,553.22,311.77,314.23,314.23,82.49,572.79,447.13,131.47999999999999,131.47999999999999,131.47999999999999,257.23,257.23,314.41000000000003,82.43,565.6,240.76,707.45,263.56,48.4,48.4,112.15,698.15,245.11,198.63,390.5,201.09,527.83000000000004,393.39,469.89,379.66,201.28,308.74,242.58,123.26,263.58999999999997,180.7,268.87,126.39,149.6,593.41,311.08,276.93,156.83000000000001,156.83000000000001,208.66,248.02,292.27,311.89,171.37,149.75,224.7,224.7,277.05,168.18,169.34,170.85,252.1,571.54,571.54,171.83,66.260000000000005,582.47,229.79,125.94,416.17,130.07,262.17,150.13999999999999,150.13999999999999,214.57,214.57,224.01,216.14,218.74,197.22,188.21,462.59,483.83,292.83999999999997,176.68,176.68,401.54,370.47,735.37,95.98,433.03,436.43,500.03,112.17,298.27,220.1,451.19,138.74,363.23,182.71,433.03,240.04,228.33,323.18,264.94,64.819999999999993,157.69,231.08,411.3,245.84,225.08,158.83000000000001,466.2,476.99,234.47,245.11,245.11,155.35,421.1,0,0,127.89,127.89,314.41000000000003,237.85,233.5,637.24,232.37,174.8,687.01,414.38,156.28,209.11,209.11,179.7,125.06,96.47,177.83,48.45,159.13999999999999,134.36000000000001,518.87,518.87,426.48,432.27,260.11,258.3,314.41000000000003,445.13,254.21,210.18,258.08,141.19,64.430000000000007,515.19000000000005,53.87,750.91,750.91,750.91,74.2,149.09,201.28,102.9,466.2,131.85,224.11,40.32,40.32,249.73,314.86,314.41000000000003,256.66000000000003,141.68,141.68,141.68,280.02,206.69,302.38,342.7,209.26,245.11,67.14,428.29,117.66,241.68,132.44999999999999,48.17,259.62,259.62,259.62,438.46,121.74,78.03,205.68,205.68,205.68,61.21,310.13,156.63999999999999,311.77,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Peterborough Eye (Tee)",687.01,232.47,133.38999999999999,133.38999999999999,750.91,559.04999999999995,177.01,177.53,200.79,200.79,123.85,257.89,354.79,123.26,123.26,123.26,123.26,123.26,252.03,667.09,197.22,414.38,414.38,414.38,235.03,553.22,311.77,314.23,314.23,82.49,572.79,447.13,131.47999999999999,131.47999999999999,131.47999999999999,257.23,257.23,314.41000000000003,82.43,565.6,240.76,707.45,263.56,48.4,48.4,112.15,698.15,245.11,198.63,390.5,201.09,527.83000000000004,393.39,469.89,379.66,201.28,308.74,242.58,123.26,263.58999999999997,180.7,268.87,126.39,149.6,593.41,311.08,276.93,156.83000000000001,156.83000000000001,208.66,248.02,292.27,311.89,171.37,149.75,224.7,224.7,277.05,168.18,169.34,170.85,252.1,571.54,571.54,171.83,66.260000000000005,582.47,229.79,125.94,416.17,130.07,262.17,150.13999999999999,150.13999999999999,214.57,214.57,224.01,216.14,218.74,197.22,188.21,462.59,483.83,292.83999999999997,176.68,176.68,401.54,370.47,735.37,95.98,433.03,436.43,500.03,112.17,298.27,220.1,451.19,138.74,363.23,182.71,433.03,240.04,228.33,323.18,264.94,64.819999999999993,157.69,231.08,411.3,245.84,225.08,158.83000000000001,466.2,476.99,234.47,245.11,245.11,155.35,421.1,0,0,127.89,127.89,314.41000000000003,237.85,233.5,637.24,232.37,174.8,687.01,414.38,156.28,209.11,209.11,179.7,125.06,96.47,177.83,48.45,159.13999999999999,134.36000000000001,518.87,518.87,426.48,432.27,260.11,258.3,314.41000000000003,445.13,254.21,210.18,258.08,141.19,64.430000000000007,515.19000000000005,53.87,750.91,750.91,750.91,74.2,149.09,201.28,102.9,466.2,131.85,224.11,40.32,40.32,249.73,314.86,314.41000000000003,256.66000000000003,141.68,141.68,141.68,280.02,206.69,302.38,342.7,209.26,245.11,67.14,428.29,117.66,241.68,132.44999999999999,48.17,259.62,259.62,259.62,438.46,121.74,78.03,205.68,205.68,205.68,61.21,310.13,156.63999999999999,311.77,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Peters Green",781.12,326.58,227.5,227.5,845.02,653.16,271.12,271.64,294.89999999999998,294.89999999999998,217.96,352,351.84,179.11,179.11,179.11,179.11,179.11,346.14,761.2,132.1,508.49,508.49,508.49,167,647.33000000000004,405.88,408.34,408.34,176.6,666.9,541.24,225.59,225.59,225.59,189.2,189.2,408.52,190,659.71,334.87,801.56,357.67,142.51,142.51,47.03,792.26,339.22,292.74,387.55,295.2,621.94000000000005,390.44,564,473.77,136.16,402.85,174.55,179.11,357.7,112.67,362.98,220.5,243.71,687.52,405.19,371.04,250.94,250.94,302.77,342.13,386.38,406,106.25,243.86,159.58000000000001,159.58000000000001,371.16,262.29000000000002,263.45,264.95999999999998,346.21,665.65,665.65,265.94,168.89,676.58,164.67,60.82,510.28,62.04,356.28,244.25,244.25,308.68,308.68,318.12,310.25,312.85000000000002,132.1,282.32,556.70000000000005,577.94000000000005,289.89,108.65,108.65,495.65,367.52,829.48,198.61,430.08,530.54,594.14,206.28,392.38,314.20999999999998,545.29999999999995,232.85,457.34,117.59,430.08,334.15,322.44,259.55,196.91,158.93,92.57,165.96,505.41,339.95,159.96,252.94,560.30999999999995,571.1,328.58,339.22,339.22,249.46,515.21,127.89,127.89,0,0,408.52,331.96,327.61,731.35,326.48,268.91000000000003,781.12,508.49,250.39,303.22000000000003,303.22000000000003,114.58,34.119999999999997,190.58,112.71,156.02000000000001,253.25,228.47,612.98,612.98,520.59,526.38,354.22,352.41,408.52,539.24,348.32,145.06,352.19,235.3,158.54,609.29999999999995,156.5,845.02,845.02,845.02,84.98,243.2,136.16,197.01,560.30999999999995,225.96,318.22000000000003,142.94999999999999,142.94999999999999,184.61,408.97,408.52,350.77,235.79,235.79,235.79,374.13,141.57,396.49,436.81,303.37,339.22,161.25,522.4,211.77,335.79,226.56,155.74,353.73,353.73,353.73,532.57000000000005,6.15,50.58,137.65,137.65,137.65,163.84,404.24,212.49,405.88,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Peters Green South Mimms",781.12,326.58,227.5,227.5,845.02,653.16,271.12,271.64,294.89999999999998,294.89999999999998,217.96,352,351.84,179.11,179.11,179.11,179.11,179.11,346.14,761.2,132.1,508.49,508.49,508.49,167,647.33000000000004,405.88,408.34,408.34,176.6,666.9,541.24,225.59,225.59,225.59,189.2,189.2,408.52,190,659.71,334.87,801.56,357.67,142.51,142.51,47.03,792.26,339.22,292.74,387.55,295.2,621.94000000000005,390.44,564,473.77,136.16,402.85,174.55,179.11,357.7,112.67,362.98,220.5,243.71,687.52,405.19,371.04,250.94,250.94,302.77,342.13,386.38,406,106.25,243.86,159.58000000000001,159.58000000000001,371.16,262.29000000000002,263.45,264.95999999999998,346.21,665.65,665.65,265.94,168.89,676.58,164.67,60.82,510.28,62.04,356.28,244.25,244.25,308.68,308.68,318.12,310.25,312.85000000000002,132.1,282.32,556.70000000000005,577.94000000000005,289.89,108.65,108.65,495.65,367.52,829.48,198.61,430.08,530.54,594.14,206.28,392.38,314.20999999999998,545.29999999999995,232.85,457.34,117.59,430.08,334.15,322.44,259.55,196.91,158.93,92.57,165.96,505.41,339.95,159.96,252.94,560.30999999999995,571.1,328.58,339.22,339.22,249.46,515.21,127.89,127.89,0,0,408.52,331.96,327.61,731.35,326.48,268.91000000000003,781.12,508.49,250.39,303.22000000000003,303.22000000000003,114.58,34.119999999999997,190.58,112.71,156.02000000000001,253.25,228.47,612.98,612.98,520.59,526.38,354.22,352.41,408.52,539.24,348.32,145.06,352.19,235.3,158.54,609.29999999999995,156.5,845.02,845.02,845.02,84.98,243.2,136.16,197.01,560.30999999999995,225.96,318.22000000000003,142.94999999999999,142.94999999999999,184.61,408.97,408.52,350.77,235.79,235.79,235.79,374.13,141.57,396.49,436.81,303.37,339.22,161.25,522.4,211.77,335.79,226.56,155.74,353.73,353.73,353.73,532.57000000000005,6.15,50.58,137.65,137.65,137.65,163.84,404.24,212.49,405.88,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Phillips Petroleum, Teesside",406.95,513.1,414.02,414.02,470.85,278.99,429.01,136.88,405.23,405.23,404.48,538.52,635.41999999999996,388.66,388.66,388.66,388.66,388.66,62.38,387.03,477.85,293.94,293.94,293.94,515.66,273.16000000000003,8.6999999999999993,34.17,34.17,363.12,292.73,326.69,182.93,182.93,182.93,537.86,537.86,0,347.83,285.54000000000002,91.86,427.39,444.97,329.03,329.03,392.78,418.09,367.77,124.54,671.13,481.72,247.77,674.02,189.83,99.6,481.91,5.67,523.21,388.66,445,461.33,549.5,407.02,430.23,313.35000000000002,591.71,557.55999999999995,157.58000000000001,157.58000000000001,489.29,436.92,22.14,8.82,452,430.38,505.33,505.33,328.97,448.81,153.83000000000001,168.2,532.73,291.48,291.48,142.58000000000001,261.82,302.41000000000003,510.42,406.57,136.11000000000001,410.7,443.58,164.27,164.27,394.9,394.9,385.46,393.33,387.28,477.85,141.74,182.53,203.77,573.47,457.31,457.31,205.69,651.1,455.31,232.1,713.66,156.37,219.97,392.8,28.14,500.73,171.13,419.37,242.79,463.34,713.66,444.48,432.77,603.80999999999995,545.57000000000005,345.45,438.32,511.71,194.72,427.25,505.71,439.46,186.14,196.93,98.15,367.77,367.77,167.82,701.73,314.41000000000003,314.41000000000003,408.52,408.52,0,85.32,375.97,357.18,513,139.61000000000001,406.95,293.94,167.19,489.74,489.74,453.19,405.69,377.1,458.46,313.85000000000002,171.61,249.27,238.81,238.81,306.04000000000002,311.83,540.74,538.92999999999995,0,324.69,435.62,490.81,439.49,421.82,249.98,235.13,274.20999999999998,470.85,470.85,470.85,354.83,194.52,481.91,288.45,186.14,412.48,385.36,287.76,287.76,530.36,0.45,0,537.29,181.49,181.49,181.49,52.6,487.32,583.01,62.64,105.15,367.77,347.77,708.92,205.95,364.34,181.96,313.57,441.03,441.03,441.03,158.4,402.37,358.66,486.31,486.31,486.31,266.87,295.89,422.04,8.6999999999999993,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pickering",457.92,436.54,337.46,337.46,521.82000000000005,329.96,381.08,120.86,404.86,404.86,327.92,461.96,558.86,312.10000000000002,312.10000000000002,312.10000000000002,312.10000000000002,312.10000000000002,103.42,438,401.29,344.91,344.91,344.91,439.1,324.13,82.68,85.14,85.14,286.56,343.7,377.66,166.91,166.91,166.91,461.3,461.3,85.32,271.27,336.51,132.9,478.36,467.63,252.47,252.47,316.22000000000003,469.06,418.74,39.22,594.57000000000005,405.16,298.74,597.46,240.8,150.57,405.35,79.650000000000006,446.65,312.10000000000002,467.66,384.77,472.94,330.46,353.67,364.32,515.15,481,141.56,141.56,412.73,452.09,63.18,82.8,375.44,353.82,428.77,428.77,379.94,372.25,68.510000000000005,82.88,456.17,342.45,342.45,126.56,185.26,353.38,433.86,330.01,187.08,334.14,466.24,148.25,148.25,418.64,418.64,428.08,420.21,422.81,401.29,56.42,233.5,254.74,496.91,380.75,380.75,256.66000000000003,574.54,506.28,155.54,637.1,207.34,270.94,316.24,69.180000000000007,424.17,222.1,342.81,293.76,386.78,637.1,444.11,432.4,527.25,469.01,268.89,361.76,435.15,245.69,449.91,429.15,362.9,237.11,247.9,139.19,418.74,418.74,82.5,625.16999999999996,237.85,237.85,331.96,331.96,85.32,0,426.94,408.15,436.44,123.59,457.92,344.91,81.87,413.18,413.18,376.63,329.13,300.54000000000002,381.9,237.29,86.29,172.71,289.77999999999997,289.77999999999997,357.01,362.8,464.18,462.37,85.32,375.66,458.28,414.25,462.15,345.26,173.42,286.10000000000002,197.65,521.82000000000005,521.82000000000005,521.82000000000005,278.27,109.2,405.35,211.89,237.11,335.92,428.18,211.2,211.2,453.8,85.77,85.32,460.73,96.17,96.17,96.17,93.64,410.76,506.45,113.61,146.19,418.74,271.20999999999998,632.36,120.63,415.31,165.94,237.01,463.69,463.69,463.69,209.37,325.81,282.10000000000002,409.75,409.75,409.75,190.31,346.86,345.48,82.68,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pickmere (Winnington Power, aka Brunner Mond)",574.75,296.2,100.11,100.11,638.65,375.16,56.49,377.25,32.71,32.71,118.02,321.62,418.52,342.08,342.08,342.08,342.08,342.08,404,483.2,396.94,184.33,184.33,184.33,434.75,369.33,373.33,341.8,341.8,151.01,388.9,217.08,331.2,331.2,331.2,456.95,456.95,375.97,301.25,391.77,423.21,595.19000000000005,69,193.47,193.47,311.87,514.26,15.06,398.35,454.23,264.82,555.4,457.12,487.48,407.23,401,370.3,442.3,342.08,69.03,380.42,332.6,107.11,83.9,409.52,374.81,340.66,356.55,356.55,272.39,60.95,363.76,373.45,371.09,213.48,424.42,424.42,47,231.91,369.06,370.57,315.83,387.65,387.65,371.55,285.08,398.58,429.51,325.66000000000003,443.74,329.79,67.61,349.86,349.86,18.93,18.93,9.49,17.36,34.57,396.94,387.93,490.16,473.54,356.57,376.4,376.4,171.49,434.2,623.11,314.8,496.76,252.54,457.34,175.9,359.49,283.83,267.3,202.47,133.18,382.43,496.76,71.959999999999994,60.25,386.91,464.66,177.05,357.41,430.8,181.25,51.28,424.8,74.67,282.31,293.10000000000002,429.5,15.06,15.06,355.07,484.83,233.5,233.5,327.61,327.61,375.97,426.94,0,453.35,296.10000000000002,374.52,574.75,184.33,356,272.83999999999997,272.83999999999997,379.42,324.77999999999997,160.19999999999999,377.55,267.27,358.86,334.08,546.44000000000005,546.44000000000005,196.43,202.22,323.83999999999997,322.02999999999997,375.97,215.08,59.65,409.9,63.52,135.36000000000001,264.14999999999998,442.18,272.69,638.65,638.65,638.65,273.92,348.81,401,302.62,282.31,195.58,9.39,259.14,259.14,449.45,376.42,375.97,320.39,341.4,341.4,341.4,383.95,406.41,366.11,313.33,408.98,15.06,169.24,492.02,317.38,11.63,332.17,266.99,65.06,65.06,65.06,217.57,321.45999999999998,277.75,405.4,405.4,405.4,280.02999999999997,80.08,375.46,373.33,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pitcairngreen",125.07,746.1,550.01,550.01,188.97,89.85,506.39,459.71,482.61,482.61,567.91999999999996,771.52,868.42,711.49,711.49,711.49,711.49,711.49,385.21,67.5,800.68,371.32,371.32,371.32,838.49,84.02,354.54,323.01,323.01,600.91,103.59,404.07,505.76,505.76,505.76,860.69,860.69,357.18,670.66,106.46,404.42,145.51,522.35,643.37,643.37,715.61,64.58,445.15,447.37,904.13,714.72,283.07,907.02,202.17,292.39999999999998,804.74,351.51,846.04,711.49,522.38,784.16,782.5,557.01,533.79999999999995,124.21,824.71,790.56,480.41,480.41,722.29,514.29999999999995,344.97,354.66,774.83,663.38,828.16,828.16,406.35,681.81,476.66,491.03,765.73,102.34,102.34,465.41,584.65,113.27,833.25,729.4,255.89,733.53,520.96,487.1,487.1,472.28,472.28,462.84,470.71,464.66,800.68,464.57,217.83,188.23,806.47,780.14,780.14,283.07,884.1,173.43,554.92999999999995,946.66,200.81,172.03,625.79999999999995,340.7,733.73,186.93,652.37,320.17,786.17,946.66,521.86,510.15,836.81,868.4,626.95000000000005,761.15,834.54,272.10000000000002,504.63,828.54,524.57000000000005,171.04,160.25,410.71,445.15,445.15,490.65,934.73,637.24,637.24,731.35,731.35,357.18,408.15,453.35,0,746,462.44,125.07,371.32,490.02,722.74,722.74,776.02,728.52,610.1,781.29,636.67999999999995,494.44,572.1,274.11,274.11,383.42,389.21,773.74,771.93,357.18,402.07,513,813.64,516.87,585.26,572.80999999999995,156.87,597.04,188.97,188.97,188.97,677.66,517.35,804.74,611.28,171.04,645.48,462.74,610.59,610.59,853.19,357.63,357.18,770.29,504.32,504.32,504.32,365.16,810.15,816.01,294.54000000000002,427.98,445.15,619.14,941.92,528.78,441.72,504.79,636.4,518.41,518.41,518.41,235.78,725.2,681.49,809.14,809.14,809.14,589.70000000000005,373.27,744.87,354.54,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Pucklechurch",867.4,0.1,195.99,195.99,931.3,667.81,239.61,376.12,263.39,263.39,178.08,25.52,122.42,340.95,340.95,340.95,340.95,340.95,450.62,775.85,395.81,476.98,476.98,476.98,183.36,661.98,510.36,512.82000000000005,512.82000000000005,246.89,681.55,509.73,330.07,330.07,330.07,166.12,166.12,513,300.12,684.42,439.35,887.84,326.16000000000003,183.97,183.97,310.74,806.91,307.70999999999998,397.22,158.13,49.08,726.42,161.02000000000001,668.48,578.25,399.87,507.33,190.91,340.95,326.19,272.64999999999998,193.54,202.99,212.2,702.17,235.75,201.6,355.42,355.42,23.71,310.62,490.86,510.48,369.96,82.62,423.29,423.29,339.65,92.85,367.93,369.44,176.77,680.3,680.3,370.42,283.95,691.23,428.38,324.52999999999997,614.76,288.32,324.77,348.73,348.73,277.17,277.17,286.61,278.74,281.33999999999997,395.81,386.8,661.18,682.42,60.47,244.24,244.24,464.14,138.1,915.76,313.67,200.66,545.19000000000005,698.62,120.2,496.86,12.37,559.95000000000005,98.2,425.83,381.3,200.66,302.64,290.93,90.81,213.27,167.55,356.28,429.67,473.9,308.44,423.67,221.43,574.96,585.75,433.06,307.70999999999998,307.70999999999998,353.94,345.77,232.37,232.37,326.48,326.48,513,436.44,296.10000000000002,746,0,373.39,867.4,476.98,354.87,133.78,133.78,378.29,323.64999999999998,135.9,376.42,266.14,357.73,332.95,717.46,717.46,489.08,494.87,27.74,25.93,513,507.73,316.81,408.77,320.68,195.42,263.02,713.78,271.56,931.3,931.3,931.3,272.79000000000002,347.68,399.87,301.49,574.96,100.52,286.70999999999998,258.01,258.01,448.32,513.45000000000005,513,24.29,340.27,340.27,340.27,478.61,405.28,227.05,541.29,407.85,307.70999999999998,265.12,352.96,316.25,304.27999999999997,331.04,265.86,322.22000000000003,322.22000000000003,322.22000000000003,510.22,320.33,276.62,281.22000000000003,281.22000000000003,281.22000000000003,278.89999999999998,372.73,374.33,510.36,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Rawcliffe",512.21,373.49,274.41000000000003,274.41000000000003,576.11,384.25,318.02999999999997,2.73,341.81,341.81,264.87,398.91,495.81,249.05,249.05,249.05,249.05,249.05,77.23,492.29,338.24,399.2,399.2,399.2,376.05,378.42,136.97,139.43,139.43,223.51,397.99,431.95,43.32,43.32,43.32,398.25,398.25,139.61000000000001,208.22,390.8,65.959999999999994,532.65,404.58,189.42,189.42,253.17,523.35,386.13,84.37,531.52,342.11,353.03,534.41,295.08999999999997,204.86,342.3,133.94,383.6,249.05,404.61,321.72000000000003,409.89,267.41000000000003,290.62,418.61,452.1,417.95,17.97,17.97,349.68,389.04,117.47,137.09,312.39,290.77,365.72,365.72,418.07,309.2,55.08,69.45,393.12,396.74,396.74,2.97,122.21,407.67,370.81,266.95999999999998,241.37,271.08999999999997,403.19,24.66,24.66,355.59,355.59,365.03,357.16,359.76,338.24,73.95,287.79000000000002,309.02999999999997,433.86,317.7,317.7,310.95,511.49,560.57000000000005,92.49,574.04999999999995,261.63,325.23,253.19,123.47,361.12,276.39,279.76,348.05,323.73,574.04999999999995,381.06,369.35,464.2,405.96,205.84,298.70999999999998,372.1,299.98,386.86,366.1,299.85000000000002,291.39999999999998,302.19,59.67,386.13,386.13,69.069999999999993,562.12,174.8,174.8,268.91000000000003,268.91000000000003,139.61000000000001,123.59,374.52,462.44,373.39,0,512.21,399.2,68.44,350.13,350.13,313.58,266.08,237.49,318.85000000000002,174.24,72.86,109.66,344.07,344.07,411.3,417.09,401.13,399.32,139.61000000000001,429.95,395.23,351.2,399.1,282.20999999999998,110.37,340.39,134.6,576.11,576.11,576.11,215.22,95.77,342.3,148.84,291.39999999999998,272.87,365.13,148.15,148.15,390.75,140.06,139.61000000000001,397.68,82.74,82.74,82.74,105.22,347.71,443.4,167.9,34.46,386.13,208.16,569.30999999999995,92.96,382.7,42.35,173.96,400.64,400.64,400.64,263.66000000000003,262.76,219.05,346.7,346.7,346.7,127.26,401.15,282.43,136.97,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Rollswood Kintore",0,867.5,671.41,671.41,63.9,211.25,627.79,509.48,604.01,604.01,689.32,892.92,989.82,761.26,761.26,761.26,761.26,761.26,434.98,91.55,850.45,492.72,492.72,492.72,888.26,205.42,404.31,372.78,372.78,722.31,185.85,525.47,555.53,555.53,555.53,910.46,910.46,406.95,720.43,227.86,454.19,20.440000000000001,643.75,701.63,701.63,765.38,61.86,566.54999999999995,497.14,1025.53,836.12,159.18,1028.42,240.08,307.35000000000002,854.51,401.28,895.81,761.26,643.78,833.93,903.9,678.41,655.20000000000005,165.23,946.11,911.96,530.17999999999995,530.17999999999995,843.69,635.70000000000005,394.74,404.43,824.6,784.78,877.93,877.93,527.75,803.21,526.42999999999995,540.79999999999995,887.13,223.74,223.74,515.17999999999995,634.41999999999996,176.31,883.02,779.17,270.83999999999997,783.3,642.36,536.87,536.87,593.67999999999995,593.67999999999995,584.24,592.11,586.05999999999995,850.45,514.34,232.78,254.02,927.87,829.91,829.91,404.47,1005.5,48.36,604.70000000000005,1068.06,322.20999999999998,270.22000000000003,747.2,390.47,855.13,308.33,773.77,441.57,835.94,1068.06,643.26,631.54999999999995,958.21,918.17,718.05,810.92,884.31,393.5,626.03,878.31,645.97,292.44,281.64999999999998,460.48,566.54999999999995,566.54999999999995,540.41999999999996,1056.1300000000001,687.01,687.01,781.12,781.12,406.95,457.92,574.75,125.07,867.4,512.21,0,492.72,539.79,844.14,844.14,825.79,778.29,731.5,831.06,686.45,544.21,621.87,289.06,289.06,504.82,510.61,895.14,893.33,406.95,523.47,634.4,863.41,638.27,706.66,622.58000000000004,278.27,646.80999999999995,63.9,63.9,63.9,727.43,567.12,854.51,661.05,292.44,766.88,584.14,660.36,660.36,902.96,407.4,406.95,891.69,554.09,554.09,554.09,414.93,859.92,937.41,401.25,477.75,566.54999999999995,720.37,1063.32,578.54999999999995,563.12,554.55999999999995,686.17,639.80999999999995,639.80999999999995,639.80999999999995,357.18,774.97,731.26,858.91,858.91,858.91,639.47,494.67,794.64,404.31,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Roosecote Power Station (Barrow)",492.72,477.08,280.99,280.99,556.62,293.13,237.37,396.47,213.59,213.59,298.89999999999998,502.5,599.4,522.96,522.96,522.96,522.96,522.96,321.97000000000003,401.17,577.82000000000005,0,0,0,615.63,287.3,291.3,259.77,259.77,331.89,306.87,135.05000000000001,442.52,442.52,442.52,637.83000000000004,637.83000000000004,293.94,482.13,309.74,341.18,513.16,253.33,374.35,374.35,492.75,432.23,176.13,384.13,635.11,445.7,473.37,638,405.45,325.2,581.88,288.27,623.17999999999995,522.96,253.36,561.29999999999995,513.48,287.99,264.77999999999997,327.49,555.69000000000005,521.54,417.17,417.17,453.27,245.28,281.73,291.42,551.97,394.36,605.29999999999995,605.29999999999995,137.33000000000001,412.79,413.42,427.79,496.71,305.62,305.62,402.17,465.96,316.55,610.39,506.54,361.71,510.67,251.94,423.86,423.86,203.26,203.26,193.82,201.69,195.64,577.82000000000005,401.33,408.13,391.51,537.45000000000005,557.28,557.28,89.46,615.08000000000004,541.08000000000004,491.69,677.64,170.51,375.31,356.78,277.45999999999998,464.71,185.27,383.35,51.15,563.30999999999995,677.64,252.84,241.13,567.79,645.54,357.93,538.29,611.67999999999995,99.22,235.61,605.67999999999995,255.55,200.28,211.07,347.47,176.13,176.13,427.41,665.71,414.38,414.38,508.49,508.49,293.94,344.91,184.33,371.32,476.98,399.2,492.72,0,426.78,453.72,453.72,560.29999999999995,505.66,341.08,558.42999999999995,448.15,431.2,508.86,464.41,464.41,114.4,120.19,504.72,502.91,293.94,58.73,243.98,590.78,247.85,316.24,445.03,360.15,453.57,556.62,556.62,556.62,454.8,454.11,581.88,483.5,200.28,376.46,193.72,440.02,440.02,630.33000000000004,294.39,293.94,501.27,441.08,441.08,441.08,301.92,587.29,546.99,231.3,364.74,176.13,350.12,672.9,465.54,172.7,441.55,447.87,249.39,249.39,249.39,135.54,502.34,458.63,586.28,586.28,586.28,460.91,104.25,556.34,291.3,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Rosehill (Saltend Power Station)",539.79,354.97,255.89,255.89,603.69000000000005,411.83,299.51,65.709999999999994,323.29000000000002,323.29000000000002,246.35,380.39,477.29,230.53,230.53,230.53,230.53,230.53,140.21,519.87,319.72000000000003,426.78,426.78,426.78,357.53,406,164.55,167.01,167.01,204.99,425.57,459.53,88.26,88.26,88.26,379.73,379.73,167.19,189.7,418.38,128.94,560.23,386.06,170.9,170.9,234.65,550.92999999999995,367.61,42.65,513,323.58999999999997,380.61,515.89,322.67,232.44,323.77999999999997,161.52000000000001,365.08,230.53,386.09,303.2,391.37,248.89,272.10000000000002,446.19,433.58,399.43,86.41,86.41,331.16,370.52,145.05000000000001,164.67,293.87,272.25,347.2,347.2,399.55,290.68,13.36,14.87,374.6,424.32,424.32,71.41,103.69,435.25,352.29,248.44,268.95,252.57,384.67,93.1,93.1,337.07,337.07,346.51,338.64,341.24,319.72000000000003,32.229999999999997,315.37,336.61,415.34,299.18,299.18,338.53,492.97,588.15,73.97,555.53,289.20999999999998,352.81,234.67,151.05000000000001,342.6,303.97000000000003,261.24,375.63,305.20999999999998,555.53,362.54,350.83,445.68,387.44,187.32,280.19,353.58,327.56,368.34,347.58,281.33,318.98,329.77,122.65,367.61,367.61,0.93,543.6,156.28,156.28,250.39,250.39,167.19,81.87,356,490.02,354.87,68.44,539.79,426.78,0,331.61,331.61,295.06,247.56,218.97,300.33,155.72,4.72,91.14,371.65,371.65,438.88,444.67,382.61,380.8,167.19,457.53,376.71,332.68,380.58,263.69,91.85,367.97,116.08,603.69000000000005,603.69000000000005,603.69000000000005,196.7,27.63,323.77999999999997,130.32,318.98,254.35,346.61,129.63,129.63,372.23,167.64,167.19,379.16,14.6,14.6,14.6,168.2,329.19,424.88,195.48,97.44,367.61,189.64,550.79,39.06,364.18,89.23,155.44,382.12,382.12,382.12,291.24,244.24,200.53,328.18,328.18,328.18,108.74,428.73,263.91000000000003,164.55,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ross (SW)",844.14,133.88,172.73,172.73,908.04,644.54999999999995,216.35,352.86,240.13,240.13,154.82,159.30000000000001,256.2,317.69,317.69,317.69,317.69,317.69,427.36,752.59,372.55,453.72,453.72,453.72,317.14,638.72,487.1,489.56,489.56,223.63,658.29,486.47,306.81,306.81,306.81,299.89999999999998,299.89999999999998,489.74,276.86,661.16,416.09,864.58,302.89999999999998,160.71,160.71,287.48,783.65,284.45,373.96,291.91000000000003,102.5,703.16,294.8,645.22,554.99,376.61,484.07,324.69,317.69,302.93,356.03,59.78,179.73,188.94,678.91,101.99,67.84,332.16,332.16,110.07,287.36,467.6,487.22,346.7,59.36,400.03,400.03,316.39,41.25,344.67,346.18,43.01,657.04,657.04,347.16,260.69,667.97,405.12,301.27,591.5,305.39999999999998,301.51,325.47000000000003,325.47000000000003,253.91,253.91,263.35000000000002,255.48,258.08,372.55,363.54,637.91999999999996,659.16,194.25,352.01,352.01,440.88,271.88,892.5,290.41000000000003,334.44,521.92999999999995,675.36,96.94,473.6,121.51,536.69000000000005,74.94,402.57,358.04,334.44,279.38,267.67,224.59,347.05,144.29,333.02,406.41,450.64,285.18,400.41,198.17,551.70000000000005,562.49,409.8,284.45,284.45,330.68,212.01,209.11,209.11,303.22000000000003,303.22000000000003,489.74,413.18,272.83999999999997,722.74,133.78,350.13,844.14,453.72,331.61,0,0,355.03,300.39,112.64,353.16,242.88,334.47,309.69,694.2,694.2,465.82,471.61,161.52000000000001,159.71,489.74,484.47,293.55,385.51,297.42,172.16,239.76,690.52,248.3,908.04,908.04,908.04,249.53,324.42,376.61,278.23,551.70000000000005,77.260000000000005,263.45,234.75,234.75,425.06,490.19,489.74,158.07,317.01,317.01,317.01,455.35,382.02,93.29,518.03,384.59,284.45,241.86,219.2,292.99,281.02,307.77999999999997,242.6,298.95999999999998,298.95999999999998,298.95999999999998,486.96,297.07,253.36,381.01,381.01,381.01,255.64,349.47,351.07,487.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ross (WM)",844.14,133.88,172.73,172.73,908.04,644.54999999999995,216.35,352.86,240.13,240.13,154.82,159.30000000000001,256.2,317.69,317.69,317.69,317.69,317.69,427.36,752.59,372.55,453.72,453.72,453.72,317.14,638.72,487.1,489.56,489.56,223.63,658.29,486.47,306.81,306.81,306.81,299.89999999999998,299.89999999999998,489.74,276.86,661.16,416.09,864.58,302.89999999999998,160.71,160.71,287.48,783.65,284.45,373.96,291.91000000000003,102.5,703.16,294.8,645.22,554.99,376.61,484.07,324.69,317.69,302.93,356.03,59.78,179.73,188.94,678.91,101.99,67.84,332.16,332.16,110.07,287.36,467.6,487.22,346.7,59.36,400.03,400.03,316.39,41.25,344.67,346.18,43.01,657.04,657.04,347.16,260.69,667.97,405.12,301.27,591.5,305.39999999999998,301.51,325.47000000000003,325.47000000000003,253.91,253.91,263.35000000000002,255.48,258.08,372.55,363.54,637.91999999999996,659.16,194.25,352.01,352.01,440.88,271.88,892.5,290.41000000000003,334.44,521.92999999999995,675.36,96.94,473.6,121.51,536.69000000000005,74.94,402.57,358.04,334.44,279.38,267.67,224.59,347.05,144.29,333.02,406.41,450.64,285.18,400.41,198.17,551.70000000000005,562.49,409.8,284.45,284.45,330.68,212.01,209.11,209.11,303.22000000000003,303.22000000000003,489.74,413.18,272.83999999999997,722.74,133.78,350.13,844.14,453.72,331.61,0,0,355.03,300.39,112.64,353.16,242.88,334.47,309.69,694.2,694.2,465.82,471.61,161.52000000000001,159.71,489.74,484.47,293.55,385.51,297.42,172.16,239.76,690.52,248.3,908.04,908.04,908.04,249.53,324.42,376.61,278.23,551.70000000000005,77.260000000000005,263.45,234.75,234.75,425.06,490.19,489.74,158.07,317.01,317.01,317.01,455.35,382.02,93.29,518.03,384.59,284.45,241.86,219.2,292.99,281.02,307.77999999999997,242.6,298.95999999999998,298.95999999999998,298.95999999999998,486.96,297.07,253.36,381.01,381.01,381.01,255.64,349.47,351.07,487.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Roudham Heath",825.79,378.39,279.31,279.31,889.69,697.83,322.93,316.31,346.71,346.71,269.77,403.81,454.12,64.53,64.53,64.53,64.53,64.53,390.81,805.87,152.62,560.29999999999995,560.29999999999995,560.29999999999995,269.27999999999997,692,450.55,453.01,453.01,228.41,711.57,593.04999999999995,270.26,270.26,270.26,291.48,291.48,453.19,105.36,704.38,379.54,846.23,409.48,194.32,194.32,67.55,836.93,391.03,337.41,489.83,347.01,666.61,492.72,608.66999999999996,518.44000000000005,156.68,447.52,276.83,64.53,409.51,214.95,414.79,272.31,295.52,732.19,457,422.85,295.61,295.61,354.58,393.94,431.05,450.67,126.77,295.67,180.1,180.1,422.97,314.10000000000002,308.12,309.63,398.02,710.32,710.32,310.61,191.37,721.25,185.19,53.76,554.95000000000005,164.32,408.09,288.92,288.92,360.49,360.49,369.93,362.06,364.66,152.62,326.99,601.37,622.61,392.17,210.93,210.93,547.46,469.8,874.15,221.09,532.36,575.21,638.80999999999995,258.08999999999997,437.05,366.02,589.97,284.66000000000003,509.15,138.11000000000001,532.36,385.96,374.25,361.83,299.19,210.74,113.09,186.48,557.22,391.76,180.48,304.75,604.98,615.77,373.25,391.03,391.03,294.13,567.02,179.7,179.7,114.58,114.58,453.19,376.63,379.42,776.02,378.29,313.58,825.79,560.29999999999995,295.06,355.03,355.03,0,80.459999999999994,242.39,133.22999999999999,144.61000000000001,297.92,273.14,657.65,657.65,572.4,578.19000000000005,406.03,404.22,453.19,591.04999999999995,400.13,165.58,404,287.11,210.35,653.97,178.98,889.69,889.69,889.69,105.5,287.87,156.68,248.82,604.98,277.77,370.03,165.43,165.43,205.13,453.64,453.19,402.58,280.45999999999998,280.45999999999998,280.45999999999998,418.8,162.09,448.3,481.48,348.04,391.03,213.06,574.21,256.44,387.6,271.23,139.62,405.54,405.54,405.54,577.24,108.43,145.57,239.93,239.93,239.93,186.32,456.05,97.91,450.55,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Royston",778.29,323.75,224.67,224.67,842.19,650.33000000000004,268.29000000000002,268.81,292.07,292.07,215.13,349.17,373.66,144.99,144.99,144.99,144.99,144.99,343.31,758.37,97.98,505.66,505.66,505.66,188.82,644.5,403.05,405.51,405.51,173.77,664.07,538.41,222.76,222.76,222.76,211.02,211.02,405.69,185.82,656.88,332.04,798.73,354.84,139.68,139.68,12.91,789.43,336.39,289.91000000000003,409.37,292.37,619.11,412.26,561.16999999999996,470.94,102.04,400.02,196.37,144.99,354.87,134.49,360.15,217.67,240.88,684.69,402.36,368.21,248.11,248.11,299.94,339.3,383.55,403.17,72.13,241.03,125.46,125.46,368.33,259.45999999999998,260.62,262.13,343.38,662.82,662.82,263.11,166.06,673.75,130.55000000000001,26.7,507.45,83.86,353.45,241.42,241.42,305.85000000000002,305.85000000000002,315.29000000000002,307.42,310.02,97.98,279.49,553.87,575.11,311.70999999999998,130.47,130.47,492.82,389.34,826.65,195.78,451.9,527.71,591.30999999999995,203.45,389.55,311.38,542.47,230.02,454.51,83.47,451.9,331.32,319.61,281.37,218.73,156.1,58.45,131.84,502.58,337.12,125.84,250.11,557.48,568.27,325.75,336.39,336.39,246.63,512.38,125.06,125.06,34.119999999999997,34.119999999999997,405.69,329.13,324.77999999999997,728.52,323.64999999999998,266.08,778.29,505.66,247.56,300.39,300.39,80.459999999999994,0,187.75,78.59,153.19,250.42,225.64,610.15,610.15,517.76,523.54999999999995,351.39,349.58,405.69,536.41,345.49,110.94,349.36,232.47,155.71,606.47,153.66999999999999,842.19,842.19,842.19,50.86,240.37,102.04,194.18,557.48,223.13,315.39,140.12,140.12,150.49,406.14,405.69,347.94,232.96,232.96,232.96,371.3,107.45,393.66,433.98,300.54000000000002,336.39,158.41999999999999,519.57000000000005,208.94,332.96,223.73,152.91,350.9,350.9,350.9,529.74,27.97,72.400000000000006,159.47,159.47,159.47,161.01,401.41,178.37,403.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Rugby",731.5,136,60.09,60.09,795.4,531.91,103.71,240.22,127.49,127.49,42.18,161.41999999999999,258.32,205.05,205.05,205.05,205.05,205.05,314.72000000000003,639.95000000000005,259.91000000000003,341.08,341.08,341.08,297.72000000000003,526.08000000000004,374.46,376.92,376.92,110.99,545.65,373.83,194.17,194.17,194.17,302.02,302.02,377.1,164.22,548.52,303.45,751.94,190.26,48.07,48.07,174.84,671.01,171.81,261.32,294.02999999999997,104.62,590.52,296.92,532.58000000000004,442.35,263.97000000000003,371.43,305.27,205.05,190.29,243.39,172.4,67.09,76.3,566.27,214.61,180.46,219.52,219.52,112.19,174.72,354.96,374.58,234.06,53.28,287.39,287.39,203.75,71.709999999999994,232.03,233.54,155.63,544.4,544.4,234.52,148.05000000000001,555.33000000000004,292.48,188.63,478.86,192.76,188.87,212.83,212.83,141.27000000000001,141.27000000000001,150.71,142.84,145.44,259.91000000000003,250.9,525.28,546.52,196.37,239.37,239.37,328.24,274,779.86,177.77,336.56,409.29,562.72,15.7,360.96,123.63,424.05,54.09,289.93,245.4,336.56,166.74,155.03,226.71,327.63,31.65,220.38,293.77,338,172.54,287.77,85.53,439.06,449.85,297.16000000000003,171.81,171.81,218.04,324.63,96.47,96.47,190.58,190.58,377.1,300.54000000000002,160.19999999999999,610.1,135.9,237.49,731.5,341.08,218.97,112.64,112.64,242.39,187.75,0,240.52,130.24,221.83,197.05,581.55999999999995,581.55999999999995,353.18,358.97,163.63999999999999,161.83000000000001,377.1,371.83,180.91,272.87,184.78,59.52,127.12,577.88,135.66,795.4,795.4,795.4,136.88999999999999,211.78,263.97000000000003,165.59,439.06,35.380000000000003,150.81,122.11,122.11,312.42,377.55,377.1,160.19,204.37,204.37,204.37,342.71,269.38,205.91,405.39,271.95,171.81,129.22,331.82,180.35,168.38,195.14,129.96,186.32,186.32,186.32,374.32,184.43,140.72,268.37,268.37,268.37,143,236.83,238.43,374.46,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Ryehouse",831.06,376.52,277.44,277.44,894.96,703.1,321.06,321.58,344.84,344.84,267.89999999999998,401.94,452.25,197.76,197.76,197.76,197.76,197.76,396.08,811.14,59.67,558.42999999999995,558.42999999999995,558.42999999999995,267.41000000000003,697.27,455.82,458.28,458.28,226.54,716.84,591.17999999999995,275.52999999999997,275.52999999999997,275.52999999999997,289.61,289.61,458.46,238.59,709.65,384.81,851.5,407.61,192.45,192.45,65.680000000000007,842.2,389.16,342.68,487.96,345.14,671.88,490.85,613.94000000000005,523.71,63.73,452.79,274.95999999999998,197.76,407.64,213.08,412.92,270.44,293.64999999999998,737.46,455.13,420.98,300.88,300.88,352.71,392.07,436.32,455.94,6.46,293.8,87.15,87.15,421.1,312.23,313.39,314.89999999999998,396.15,715.59,715.59,315.88,218.83,726.52,92.24,79.47,560.22,162.44999999999999,406.22,294.19,294.19,358.62,358.62,368.06,360.19,362.79,59.67,332.26,606.64,627.88,390.3,209.06,209.06,545.59,467.93,879.42,248.55,530.49,580.48,644.08000000000004,256.22000000000003,442.32,364.15,595.24,282.79000000000002,507.28,45.16,530.49,384.09,372.38,359.96,297.32,208.87,20.14,93.53,555.35,389.89,87.53,302.88,610.25,621.04,378.52,389.16,389.16,299.39999999999998,565.15,177.83,177.83,112.71,112.71,458.46,381.9,377.55,781.29,376.42,318.85000000000002,831.06,558.42999999999995,300.33,353.16,353.16,133.22999999999999,78.59,240.52,0,205.96,303.19,278.41000000000003,662.92,662.92,570.53,576.32000000000005,404.16,402.35,458.46,589.17999999999995,398.26,72.63,402.13,285.24,208.48,659.24,206.44,894.96,894.96,894.96,103.63,293.14,63.73,246.95,610.25,275.89999999999998,368.16,192.89,192.89,112.18,458.91,458.46,400.71,285.73,285.73,285.73,424.07,69.14,446.43,486.75,353.31,389.16,211.19,572.34,261.70999999999998,385.73,276.5,205.68,403.67,403.67,403.67,582.51,106.56,143.69999999999999,238.06,238.06,238.06,213.78,454.18,178.25,455.82,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Saddle Bow (Kings Lynn)",686.45,266.24,167.16,167.16,750.35,558.49,210.78,176.97,234.56,234.56,157.62,291.66000000000003,388.56,80.08,80.08,80.08,80.08,80.08,251.47,666.53,225.35,448.15,448.15,448.15,263.16000000000003,552.66,311.20999999999998,313.67,313.67,116.26,572.23,480.9,130.91999999999999,130.91999999999999,130.91999999999999,285.36,285.36,313.85000000000002,67.62,565.04,240.2,706.89,297.33,82.17,82.17,140.28,697.59,278.88,198.07,424.27,234.86,527.27,427.16,469.33,379.1,229.41,308.18,270.70999999999998,80.08,297.36,208.83,302.64,160.16,183.37,592.85,344.85,310.7,156.27000000000001,156.27000000000001,242.43,281.79000000000002,291.70999999999998,311.33,199.5,183.52,252.83,252.83,310.82,201.95,168.78,170.29,285.87,570.98,570.98,171.27,52.03,581.91,257.92,154.07,415.61,158.19999999999999,295.94,149.58000000000001,149.58000000000001,248.34,248.34,257.77999999999997,249.91,252.51,225.35,187.65,462.03,483.27,326.61,204.81,204.81,435.31,404.24,734.81,81.75,466.8,435.87,499.47,145.94,297.70999999999998,253.87,450.63,172.51,397,210.84,466.8,273.81,262.10000000000002,355.71,293.07,98.59,185.82,259.20999999999998,445.07,279.61,253.21,192.6,465.64,476.43,233.91,278.88,278.88,154.79,454.87,48.45,48.45,156.02000000000001,156.02000000000001,313.85000000000002,237.29,267.27,636.67999999999995,266.14,174.24,686.45,448.15,155.72,242.88,242.88,144.61000000000001,153.19,130.24,205.96,0,158.58000000000001,133.80000000000001,518.30999999999995,518.30999999999995,460.25,466.04,293.88,292.07,313.85000000000002,478.9,287.98,238.31,291.85000000000002,174.96,98.2,514.63,39.64,750.35,750.35,750.35,102.33,148.53,229.41,136.66999999999999,465.64,165.62,257.88,26.09,26.09,277.86,314.3,313.85000000000002,290.43,141.12,141.12,141.12,279.45999999999998,234.82,336.15,342.14,208.7,278.88,100.91,462.06,117.1,275.45,131.88999999999999,33.36,293.39,293.39,293.39,437.9,149.87,106.16,233.81,233.81,233.81,46.98,343.9,113.46,311.20999999999998,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Saltend BPHP (BP Saltend HP)",544.21,357.83,258.75,258.75,608.11,416.25,302.37,70.13,326.14999999999998,326.14999999999998,249.21,383.25,480.15,233.39,233.39,233.39,233.39,233.39,144.63,524.29,322.58,431.2,431.2,431.2,360.39,410.42,168.97,171.43,171.43,207.85,429.99,463.95,91.12,91.12,91.12,382.59,382.59,171.61,192.56,422.8,133.36000000000001,564.65,388.92,173.76,173.76,237.51,555.35,370.47,47.07,515.86,326.45,385.03,518.75,327.08999999999997,236.86,326.64,165.94,367.94,233.39,388.95,306.06,394.23,251.75,274.95999999999998,450.61,436.44,402.29,90.83,90.83,334.02,373.38,149.47,169.09,296.73,275.11,350.06,350.06,402.41,293.54000000000002,17.78,19.29,377.46,428.74,428.74,75.83,106.55,439.67,355.15,251.3,273.37,255.43,387.53,97.52,97.52,339.93,339.93,349.37,341.5,344.1,322.58,36.65,319.79000000000002,341.03,418.2,302.04000000000002,302.04000000000002,342.95,495.83,592.57000000000005,76.83,558.39,293.63,357.23,237.53,155.47,345.46,308.39,264.10000000000002,380.05,308.07,558.39,365.4,353.69,448.54,390.3,190.18,283.05,356.44,331.98,371.2,350.44,284.19,323.39999999999998,334.19,127.07,370.47,370.47,3.79,546.46,159.13999999999999,159.13999999999999,253.25,253.25,171.61,86.29,358.86,494.44,357.73,72.86,544.21,431.2,4.72,334.47,334.47,297.92,250.42,221.83,303.19,158.58000000000001,0,94,376.07,376.07,443.3,449.09,385.47,383.66,171.61,461.95,379.57,335.54,383.44,266.55,94.71,372.39,118.94,608.11,608.11,608.11,199.56,30.49,326.64,133.18,323.39999999999998,257.20999999999998,349.47,132.49,132.49,375.09,172.06,171.61,382.02,17.46,17.46,17.46,172.62,332.05,427.74,199.9,101.86,370.47,192.5,553.65,41.92,367.04,92.09,158.30000000000001,384.98,384.98,384.98,295.66000000000003,247.1,203.39,331.04,331.04,331.04,111.6,433.15,266.77,168.97,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Saltfleetby Storage (Theddlethorpe)",621.87,333.05,233.97,233.97,685.77,493.91,277.58999999999997,112.39,301.37,301.37,224.43,358.47,455.37,208.61,208.61,208.61,208.61,208.61,186.89,601.95000000000005,297.8,508.86,508.86,508.86,335.61,488.08,246.63,249.09,249.09,183.07,507.65,541.61,66.34,66.34,66.34,357.81,357.81,249.27,167.78,500.46,175.62,642.30999999999995,364.14,148.97999999999999,148.97999999999999,212.73,633.01,345.69,133.49,491.08,301.67,462.69,493.97,404.75,314.52,301.86,243.6,343.16,208.61,364.17,281.27999999999997,369.45,226.97,250.18,528.27,411.66,377.51,91.69,91.69,309.24,348.6,227.13,246.75,271.95,250.33,325.27999999999997,325.27999999999997,377.63,268.76,104.2,105.71,352.68,506.4,506.4,106.69,81.77,517.33000000000004,330.37,226.52,351.03,230.65,362.75,85,85,315.14999999999998,315.14999999999998,324.58999999999997,316.72000000000003,319.32,297.8,123.07,397.45,418.69,393.42,277.26,277.26,420.61,471.05,670.23,52.05,533.61,371.29,434.89,212.75,233.13,320.68,386.05,239.32,457.71,283.29000000000002,533.61,340.62,328.91,423.76,365.52,165.4,258.27,331.66,409.64,346.42,325.66000000000003,259.41000000000003,401.06,411.85,169.33,345.69,345.69,90.21,521.67999999999995,134.36000000000001,134.36000000000001,228.47,228.47,249.27,172.71,334.08,572.1,332.95,109.66,621.87,508.86,91.14,309.69,309.69,273.14,225.64,197.05,278.41000000000003,133.80000000000001,94,0,453.73,453.73,520.96,526.75,360.69,358.88,249.27,539.61,354.79,310.76,358.66,241.77,69.930000000000007,450.05,94.16,685.77,685.77,685.77,174.78,83.95,301.86,108.4,401.06,232.43,324.69,107.71,107.71,350.31,249.72,249.27,357.24,76.540000000000006,76.540000000000006,76.540000000000006,214.88,307.27,402.96,277.56,144.12,345.69,167.72,528.87,52.52,342.26,67.31,133.52000000000001,360.2,360.2,360.2,373.32,222.32,178.61,306.26,306.26,306.26,86.82,410.71,241.99,246.63,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Saltwick Pressure Controlled",289.06,717.56,618.48,618.48,352.96,184.26,599.48,341.34,575.70000000000005,575.70000000000005,608.94000000000005,742.98,839.88,593.12,593.12,593.12,593.12,593.12,266.83999999999997,303.95999999999998,682.31,464.41,464.41,464.41,720.12,190.09,236.17,204.64,204.64,567.58000000000004,209.66,497.16,387.39,387.39,387.39,742.32,742.32,238.81,552.29,167.65,286.05,309.5,615.44000000000005,533.49,533.49,597.24,335.02,538.24,329,875.59,686.18,129.88,878.48,71.94,139.21,686.37,233.14,727.67,593.12,615.47,665.79,753.96,611.48,626.89,230.28,796.17,762.02,362.04,362.04,693.75,607.39,226.6,236.29,656.46,634.84,709.79,709.79,499.44,653.27,358.29,372.66,737.19,208.41,208.41,347.04,466.28,219.34,714.88,611.03,102.7,615.16,614.04999999999995,368.73,368.73,565.37,565.37,555.92999999999995,563.79999999999995,557.75,682.31,346.2,56.28,85.88,777.93,661.77,661.77,376.16,855.56,337.42,436.56,918.12,306.88,102.08,597.26,222.33,705.19,293,623.83000000000004,413.26,667.8,918.12,614.95000000000005,603.24,808.27,750.03,549.91,642.78,716.17,365.19,597.72,710.17,617.66,277.11,266.32,292.33999999999997,538.24,538.24,372.28,906.19,518.87,518.87,612.98,612.98,238.81,289.77999999999997,546.44000000000005,274.11,717.46,344.07,289.06,464.41,371.65,694.2,694.2,657.65,610.15,581.55999999999995,662.92,518.30999999999995,376.07,453.73,0,0,476.51,482.3,745.2,743.39,238.81,495.16,606.09,695.27,609.96,626.28,454.44,117.24,478.67,352.96,352.96,352.96,559.29,398.98,686.37,492.91,277.11,616.94000000000005,555.83000000000004,492.22,492.22,734.82,239.26,238.81,741.75,385.95,385.95,385.95,246.79,691.78,787.47,233.11,309.61,538.24,552.23,913.38,410.41,534.80999999999995,386.42,518.03,611.5,611.5,611.5,328.87,606.83000000000004,563.12,690.77,690.77,690.77,471.33,466.36,626.5,236.17,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Saltwick Volumetric Controlled",289.06,717.56,618.48,618.48,352.96,184.26,599.48,341.34,575.70000000000005,575.70000000000005,608.94000000000005,742.98,839.88,593.12,593.12,593.12,593.12,593.12,266.83999999999997,303.95999999999998,682.31,464.41,464.41,464.41,720.12,190.09,236.17,204.64,204.64,567.58000000000004,209.66,497.16,387.39,387.39,387.39,742.32,742.32,238.81,552.29,167.65,286.05,309.5,615.44000000000005,533.49,533.49,597.24,335.02,538.24,329,875.59,686.18,129.88,878.48,71.94,139.21,686.37,233.14,727.67,593.12,615.47,665.79,753.96,611.48,626.89,230.28,796.17,762.02,362.04,362.04,693.75,607.39,226.6,236.29,656.46,634.84,709.79,709.79,499.44,653.27,358.29,372.66,737.19,208.41,208.41,347.04,466.28,219.34,714.88,611.03,102.7,615.16,614.04999999999995,368.73,368.73,565.37,565.37,555.92999999999995,563.79999999999995,557.75,682.31,346.2,56.28,85.88,777.93,661.77,661.77,376.16,855.56,337.42,436.56,918.12,306.88,102.08,597.26,222.33,705.19,293,623.83000000000004,413.26,667.8,918.12,614.95000000000005,603.24,808.27,750.03,549.91,642.78,716.17,365.19,597.72,710.17,617.66,277.11,266.32,292.33999999999997,538.24,538.24,372.28,906.19,518.87,518.87,612.98,612.98,238.81,289.77999999999997,546.44000000000005,274.11,717.46,344.07,289.06,464.41,371.65,694.2,694.2,657.65,610.15,581.55999999999995,662.92,518.30999999999995,376.07,453.73,0,0,476.51,482.3,745.2,743.39,238.81,495.16,606.09,695.27,609.96,626.28,454.44,117.24,478.67,352.96,352.96,352.96,559.29,398.98,686.37,492.91,277.11,616.94000000000005,555.83000000000004,492.22,492.22,734.82,239.26,238.81,741.75,385.95,385.95,385.95,246.79,691.78,787.47,233.11,309.61,538.24,552.23,913.38,410.41,534.80999999999995,386.42,518.03,611.5,611.5,611.5,328.87,606.83000000000004,563.12,690.77,690.77,690.77,471.33,466.36,626.5,236.17,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Samlesbury",504.82,489.18,293.08999999999997,293.08999999999997,568.72,305.23,249.47,408.57,225.69,225.69,311,514.6,611.5,535.05999999999995,535.05999999999995,535.05999999999995,535.05999999999995,535.05999999999995,334.07,413.27,589.91999999999996,114.4,114.4,114.4,627.73,299.39999999999998,303.39999999999998,271.87,271.87,343.99,318.97000000000003,20.65,454.62,454.62,454.62,649.92999999999995,649.92999999999995,306.04000000000002,494.23,321.83999999999997,353.28,525.26,265.43,386.45,386.45,504.85,444.33,188.23,396.23,647.21,457.8,485.47,650.1,417.55,337.3,593.98,300.37,635.28,535.05999999999995,265.45999999999998,573.4,525.58000000000004,300.08999999999997,276.88,339.59,567.79,533.64,429.27,429.27,465.37,257.38,293.83,303.52,564.07000000000005,406.46,617.4,617.4,149.43,424.89,425.52,439.89,508.81,317.72000000000003,317.72000000000003,414.27,478.06,328.65,622.49,518.64,373.81,522.77,264.04000000000002,435.96,435.96,215.36,215.36,205.92,213.79,207.74,589.91999999999996,413.43,420.23,403.61,549.54999999999995,569.38,569.38,101.56,627.17999999999995,553.17999999999995,503.79,689.74,182.61,387.41,368.88,289.56,476.81,197.37,395.45,63.25,575.41,689.74,264.94,253.23,579.89,657.64,370.03,550.39,623.78,111.32,247.71,617.78,267.64999999999998,212.38,223.17,359.57,188.23,188.23,439.51,677.81,426.48,426.48,520.59,520.59,306.04000000000002,357.01,196.43,383.42,489.08,411.3,504.82,114.4,438.88,465.82,465.82,572.4,517.76,353.18,570.53,460.25,443.3,520.96,476.51,476.51,0,5.79,516.82000000000005,515.01,306.04000000000002,145.15,256.08,602.88,259.95,328.34,457.13,372.25,465.67,568.72,568.72,568.72,466.9,466.21,593.98,495.6,212.38,388.56,205.82,452.12,452.12,642.42999999999995,306.49,306.04000000000002,513.37,453.18,453.18,453.18,314.02,599.39,559.09,243.4,376.84,188.23,362.22,685,477.64,184.8,453.65,459.97,261.49,261.49,261.49,147.63999999999999,514.44000000000005,470.73,598.38,598.38,598.38,473.01,116.35,568.44000000000005,303.39999999999998,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",510.61,494.97,298.88,298.88,574.51,311.02,255.26,414.36,231.48,231.48,316.79000000000002,520.39,617.29,540.85,540.85,540.85,540.85,540.85,339.86,419.06,595.71,120.19,120.19,120.19,633.52,305.19,309.19,277.66000000000003,277.66000000000003,349.78,324.76,14.94,460.41,460.41,460.41,655.72,655.72,311.83,500.02,327.63,359.07,531.04999999999995,271.22000000000003,392.24,392.24,510.64,450.12,194.02,402.02,653,463.59,491.26,655.89,423.34,343.09,599.77,306.16000000000003,641.07000000000005,540.85,271.25,579.19000000000005,531.37,305.88,282.67,345.38,573.58000000000004,539.42999999999995,435.06,435.06,471.16,263.17,299.62,309.31,569.86,412.25,623.19000000000005,623.19000000000005,155.22,430.68,431.31,445.68,514.6,323.51,323.51,420.06,483.85,334.44,628.28,524.42999999999995,379.6,528.55999999999995,269.83,441.75,441.75,221.15,221.15,211.71,219.58,213.53,595.71,419.22,426.02,409.4,555.34,575.16999999999996,575.16999999999996,107.35,632.97,558.97,509.58,695.53,188.4,393.2,374.67,295.35000000000002,482.6,203.16,401.24,69.040000000000006,581.20000000000005,695.53,270.73,259.02,585.67999999999995,663.43,375.82,556.17999999999995,629.57000000000005,117.11,253.5,623.57000000000005,273.44,218.17,228.96,365.36,194.02,194.02,445.3,683.6,432.27,432.27,526.38,526.38,311.83,362.8,202.22,389.21,494.87,417.09,510.61,120.19,444.67,471.61,471.61,578.19000000000005,523.54999999999995,358.97,576.32000000000005,466.04,449.09,526.75,482.3,482.3,5.79,0,522.61,520.79999999999995,311.83,150.94,261.87,608.66999999999996,265.74,334.13,462.92,378.04,471.46,574.51,574.51,574.51,472.69,472,599.77,501.39,218.17,394.35,211.61,457.91,457.91,648.22,312.27999999999997,311.83,519.16,458.97,458.97,458.97,319.81,605.17999999999995,564.88,249.19,382.63,194.02,368.01,690.79,483.43,190.59,459.44,465.76,267.27999999999997,267.27999999999997,267.27999999999997,153.43,520.23,476.52,604.16999999999996,604.16999999999996,604.16999999999996,478.8,122.14,574.23,309.19,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Seabank (DN)",895.14,27.84,223.73,223.73,959.04,695.55,267.35000000000002,403.86,291.13,291.13,205.82,2.2200000000000002,150.16,368.69,368.69,368.69,368.69,368.69,478.36,803.59,423.55,504.72,504.72,504.72,211.1,689.72,538.1,540.55999999999995,540.55999999999995,274.63,709.29,537.47,357.81,357.81,357.81,193.86,193.86,540.74,327.86,712.16,467.09,915.58,353.9,211.71,211.71,338.48,834.65,335.45,424.96,185.87,76.819999999999993,754.16,188.76,696.22,605.99,427.61,535.07000000000005,218.65,368.69,353.93,300.39,221.28,230.73,239.94,729.91,263.49,229.34,383.16,383.16,51.45,338.36,518.6,538.22,397.7,110.36,451.03,451.03,367.39,120.59,395.67,397.18,204.51,708.04,708.04,398.16,311.69,718.97,456.12,352.27,642.5,316.06,352.51,376.47,376.47,304.91000000000003,304.91000000000003,314.35000000000002,306.48,309.08,423.55,414.54,688.92,710.16,88.21,271.98,271.98,491.88,165.84,943.5,341.41,228.4,572.92999999999995,726.36,147.94,524.6,40.11,587.69000000000005,125.94,453.57,409.04,228.4,330.38,318.67,118.55,241.01,195.29,384.02,457.41,501.64,336.18,451.41,249.17,602.70000000000005,613.49,460.8,335.45,335.45,381.68,373.51,260.11,260.11,354.22,354.22,540.74,464.18,323.83999999999997,773.74,27.74,401.13,895.14,504.72,382.61,161.52000000000001,161.52000000000001,406.03,351.39,163.63999999999999,404.16,293.88,385.47,360.69,745.2,745.2,516.82000000000005,522.61,0,1.81,540.74,535.47,344.55,436.51,348.42,223.16,290.76,741.52,299.3,959.04,959.04,959.04,300.52999999999997,375.42,427.61,329.23,602.70000000000005,128.26,314.45,285.75,285.75,476.06,541.19000000000005,540.74,3.45,368.01,368.01,368.01,506.35,433.02,254.79,569.03,435.59,335.45,292.86,380.7,343.99,332.02,358.78,293.60000000000002,349.96,349.96,349.96,537.96,348.07,304.36,308.95999999999998,308.95999999999998,308.95999999999998,306.64,400.47,402.07,538.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Seabank (Seabank Power Station phase II)",893.33,26.03,221.92,221.92,957.23,693.74,265.54000000000002,402.05,289.32,289.32,204.01,0.41,148.35,366.88,366.88,366.88,366.88,366.88,476.55,801.78,421.74,502.91,502.91,502.91,209.29,687.91,536.29,538.75,538.75,272.82,707.48,535.66,356,356,356,192.05,192.05,538.92999999999995,326.05,710.35,465.28,913.77,352.09,209.9,209.9,336.67,832.84,333.64,423.15,184.06,75.010000000000005,752.35,186.95,694.41,604.17999999999995,425.8,533.26,216.84,366.88,352.12,298.58,219.47,228.92,238.13,728.1,261.68,227.53,381.35,381.35,49.64,336.55,516.79,536.41,395.89,108.55,449.22,449.22,365.58,118.78,393.86,395.37,202.7,706.23,706.23,396.35,309.88,717.16,454.31,350.46,640.69000000000005,314.25,350.7,374.66,374.66,303.10000000000002,303.10000000000002,312.54000000000002,304.67,307.27,421.74,412.73,687.11,708.35,86.4,270.17,270.17,490.07,164.03,941.69,339.6,226.59,571.12,724.55,146.13,522.79,38.299999999999997,585.88,124.13,451.76,407.23,226.59,328.57,316.86,116.74,239.2,193.48,382.21,455.6,499.83,334.37,449.6,247.36,600.89,611.67999999999995,458.99,333.64,333.64,379.87,371.7,258.3,258.3,352.41,352.41,538.92999999999995,462.37,322.02999999999997,771.93,25.93,399.32,893.33,502.91,380.8,159.71,159.71,404.22,349.58,161.83000000000001,402.35,292.07,383.66,358.88,743.39,743.39,515.01,520.79999999999995,1.81,0,538.92999999999995,533.66,342.74,434.7,346.61,221.35,288.95,739.71,297.49,957.23,957.23,957.23,298.72000000000003,373.61,425.8,327.42,600.89,126.45,312.64,283.94,283.94,474.25,539.38,538.92999999999995,1.64,366.2,366.2,366.2,504.54,431.21,252.98,567.22,433.78,333.64,291.05,378.89,342.18,330.21,356.97,291.79000000000002,348.15,348.15,348.15,536.15,346.26,302.55,307.14999999999998,307.14999999999998,307.14999999999998,304.83,398.66,400.26,536.29,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Seal Sands TGPP",406.95,513.1,414.02,414.02,470.85,278.99,429.01,136.88,405.23,405.23,404.48,538.52,635.41999999999996,388.66,388.66,388.66,388.66,388.66,62.38,387.03,477.85,293.94,293.94,293.94,515.66,273.16000000000003,8.6999999999999993,34.17,34.17,363.12,292.73,326.69,182.93,182.93,182.93,537.86,537.86,0,347.83,285.54000000000002,91.86,427.39,444.97,329.03,329.03,392.78,418.09,367.77,124.54,671.13,481.72,247.77,674.02,189.83,99.6,481.91,5.67,523.21,388.66,445,461.33,549.5,407.02,430.23,313.35000000000002,591.71,557.55999999999995,157.58000000000001,157.58000000000001,489.29,436.92,22.14,8.82,452,430.38,505.33,505.33,328.97,448.81,153.83000000000001,168.2,532.73,291.48,291.48,142.58000000000001,261.82,302.41000000000003,510.42,406.57,136.11000000000001,410.7,443.58,164.27,164.27,394.9,394.9,385.46,393.33,387.28,477.85,141.74,182.53,203.77,573.47,457.31,457.31,205.69,651.1,455.31,232.1,713.66,156.37,219.97,392.8,28.14,500.73,171.13,419.37,242.79,463.34,713.66,444.48,432.77,603.80999999999995,545.57000000000005,345.45,438.32,511.71,194.72,427.25,505.71,439.46,186.14,196.93,98.15,367.77,367.77,167.82,701.73,314.41000000000003,314.41000000000003,408.52,408.52,0,85.32,375.97,357.18,513,139.61000000000001,406.95,293.94,167.19,489.74,489.74,453.19,405.69,377.1,458.46,313.85000000000002,171.61,249.27,238.81,238.81,306.04000000000002,311.83,540.74,538.92999999999995,0,324.69,435.62,490.81,439.49,421.82,249.98,235.13,274.20999999999998,470.85,470.85,470.85,354.83,194.52,481.91,288.45,186.14,412.48,385.36,287.76,287.76,530.36,0.45,0,537.29,181.49,181.49,181.49,52.6,487.32,583.01,62.64,105.15,367.77,347.77,708.92,205.95,364.34,181.96,313.57,441.03,441.03,441.03,158.4,402.37,358.66,486.31,486.31,486.31,266.87,295.89,422.04,8.6999999999999993,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Sellafield Power Station",523.47,507.83,311.74,311.74,587.37,323.88,268.12,427.22,244.34,244.34,329.65,533.25,630.15,553.71,553.71,553.71,553.71,553.71,352.72,431.92,608.57000000000005,58.73,58.73,58.73,646.38,318.05,322.05,290.52,290.52,362.64,337.62,165.8,473.27,473.27,473.27,668.58,668.58,324.69,512.88,340.49,371.93,543.91,284.08,405.1,405.1,523.5,462.98,206.88,414.88,665.86,476.45,504.12,668.75,436.2,355.95,612.63,319.02,653.92999999999995,553.71,284.11,592.04999999999995,544.23,318.74,295.52999999999997,358.24,586.44000000000005,552.29,447.92,447.92,484.02,276.02999999999997,312.48,322.17,582.72,425.11,636.04999999999995,636.04999999999995,168.08,443.54,444.17,458.54,527.46,336.37,336.37,432.92,496.71,347.3,641.14,537.29,392.46,541.41999999999996,282.69,454.61,454.61,234.01,234.01,224.57,232.44,226.39,608.57000000000005,432.08,438.88,422.26,568.20000000000005,588.03,588.03,120.21,645.83000000000004,571.83000000000004,522.44000000000005,708.39,201.26,406.06,387.53,308.20999999999998,495.46,216.02,414.1,81.900000000000006,594.05999999999995,708.39,283.58999999999997,271.88,598.54,676.29,388.68,569.04,642.42999999999995,129.97,266.36,636.42999999999995,286.3,231.03,241.82,378.22,206.88,206.88,458.16,696.46,445.13,445.13,539.24,539.24,324.69,375.66,215.08,402.07,507.73,429.95,523.47,58.73,457.53,484.47,484.47,591.04999999999995,536.41,371.83,589.17999999999995,478.9,461.95,539.61,495.16,495.16,145.15,150.94,535.47,533.66,324.69,0,274.73,621.53,278.60000000000002,346.99,475.78,390.9,484.32,587.37,587.37,587.37,485.55,484.86,612.63,514.25,231.03,407.21,224.47,470.77,470.77,661.08,325.14,324.69,532.02,471.83,471.83,471.83,332.67,618.04,577.74,262.05,395.49,206.88,380.87,703.65,496.29,203.45,472.3,478.62,280.14,280.14,280.14,166.29,533.09,489.38,617.03,617.03,617.03,491.66,135,587.09,322.05,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Shellstar (aka Kemira, not Kemira CHP)",634.4,316.91000000000003,120.82,120.82,698.3,434.81,77.2,397.96,53.42,53.42,138.72999999999999,342.33,439.23,362.79,362.79,362.79,362.79,362.79,463.65,542.85,417.65,243.98,243.98,243.98,455.46,428.98,432.98,401.45,401.45,171.72,448.55,276.73,351.91,351.91,351.91,477.66,477.66,435.62,321.95999999999998,451.42,461.19,654.84,26.09,214.18,214.18,332.58,573.91,74.709999999999994,419.06,474.94,285.52999999999997,615.04999999999995,477.83,547.13,466.88,421.71,429.95,463.01,362.79,26.12,401.13,353.31,127.82,104.61,469.17,395.52,361.37,377.26,377.26,293.10000000000002,18.04,423.41,433.1,391.8,234.19,445.13,445.13,106.65,252.62,389.77,391.28,336.54,447.3,447.3,392.26,305.79000000000002,458.23,450.22,346.37,503.39,350.5,24.7,370.57,370.57,42.71,42.71,50.16,42.29,71.37,417.65,408.64,549.80999999999995,533.19000000000005,377.28,397.11,397.11,231.14,454.91,682.76,335.51,517.47,312.19,516.99,196.61,419.14,304.54000000000002,326.95,223.18,192.83,403.14,517.47,38.840000000000003,37.729999999999997,407.62,485.37,197.76,378.12,451.51,240.9,8.3699999999999992,445.51,95.38,341.96,352.75,454.9,74.709999999999994,74.709999999999994,375.78,505.54,254.21,254.21,348.32,348.32,435.62,458.28,59.65,513,316.81,395.23,634.4,243.98,376.71,293.55,293.55,400.13,345.49,180.91,398.26,287.98,379.57,354.79,606.09,606.09,256.08,261.87,344.55,342.74,435.62,274.73,0,430.61,20.61,156.07,284.86,501.83,293.39999999999998,698.3,698.3,698.3,294.63,369.52,421.71,323.33,341.96,216.29,50.26,279.85000000000002,279.85000000000002,470.16,436.07,435.62,341.1,362.11,362.11,362.11,443.6,427.12,386.82,372.98,429.69,74.709999999999994,189.95,512.73,338.09,71.28,352.88,287.7,8.67,8.67,8.67,277.22000000000003,342.17,298.45999999999998,426.11,426.11,426.11,300.74,139.72999999999999,396.17,432.98,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Shorne",863.41,408.87,309.79000000000002,309.79000000000002,927.31,735.45,353.41,353.93,377.19,377.19,300.25,434.29,484.6,197.29,197.29,197.29,197.29,197.29,428.43,843.49,12.96,590.78,590.78,590.78,299.76,729.62,488.17,490.63,490.63,258.89,749.19,623.53,307.88,307.88,307.88,321.95999999999998,321.95999999999998,490.81,238.12,742,417.16,883.85,439.96,224.8,224.8,98.03,874.55,421.51,375.03,520.30999999999995,377.49,704.23,523.20000000000005,646.29,556.05999999999995,8.9,485.14,307.31,197.29,439.99,245.43,445.27,302.79000000000002,326,769.81,487.48,453.33,333.23,333.23,385.06,424.42,468.67,488.29,66.17,326.14999999999998,14.52,14.52,453.45,344.58,345.74,347.25,428.5,747.94,747.94,348.23,251.18,758.87,19.61,111.82,592.57000000000005,194.8,438.57,326.54000000000002,326.54000000000002,390.97,390.97,400.41,392.54,395.14,12.96,364.61,638.99,660.23,422.65,241.41,241.41,577.94000000000005,500.28,911.77,280.89999999999998,562.84,612.83000000000004,676.43,288.57,474.67,396.5,627.59,315.14,539.63,48.39,562.84,416.44,404.73,392.31,329.67,241.22,52.49,20.9,587.70000000000005,422.24,14.9,335.23,642.6,653.39,410.87,421.51,421.51,331.75,597.5,210.18,210.18,145.06,145.06,490.81,414.25,409.9,813.64,408.77,351.2,863.41,590.78,332.68,385.51,385.51,165.58,110.94,272.87,72.63,238.31,335.54,310.76,695.27,695.27,602.88,608.66999999999996,436.51,434.7,490.81,621.53,430.61,0,434.48,317.58999999999997,240.83,691.59,238.79,927.31,927.31,927.31,135.97999999999999,325.49,8.9,279.3,642.6,308.25,400.51,225.24,225.24,39.549999999999997,491.26,490.81,433.06,318.08,318.08,318.08,456.42,3.49,478.78,519.1,385.66,421.51,243.54,604.69000000000005,294.06,418.08,308.85000000000002,238.03,436.02,436.02,436.02,614.86,138.91,176.05,270.41000000000003,270.41000000000003,270.41000000000003,246.13,486.53,163.91,488.17,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Shotwick (Bridgewater Paper)",638.27,320.77999999999997,124.69,124.69,702.17,438.68,81.069999999999993,401.83,57.29,57.29,142.6,346.2,443.1,366.66,366.66,366.66,366.66,366.66,467.52,546.72,421.52,247.85,247.85,247.85,459.33,432.85,436.85,405.32,405.32,175.59,452.42,280.60000000000002,355.78,355.78,355.78,481.53,481.53,439.49,325.83,455.29,465.06,658.71,5.66,218.05,218.05,336.45,577.78,78.58,422.93,478.81,289.39999999999998,618.91999999999996,481.7,551,470.75,425.58,433.82,466.88,366.66,5.69,405,357.18,131.69,108.48,473.04,399.39,365.24,381.13,381.13,296.97000000000003,21.91,427.28,436.97,395.67,238.06,449,449,110.52,256.49,393.64,395.15,340.41,451.17,451.17,396.13,309.66000000000003,462.1,454.09,350.24,507.26,354.37,4.2699999999999996,374.44,374.44,46.58,46.58,54.03,46.16,75.239999999999995,421.52,412.51,553.67999999999995,537.05999999999995,381.15,400.98,400.98,235.01,458.78,686.63,339.38,521.34,316.06,520.86,200.48,423.01,308.41000000000003,330.82,227.05,196.7,407.01,521.34,42.71,41.6,411.49,489.24,201.63,381.99,455.38,244.77,12.24,449.38,99.25,345.83,356.62,458.77,78.58,78.58,379.65,509.41,258.08,258.08,352.19,352.19,439.49,462.15,63.52,516.87,320.68,399.1,638.27,247.85,380.58,297.42,297.42,404,349.36,184.78,402.13,291.85000000000002,383.44,358.66,609.96,609.96,259.95,265.74,348.42,346.61,439.49,278.60000000000002,20.61,434.48,0,159.94,288.73,505.7,297.27,702.17,702.17,702.17,298.5,373.39,425.58,327.2,345.83,220.16,54.13,283.72000000000003,283.72000000000003,474.03,439.94,439.49,344.97,365.98,365.98,365.98,447.47,430.99,390.69,376.85,433.56,78.58,193.82,516.6,341.96,75.150000000000006,356.75,291.57,26.02,26.02,26.02,281.08999999999997,346.04,302.33,429.98,429.98,429.98,304.61,143.6,400.04,436.85,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Shustoke",706.66,195.52,35.25,35.25,770.56,507.07,78.87,284.94,102.65,102.65,17.34,220.94,317.83999999999997,249.77,249.77,249.77,249.77,249.77,359.44,615.11,304.63,316.24,316.24,316.24,342.44,501.24,419.18,421.64,421.64,86.15,520.80999999999995,348.99,238.89,238.89,238.89,361.54,361.54,421.82,208.94,523.67999999999995,348.17,727.1,165.42,92.79,92.79,219.56,646.16999999999996,146.97,306.04000000000002,353.55,164.14,635.24,356.44,577.29999999999995,487.07,308.69,416.15,349.99,249.77,165.45,288.11,231.92,42.25,51.46,541.42999999999995,274.13,239.98,264.24,264.24,171.71,149.88,399.68,419.3,278.77999999999997,112.8,332.11,332.11,178.91,131.22999999999999,276.75,278.26,215.15,519.55999999999995,519.55999999999995,279.24,192.77,530.49,337.2,233.35,523.58000000000004,237.48,164.03,257.55,257.55,116.43,116.43,125.87,118,120.6,304.63,295.62,570,591.24,255.89,284.08999999999997,284.08999999999997,303.39999999999998,333.52,755.02,222.49,396.08,384.45,589.25,75.22,405.68,183.15,399.21,101.79,265.08999999999997,290.12,396.08,141.9,130.19,286.23,372.35,76.37,265.10000000000002,338.49,313.16000000000003,147.69999999999999,332.49,60.69,414.22,425.01,341.88,146.97,146.97,262.76,384.15,141.19,141.19,235.3,235.3,421.82,345.26,135.36000000000001,585.26,195.42,282.20999999999998,706.66,316.24,263.69,172.16,172.16,287.11,232.47,59.52,285.24,174.96,266.55,241.77,626.28,626.28,328.34,334.13,223.16,221.35,421.82,346.99,156.07,317.58999999999997,159.94,0,171.84,574.09,180.38,770.56,770.56,770.56,181.61,256.5,308.69,210.31,414.22,94.9,125.97,166.83,166.83,357.14,422.27,421.82,219.71,249.09,249.09,249.09,387.43,314.10000000000002,265.43,445.24,316.67,146.97,104.38,391.34,225.07,143.54,239.86,174.68,161.47999999999999,161.47999999999999,161.47999999999999,349.48,229.15,185.44,313.08999999999997,313.08999999999997,313.08999999999997,187.72,211.99,283.14999999999998,419.18,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Silk Willoughby",622.58000000000004,263.12,164.04,164.04,686.48,494.62,207.66,113.1,231.44,231.44,154.5,288.54000000000002,385.44,173.01,173.01,173.01,173.01,173.01,187.6,602.66,227.87,445.03,445.03,445.03,265.68,488.79,247.34,249.8,249.8,113.14,508.36,477.78,67.05,67.05,67.05,287.88,287.88,249.98,132.18,501.17,176.33,643.02,294.20999999999998,79.05,79.05,142.80000000000001,633.72,275.76,134.19999999999999,421.15,231.74,463.4,424.04,405.46,315.23,231.93,244.31,273.23,173.01,294.24,211.35,299.52,157.04,180.25,528.98,341.73,307.58,92.4,92.4,239.31,278.67,227.84,247.46,202.02,180.4,255.35,255.35,307.7,198.83,104.91,106.42,282.75,507.11,507.11,107.4,82.48,518.04,260.44,156.59,351.74,160.72,292.82,85.71,85.71,245.22,245.22,254.66,246.79,249.39,227.87,123.78,398.16,419.4,323.49,207.33,207.33,421.32,401.12,670.94,52.76,463.68,372,435.6,142.82,233.84,250.75,386.76,169.39,393.88,213.36,463.68,270.69,258.98,353.83,295.58999999999997,95.47,188.34,261.73,410.35,276.49,255.73,189.48,401.77,412.56,170.04,275.76,275.76,90.92,451.75,64.430000000000007,64.430000000000007,158.54,158.54,249.98,173.42,264.14999999999998,572.80999999999995,263.02,110.37,622.58000000000004,445.03,91.85,239.76,239.76,210.35,155.71,127.12,208.48,98.2,94.71,69.930000000000007,454.44,454.44,457.13,462.92,290.76,288.95,249.98,475.78,284.86,240.83,288.73,171.84,0,450.76,94.87,686.48,686.48,686.48,104.85,84.66,231.93,38.47,401.77,162.5,254.76,90.07,90.07,280.38,250.43,249.98,287.31,77.25,77.25,77.25,215.59,237.34,333.03,278.27,144.83000000000001,275.76,97.79,458.94,53.23,272.33,68.02,97.92,290.27,290.27,290.27,374.03,152.38999999999999,108.68,236.33,236.33,236.33,87.53,340.78,206.39,247.34,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Soutra",278.27,713.88,538.84,538.84,342.17,67.02,495.22,337.66,471.44,471.44,556.75,739.3,836.2,589.44000000000005,589.44000000000005,589.44000000000005,589.44000000000005,589.44000000000005,263.16000000000003,186.72,678.63,360.15,360.15,360.15,716.44,72.849999999999994,232.49,200.96,200.96,563.9,92.42,392.9,383.71,383.71,383.71,738.64,738.64,235.13,548.61,50.41,282.37,298.70999999999998,511.18,529.80999999999995,529.80999999999995,593.55999999999995,217.78,433.98,325.32,871.91,682.5,126.2,874.8,45.3,135.53,682.69,229.46,723.99,589.44000000000005,511.21,662.11,750.28,545.84,522.63,113.04,792.49,758.34,358.36,358.36,690.07,503.13,222.92,232.61,652.78,631.16,706.11,706.11,395.18,649.59,354.61,368.98,733.51,91.17,91.17,343.36,462.6,102.1,711.2,607.35,99.02,611.48,509.79,365.05,365.05,461.11,461.11,451.67,459.54,453.49,678.63,342.52,60.96,31.36,774.25,658.09,658.09,271.89999999999998,851.88,326.63,432.88,914.44,189.64,15.16,593.58000000000004,218.65,701.51,175.76,620.15,309,664.12,914.44,510.69,498.98,804.59,746.35,546.23,639.1,712.49,260.93,493.46,706.49,513.4,159.87,149.08000000000001,288.66000000000003,433.98,433.98,368.6,902.51,515.19000000000005,515.19000000000005,609.29999999999995,609.29999999999995,235.13,286.10000000000002,442.18,156.87,713.78,340.39,278.27,360.15,367.97,690.52,690.52,653.97,606.47,577.88,659.24,514.63,372.39,450.05,117.24,117.24,372.25,378.04,741.52,739.71,235.13,390.9,501.83,691.59,505.7,574.09,450.76,0,474.99,342.17,342.17,342.17,555.61,395.3,682.69,489.23,159.87,613.26,451.57,488.54,488.54,731.14,235.58,235.13,738.07,382.27,382.27,382.27,243.11,688.1,783.79,229.43,305.93,433.98,548.54999999999995,909.7,406.73,430.55,382.74,514.35,507.24,507.24,507.24,224.61,603.15,559.44000000000005,687.09,687.09,687.09,467.65,362.1,622.82000000000005,232.49,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Spalding 2 (South Holland) Power Station",646.80999999999995,271.66000000000003,172.58,172.58,710.71,518.85,216.2,137.33000000000001,239.98,239.98,163.04,297.08,393.98,114.45,114.45,114.45,114.45,114.45,211.83,626.89,225.83,453.57,453.57,453.57,263.64,513.02,271.57,274.02999999999997,274.02999999999997,121.68,532.59,486.32,91.28,91.28,91.28,285.83999999999997,285.83999999999997,274.20999999999998,73.62,525.4,200.56,667.25,302.75,87.59,87.59,140.76,657.95,284.3,158.43,429.69,240.28,487.63,432.58,429.69,339.46,229.89,268.54000000000002,271.19,114.45,302.77999999999997,209.31,308.06,165.58,188.79,553.21,350.27,316.12,116.63,116.63,247.85,287.20999999999998,252.07,271.69,199.98,188.94,253.31,253.31,316.24,207.37,129.13999999999999,130.65,291.29000000000002,531.34,531.34,131.63,12.39,542.27,258.39999999999998,154.55000000000001,375.97,158.68,301.36,109.94,109.94,253.76,253.76,263.2,255.33,257.93,225.83,148.01,422.39,443.63,332.03,205.29,205.29,440.73,409.66,695.17,42.11,472.22,396.23,459.83,151.36000000000001,258.07,259.29000000000002,410.99,177.93,402.42,211.32,472.22,279.23,267.52,356.19,293.55,104.01,186.3,259.69,434.58,285.02999999999997,253.69,198.02,426,436.79,194.27,284.3,284.3,115.15,460.29,53.87,53.87,156.5,156.5,274.20999999999998,197.65,272.69,597.04,271.56,134.6,646.80999999999995,453.57,116.08,248.3,248.3,178.98,153.66999999999999,135.66,206.44,39.64,118.94,94.16,478.67,478.67,465.67,471.46,299.3,297.49,274.20999999999998,484.32,293.39999999999998,238.79,297.27,180.38,94.87,474.99,0,710.71,710.71,710.71,102.81,108.89,229.89,133.34,426,171.04,263.3,13.55,13.55,278.33999999999997,274.66000000000003,274.20999999999998,295.85000000000002,101.48,101.48,101.48,239.82,235.3,341.57,302.5,169.06,284.3,106.33,467.48,77.459999999999994,280.87,92.25,39.36,298.81,298.81,298.81,398.26,150.35,106.64,234.29,234.29,234.29,7.34,349.32,147.83000000000001,271.57,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["St Fergus",63.9,931.4,735.31,735.31,0,275.14999999999998,691.69,573.38,667.91,667.91,753.22,956.82,1053.72,825.16,825.16,825.16,825.16,825.16,498.88,155.44999999999999,914.35,556.62,556.62,556.62,952.16,269.32,468.21,436.68,436.68,786.21,249.75,589.37,619.42999999999995,619.42999999999995,619.42999999999995,974.36,974.36,470.85,784.33,291.76,518.09,57.93,707.65,765.53,765.53,829.28,125.76,630.45000000000005,561.04,1089.43,900.02,223.08,1092.32,303.98,371.25,918.41,465.18,959.71,825.16,707.68,897.83,967.8,742.31,719.1,229.13,1010.01,975.86,594.08000000000004,594.08000000000004,907.59,699.6,458.64,468.33,888.5,848.68,941.83,941.83,591.65,867.11,590.33000000000004,604.70000000000005,951.03,287.64,287.64,579.08000000000004,698.32,240.21,946.92,843.07,334.74,847.2,706.26,600.77,600.77,657.58,657.58,648.14,656.01,649.96,914.35,578.24,296.68,317.92,991.77,893.81,893.81,468.37,1069.4000000000001,15.54,668.6,1131.96,386.11,334.12,811.1,454.37,919.03,372.23,837.67,505.47,899.84,1131.96,707.16,695.45,1022.11,982.07,781.95,874.82,948.21,457.4,689.93,942.21,709.87,356.34,345.55,524.38,630.45000000000005,630.45000000000005,604.32000000000005,1120.03,750.91,750.91,845.02,845.02,470.85,521.82000000000005,638.65,188.97,931.3,576.11,63.9,556.62,603.69000000000005,908.04,908.04,889.69,842.19,795.4,894.96,750.35,608.11,685.77,352.96,352.96,568.72,574.51,959.04,957.23,470.85,587.37,698.3,927.31,702.17,770.56,686.48,342.17,710.71,0,0,0,791.33,631.02,918.41,724.95,356.34,830.78,648.04,724.26,724.26,966.86,471.3,470.85,955.59,617.99,617.99,617.99,478.83,923.82,1001.31,465.15,541.65,630.45000000000005,784.27,1127.22,642.45000000000005,627.02,618.46,750.07,703.71,703.71,703.71,421.08,838.87,795.16,922.81,922.81,922.81,703.37,558.57000000000005,858.54,468.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["St. Fergus (Peterhead)",63.9,931.4,735.31,735.31,0,275.14999999999998,691.69,573.38,667.91,667.91,753.22,956.82,1053.72,825.16,825.16,825.16,825.16,825.16,498.88,155.44999999999999,914.35,556.62,556.62,556.62,952.16,269.32,468.21,436.68,436.68,786.21,249.75,589.37,619.42999999999995,619.42999999999995,619.42999999999995,974.36,974.36,470.85,784.33,291.76,518.09,57.93,707.65,765.53,765.53,829.28,125.76,630.45000000000005,561.04,1089.43,900.02,223.08,1092.32,303.98,371.25,918.41,465.18,959.71,825.16,707.68,897.83,967.8,742.31,719.1,229.13,1010.01,975.86,594.08000000000004,594.08000000000004,907.59,699.6,458.64,468.33,888.5,848.68,941.83,941.83,591.65,867.11,590.33000000000004,604.70000000000005,951.03,287.64,287.64,579.08000000000004,698.32,240.21,946.92,843.07,334.74,847.2,706.26,600.77,600.77,657.58,657.58,648.14,656.01,649.96,914.35,578.24,296.68,317.92,991.77,893.81,893.81,468.37,1069.4000000000001,15.54,668.6,1131.96,386.11,334.12,811.1,454.37,919.03,372.23,837.67,505.47,899.84,1131.96,707.16,695.45,1022.11,982.07,781.95,874.82,948.21,457.4,689.93,942.21,709.87,356.34,345.55,524.38,630.45000000000005,630.45000000000005,604.32000000000005,1120.03,750.91,750.91,845.02,845.02,470.85,521.82000000000005,638.65,188.97,931.3,576.11,63.9,556.62,603.69000000000005,908.04,908.04,889.69,842.19,795.4,894.96,750.35,608.11,685.77,352.96,352.96,568.72,574.51,959.04,957.23,470.85,587.37,698.3,927.31,702.17,770.56,686.48,342.17,710.71,0,0,0,791.33,631.02,918.41,724.95,356.34,830.78,648.04,724.26,724.26,966.86,471.3,470.85,955.59,617.99,617.99,617.99,478.83,923.82,1001.31,465.15,541.65,630.45000000000005,784.27,1127.22,642.45000000000005,627.02,618.46,750.07,703.71,703.71,703.71,421.08,838.87,795.16,922.81,922.81,922.81,703.37,558.57000000000005,858.54,468.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["St. Fergus (Shell Blackstart)",63.9,931.4,735.31,735.31,0,275.14999999999998,691.69,573.38,667.91,667.91,753.22,956.82,1053.72,825.16,825.16,825.16,825.16,825.16,498.88,155.44999999999999,914.35,556.62,556.62,556.62,952.16,269.32,468.21,436.68,436.68,786.21,249.75,589.37,619.42999999999995,619.42999999999995,619.42999999999995,974.36,974.36,470.85,784.33,291.76,518.09,57.93,707.65,765.53,765.53,829.28,125.76,630.45000000000005,561.04,1089.43,900.02,223.08,1092.32,303.98,371.25,918.41,465.18,959.71,825.16,707.68,897.83,967.8,742.31,719.1,229.13,1010.01,975.86,594.08000000000004,594.08000000000004,907.59,699.6,458.64,468.33,888.5,848.68,941.83,941.83,591.65,867.11,590.33000000000004,604.70000000000005,951.03,287.64,287.64,579.08000000000004,698.32,240.21,946.92,843.07,334.74,847.2,706.26,600.77,600.77,657.58,657.58,648.14,656.01,649.96,914.35,578.24,296.68,317.92,991.77,893.81,893.81,468.37,1069.4000000000001,15.54,668.6,1131.96,386.11,334.12,811.1,454.37,919.03,372.23,837.67,505.47,899.84,1131.96,707.16,695.45,1022.11,982.07,781.95,874.82,948.21,457.4,689.93,942.21,709.87,356.34,345.55,524.38,630.45000000000005,630.45000000000005,604.32000000000005,1120.03,750.91,750.91,845.02,845.02,470.85,521.82000000000005,638.65,188.97,931.3,576.11,63.9,556.62,603.69000000000005,908.04,908.04,889.69,842.19,795.4,894.96,750.35,608.11,685.77,352.96,352.96,568.72,574.51,959.04,957.23,470.85,587.37,698.3,927.31,702.17,770.56,686.48,342.17,710.71,0,0,0,791.33,631.02,918.41,724.95,356.34,830.78,648.04,724.26,724.26,966.86,471.3,470.85,955.59,617.99,617.99,617.99,478.83,923.82,1001.31,465.15,541.65,630.45000000000005,784.27,1127.22,642.45000000000005,627.02,618.46,750.07,703.71,703.71,703.71,421.08,838.87,795.16,922.81,922.81,922.81,703.37,558.57000000000005,858.54,468.21,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["St. Neots (Little Barford)",727.43,272.89,173.81,173.81,791.33,599.47,217.43,217.95,241.21,241.21,164.27,298.31,381.91,170.03,170.03,170.03,170.03,170.03,292.45,707.51,123.02,454.8,454.8,454.8,197.07,593.64,352.19,354.65,354.65,122.91,613.21,487.55,171.9,171.9,171.9,219.27,219.27,354.83,136.31,606.02,281.18,747.87,303.98,88.82,88.82,37.950000000000003,738.57,285.52999999999997,239.05,417.62,241.51,568.25,420.51,510.31,420.08,127.08,349.16,204.62,170.03,304.01,142.74,309.29000000000002,166.81,190.02,633.83000000000004,351.5,317.35000000000002,197.25,197.25,249.08,288.44,332.69,352.31,97.17,190.17,150.5,150.5,317.47000000000003,208.6,209.76,211.27,292.52,611.96,611.96,212.25,115.2,622.89,155.59,51.74,456.59,92.11,302.58999999999997,190.56,190.56,254.99,254.99,264.43,256.56,259.16000000000003,123.02,228.63,503.01,524.25,319.95999999999998,138.72,138.72,441.96,397.59,775.79,144.91999999999999,460.15,476.85,540.45000000000005,152.59,338.69,260.52,491.61,179.16,403.65,108.51,460.15,280.45999999999998,268.75,289.62,226.98,105.24,83.49,156.88,451.72,286.26,150.88,199.25,506.62,517.41,274.89,285.52999999999997,285.52999999999997,195.77,461.52,74.2,74.2,84.98,84.98,354.83,278.27,273.92,677.66,272.79000000000002,215.22,727.43,454.8,196.7,249.53,249.53,105.5,50.86,136.88999999999999,103.63,102.33,199.56,174.78,559.29,559.29,466.9,472.69,300.52999999999997,298.72000000000003,354.83,485.55,294.63,135.97999999999999,298.5,181.61,104.85,555.61,102.81,791.33,791.33,791.33,0,189.51,127.08,143.32,506.62,172.27,264.52999999999997,89.26,89.26,175.53,355.28,354.83,297.08,182.1,182.1,182.1,320.44,132.49,342.8,383.12,249.68,285.52999999999997,107.56,468.71,158.08000000000001,282.10000000000002,172.87,102.05,300.04000000000002,300.04000000000002,300.04000000000002,478.88,78.83,40.07,167.72,167.72,167.72,110.15,350.55,203.41,352.19,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Stallingborough",567.12,347.78,248.7,248.7,631.02,439.16,292.32,93.04,316.10000000000002,316.10000000000002,239.16,373.2,470.1,223.34,223.34,223.34,223.34,223.34,167.54,547.20000000000005,312.52999999999997,454.11,454.11,454.11,350.34,433.33,191.88,194.34,194.34,197.8,452.9,486.86,81.069999999999993,81.069999999999993,81.069999999999993,372.54,372.54,194.52,182.51,445.71,156.27000000000001,587.55999999999995,378.87,163.71,163.71,227.46,578.26,360.42,69.98,505.81,316.39999999999998,407.94,508.7,350,259.77,316.58999999999997,188.85,357.89,223.34,378.9,296.01,384.18,241.7,264.91000000000003,473.52,426.39,392.24,106.42,106.42,323.97000000000003,363.33,172.38,192,286.68,265.06,340.01,340.01,392.36,283.49,40.69,42.2,367.41,451.65,451.65,98.74,96.5,462.58,345.1,241.25,296.27999999999997,245.38,377.48,99.73,99.73,329.88,329.88,339.32,331.45,334.05,312.52999999999997,59.56,342.7,363.94,408.15,291.99,291.99,365.86,485.78,615.48,66.78,548.34,316.54000000000002,380.14,227.48,178.38,335.41,331.3,254.05,402.96,298.02,548.34,355.35,343.64,438.49,380.25,180.13,273,346.39,354.89,361.15,340.39,274.14,346.31,357.1,149.97999999999999,360.42,360.42,26.7,536.41,149.09,149.09,243.2,243.2,194.52,109.2,348.81,517.35,347.68,95.77,567.12,454.11,27.63,324.42,324.42,287.87,240.37,211.78,293.14,148.53,30.49,83.95,398.98,398.98,466.21,472,375.42,373.61,194.52,484.86,369.52,325.49,373.39,256.5,84.66,395.3,108.89,631.02,631.02,631.02,189.51,0,316.58999999999997,123.13,346.31,247.16,339.42,122.44,122.44,365.04,194.97,194.52,371.97,13.03,13.03,13.03,195.53,322,417.69,222.81,124.77,360.42,182.45,543.6,53.97,356.99,82.04,148.25,374.93,374.93,374.93,318.57,237.05,193.34,320.99,320.99,320.99,101.55,425.44,256.72000000000003,191.88,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Stanford Le Hope (Coryton)",854.51,399.97,300.89,300.89,918.41,726.55,344.51,345.03,368.29,368.29,291.35000000000002,425.39,475.7,188.39,188.39,188.39,188.39,188.39,419.53,834.59,4.0599999999999996,581.88,581.88,581.88,290.86,720.72,479.27,481.73,481.73,249.99,740.29,614.63,298.98,298.98,298.98,313.06,313.06,481.91,229.22,733.1,408.26,874.95,431.06,215.9,215.9,89.13,865.65,412.61,366.13,511.41,368.59,695.33,514.29999999999995,637.39,547.16,0,476.24,298.41000000000003,188.39,431.09,236.53,436.37,293.89,317.10000000000002,760.91,478.58,444.43,324.33,324.33,376.16,415.52,459.77,479.39,57.27,317.25,23.42,23.42,444.55,335.68,336.84,338.35,419.6,739.04,739.04,339.33,242.28,749.97,28.51,102.92,583.66999999999996,185.9,429.67,317.64,317.64,382.07,382.07,391.51,383.64,386.24,4.0599999999999996,355.71,630.09,651.33000000000004,413.75,232.51,232.51,569.04,491.38,902.87,272,553.94000000000005,603.92999999999995,667.53,279.67,465.77,387.6,618.69000000000005,306.24,530.73,39.49,553.94000000000005,407.54,395.83,383.41,320.77,232.32,43.59,29.8,578.79999999999995,413.34,23.8,326.33,633.70000000000005,644.49,401.97,412.61,412.61,322.85000000000002,588.6,201.28,201.28,136.16,136.16,481.91,405.35,401,804.74,399.87,342.3,854.51,581.88,323.77999999999997,376.61,376.61,156.68,102.04,263.97000000000003,63.73,229.41,326.64,301.86,686.37,686.37,593.98,599.77,427.61,425.8,481.91,612.63,421.71,8.9,425.58,308.69,231.93,682.69,229.89,918.41,918.41,918.41,127.08,316.58999999999997,0,270.39999999999998,633.70000000000005,299.35000000000002,391.61,216.34,216.34,48.45,482.36,481.91,424.16,309.18,309.18,309.18,447.52,5.41,469.88,510.2,376.76,412.61,234.64,595.79,285.16000000000003,409.18,299.95,229.13,427.12,427.12,427.12,605.96,130.01,167.15,261.51,261.51,261.51,237.23,477.63,155.01,479.27,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Staythorpe",661.05,301.58999999999997,202.51,202.51,724.95,533.09,246.13,151.57,269.91000000000003,269.91000000000003,192.97,327.01,423.91,211.48,211.48,211.48,211.48,211.48,226.07,641.13,266.33999999999997,483.5,483.5,483.5,304.14999999999998,527.26,285.81,288.27,288.27,151.61000000000001,546.83000000000004,516.25,105.52,105.52,105.52,326.35000000000002,326.35000000000002,288.45,170.65,539.64,214.8,681.49,332.68,117.52,117.52,181.27,672.19,314.23,172.67,459.62,270.20999999999998,501.87,462.51,443.93,353.7,270.39999999999998,282.77999999999997,311.7,211.48,332.71,249.82,337.99,195.51,218.72,567.45000000000005,380.2,346.05,130.87,130.87,277.77999999999997,317.14,266.31,285.93,240.49,218.87,293.82,293.82,346.17,237.3,143.38,144.88999999999999,321.22000000000003,545.58000000000004,545.58000000000004,145.87,120.95,556.51,298.91000000000003,195.06,390.21,199.19,331.29,124.18,124.18,283.69,283.69,293.13,285.26,287.86,266.33999999999997,162.25,436.63,457.87,361.96,245.8,245.8,459.79,439.59,709.41,91.23,502.15,410.47,474.07,181.29,272.31,289.22000000000003,425.23,207.86,432.35,251.83,502.15,309.16000000000003,297.45,392.3,334.06,133.94,226.81,300.2,448.82,314.95999999999998,294.2,227.95,440.24,451.03,208.51,314.23,314.23,129.38999999999999,490.22,102.9,102.9,197.01,197.01,288.45,211.89,302.62,611.28,301.49,148.84,661.05,483.5,130.32,278.23,278.23,248.82,194.18,165.59,246.95,136.66999999999999,133.18,108.4,492.91,492.91,495.6,501.39,329.23,327.42,288.45,514.25,323.33,279.3,327.2,210.31,38.47,489.23,133.34,724.95,724.95,724.95,143.32,123.13,270.39999999999998,0,440.24,200.97,293.23,128.54,128.54,318.85000000000002,288.89999999999998,288.45,325.77999999999997,115.72,115.72,115.72,254.06,275.81,371.5,316.74,183.3,314.23,136.26,497.41,91.7,310.8,106.49,136.38999999999999,328.74,328.74,328.74,412.5,190.86,147.15,274.8,274.8,274.8,126,379.25,244.86,285.81,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Stranraer",292.44,575.05999999999995,378.97,378.97,356.34,92.85,335.35,288.67,311.57,311.57,396.88,600.48,697.38,540.45000000000005,540.45000000000005,540.45000000000005,540.45000000000005,540.45000000000005,214.17,200.89,629.64,200.28,200.28,200.28,667.45,87.02,183.5,151.97,151.97,429.87,106.59,233.03,334.72,334.72,334.72,689.65,689.65,186.14,499.62,109.46,233.38,312.88,351.31,472.33,472.33,544.57000000000005,231.95,274.11,276.33,733.09,543.67999999999995,286.07,735.98,205.17,217.4,633.70000000000005,180.47,675,540.45000000000005,351.34,613.12,611.46,385.97,362.76,127.21,653.66999999999996,619.52,309.37,309.37,551.25,343.26,173.93,183.62,603.79,492.34,657.12,657.12,235.31,510.77,305.62,319.99,594.69000000000005,105.34,105.34,294.37,413.61,116.27,662.21,558.36,253.91,562.49,349.92,316.06,316.06,301.24,301.24,291.8,299.67,293.62,629.64,293.52999999999997,220.83,191.23,635.42999999999995,609.1,609.1,112.03,713.06,340.8,383.89,775.62,29.77,175.03,454.76,169.66,562.69000000000005,71.17,481.33,149.13,615.13,775.62,350.82,339.11,665.77,697.36,455.91,590.11,663.5,101.06,333.59,657.5,353.53,0,10.79,239.67,274.11,274.11,319.61,763.69,466.2,466.2,560.30999999999995,560.30999999999995,186.14,237.11,282.31,171.04,574.96,291.39999999999998,292.44,200.28,318.98,551.70000000000005,551.70000000000005,604.98,557.48,439.06,610.25,465.64,323.39999999999998,401.06,277.11,277.11,212.38,218.17,602.70000000000005,600.89,186.14,231.03,341.96,642.6,345.83,414.22,401.77,159.87,426,356.34,356.34,356.34,506.62,346.31,633.70000000000005,440.24,0,474.44,291.7,439.55,439.55,682.15,186.59,186.14,599.25,333.28,333.28,333.28,194.12,639.11,644.97,123.5,256.94,274.11,448.1,770.88,357.74,270.68,333.75,465.36,347.37,347.37,347.37,64.739999999999995,554.16,510.45,638.1,638.1,638.1,418.66,202.23,573.83000000000004,183.5,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Stratford-upon-Avon",766.88,100.62,95.47,95.47,830.78,567.29,139.09,275.60000000000002,162.87,162.87,77.56,126.04,222.94,240.43,240.43,240.43,240.43,240.43,350.1,675.33,295.29000000000002,376.46,376.46,376.46,283.88,561.46,409.84,412.3,412.3,146.37,581.03,409.21,229.55,229.55,229.55,266.64,266.64,412.48,199.6,583.9,338.83,787.32,225.64,83.45,83.45,210.22,706.39,207.19,296.7,258.64999999999998,69.239999999999995,625.9,261.54000000000002,567.96,477.73,299.35000000000002,406.81,291.43,240.43,225.67,278.77,137.02000000000001,102.47,111.68,601.65,179.23,145.08000000000001,254.9,254.9,76.81,210.1,390.34,409.96,269.44,17.899999999999999,322.77,322.77,239.13,36.33,267.41000000000003,268.92,120.25,579.78,579.78,269.89999999999998,183.43,590.71,327.86,224.01,514.24,228.14,224.25,248.21,248.21,176.65,176.65,186.09,178.22,180.82,295.29000000000002,286.27999999999997,560.66,581.9,160.99,274.75,274.75,363.62,238.62,815.24,213.15,301.18,444.67,598.1,19.68,396.34,88.25,459.43,41.68,325.31,280.77999999999997,301.18,202.12,190.41,191.33,313.79000000000002,67.03,255.76,329.15,373.38,207.92,323.14999999999998,120.91,474.44,485.23,332.54,207.19,207.19,253.42,289.25,131.85,131.85,225.96,225.96,412.48,335.92,195.58,645.48,100.52,272.87,766.88,376.46,254.35,77.260000000000005,77.260000000000005,277.77,223.13,35.380000000000003,275.89999999999998,165.62,257.20999999999998,232.43,616.94000000000005,616.94000000000005,388.56,394.35,128.26,126.45,412.48,407.21,216.29,308.25,220.16,94.9,162.5,613.26,171.04,830.78,830.78,830.78,172.27,247.16,299.35000000000002,200.97,474.44,0,186.19,157.49,157.49,347.8,412.93,412.48,124.81,239.75,239.75,239.75,378.09,304.76,170.53,440.77,307.33,207.19,164.6,296.44,215.73,203.76,230.52,165.34,221.7,221.7,221.7,409.7,219.81,176.1,303.75,303.75,303.75,178.38,272.20999999999998,273.81,409.84,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Stublach (Cheshire)",584.14,286.81,90.72,90.72,648.04,384.55,47.1,367.86,23.32,23.32,108.63,312.23,409.13,332.69,332.69,332.69,332.69,332.69,413.39,492.59,387.55,193.72,193.72,193.72,425.36,378.72,382.72,351.19,351.19,141.62,398.29,226.47,321.81,321.81,321.81,447.56,447.56,385.36,291.86,401.16,431.09,604.58000000000004,59.61,184.08,184.08,302.48,523.65,24.45,388.96,444.84,255.43,564.79,447.73,496.87,416.62,391.61,379.69,432.91,332.69,59.64,371.03,323.20999999999998,97.72,74.510000000000005,418.91,365.42,331.27,347.16,347.16,263,51.56,373.15,382.84,361.7,204.09,415.03,415.03,56.39,222.52,359.67,361.18,306.44,397.04,397.04,362.16,275.69,407.97,420.12,316.27,453.13,320.39999999999998,58.22,340.47,340.47,9.5399999999999991,9.5399999999999991,0.1,7.97,41.27,387.55,378.54,499.55,482.93,347.18,367.01,367.01,180.88,424.81,632.5,305.41000000000003,487.37,261.93,466.73,166.51,368.88,274.44,276.69,193.08,142.57,373.04,487.37,62.57,50.86,377.52,455.27,167.66,348.02,421.41,190.64,41.89,415.41,65.28,291.7,302.49,424.8,24.45,24.45,345.68,475.44,224.11,224.11,318.22000000000003,318.22000000000003,385.36,428.18,9.39,462.74,286.70999999999998,365.13,584.14,193.72,346.61,263.45,263.45,370.03,315.39,150.81,368.16,257.88,349.47,324.69,555.83000000000004,555.83000000000004,205.82,211.61,314.45,312.64,385.36,224.47,50.26,400.51,54.13,125.97,254.76,451.57,263.3,648.04,648.04,648.04,264.52999999999997,339.42,391.61,293.23,291.7,186.19,0,249.75,249.75,440.06,385.81,385.36,311,332.01,332.01,332.01,393.34,397.02,356.72,322.72000000000003,399.59,24.45,159.85,482.63,307.99,21.02,322.77999999999997,257.60000000000002,55.67,55.67,55.67,226.96,312.07,268.36,396.01,396.01,396.01,270.64,89.47,366.07,382.72,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Sutton Bridge",660.36,258.11,159.03,159.03,724.26,532.4,202.65,150.88,226.43,226.43,149.49,283.52999999999997,380.43,100.9,100.9,100.9,100.9,100.9,225.38,640.44000000000005,212.28,440.02,440.02,440.02,250.09,526.57000000000005,285.12,287.58,287.58,108.13,546.14,472.77,104.83,104.83,104.83,272.29000000000002,272.29000000000002,287.76,60.07,538.95000000000005,214.11,680.8,289.2,74.040000000000006,74.040000000000006,127.21,671.5,270.75,171.98,416.14,226.73,501.18,419.03,443.24,353.01,216.34,282.08999999999997,257.64,100.9,289.23,195.76,294.51,152.03,175.24,566.76,336.72,302.57,130.18,130.18,234.3,273.66000000000003,265.62,285.24,186.43,175.39,239.76,239.76,302.69,193.82,142.69,144.19999999999999,277.74,544.89,544.89,145.18,25.94,555.82000000000005,244.85,141,389.52,145.13,287.81,123.49,123.49,240.21,240.21,249.65,241.78,244.38,212.28,161.56,435.94,457.18,318.48,191.74,191.74,427.18,396.11,708.72,55.66,458.67,409.78,473.38,137.81,271.62,245.74,424.54,164.38,388.87,197.77,458.67,265.68,253.97,342.64,280,90.46,172.75,246.14,436.94,271.48,240.14,184.47,439.55,450.34,207.82,270.75,270.75,128.69999999999999,446.74,40.32,40.32,142.94999999999999,142.94999999999999,287.76,211.2,259.14,610.59,258.01,148.15,660.36,440.02,129.63,234.75,234.75,165.43,140.12,122.11,192.89,26.09,132.49,107.71,492.22,492.22,452.12,457.91,285.75,283.94,287.76,470.77,279.85000000000002,225.24,283.72000000000003,166.83,90.07,488.54,13.55,724.26,724.26,724.26,89.26,122.44,216.34,128.54,439.55,157.49,249.75,0,0,264.79000000000002,288.20999999999998,287.76,282.3,115.03,115.03,115.03,253.37,221.75,328.02,316.05,182.61,270.75,92.78,453.93,91.01,267.32,105.8,25.81,285.26,285.26,285.26,411.81,136.80000000000001,93.09,220.74,220.74,220.74,20.89,335.77,134.28,285.12,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Sutton Bridge Power Station",660.36,258.11,159.03,159.03,724.26,532.4,202.65,150.88,226.43,226.43,149.49,283.52999999999997,380.43,100.9,100.9,100.9,100.9,100.9,225.38,640.44000000000005,212.28,440.02,440.02,440.02,250.09,526.57000000000005,285.12,287.58,287.58,108.13,546.14,472.77,104.83,104.83,104.83,272.29000000000002,272.29000000000002,287.76,60.07,538.95000000000005,214.11,680.8,289.2,74.040000000000006,74.040000000000006,127.21,671.5,270.75,171.98,416.14,226.73,501.18,419.03,443.24,353.01,216.34,282.08999999999997,257.64,100.9,289.23,195.76,294.51,152.03,175.24,566.76,336.72,302.57,130.18,130.18,234.3,273.66000000000003,265.62,285.24,186.43,175.39,239.76,239.76,302.69,193.82,142.69,144.19999999999999,277.74,544.89,544.89,145.18,25.94,555.82000000000005,244.85,141,389.52,145.13,287.81,123.49,123.49,240.21,240.21,249.65,241.78,244.38,212.28,161.56,435.94,457.18,318.48,191.74,191.74,427.18,396.11,708.72,55.66,458.67,409.78,473.38,137.81,271.62,245.74,424.54,164.38,388.87,197.77,458.67,265.68,253.97,342.64,280,90.46,172.75,246.14,436.94,271.48,240.14,184.47,439.55,450.34,207.82,270.75,270.75,128.69999999999999,446.74,40.32,40.32,142.94999999999999,142.94999999999999,287.76,211.2,259.14,610.59,258.01,148.15,660.36,440.02,129.63,234.75,234.75,165.43,140.12,122.11,192.89,26.09,132.49,107.71,492.22,492.22,452.12,457.91,285.75,283.94,287.76,470.77,279.85000000000002,225.24,283.72000000000003,166.83,90.07,488.54,13.55,724.26,724.26,724.26,89.26,122.44,216.34,128.54,439.55,157.49,249.75,0,0,264.79000000000002,288.20999999999998,287.76,282.3,115.03,115.03,115.03,253.37,221.75,328.02,316.05,182.61,270.75,92.78,453.93,91.01,267.32,105.8,25.81,285.26,285.26,285.26,411.81,136.80000000000001,93.09,220.74,220.74,220.74,20.89,335.77,134.28,285.12,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Tatsfield",902.96,448.42,349.34,349.34,966.86,775,392.96,393.48,416.74,416.74,339.8,473.84,524.15,236.84,236.84,236.84,236.84,236.84,467.98,883.04,52.51,630.33000000000004,630.33000000000004,630.33000000000004,339.31,769.17,527.72,530.17999999999995,530.17999999999995,298.44,788.74,663.08,347.43,347.43,347.43,361.51,361.51,530.36,277.67,781.55,456.71,923.4,479.51,264.35000000000002,264.35000000000002,137.58000000000001,914.1,461.06,414.58,559.86,417.04,743.78,562.75,685.84,595.61,48.45,524.69000000000005,346.86,236.84,479.54,284.98,484.82,342.34,365.55,809.36,527.03,492.88,372.78,372.78,424.61,463.97,508.22,527.84,105.72,365.7,25.03,25.03,493,384.13,385.29,386.8,468.05,787.49,787.49,387.78,290.73,798.42,59.16,151.37,632.12,234.35,478.12,366.09,366.09,430.52,430.52,439.96,432.09,434.69,52.51,404.16,678.54,699.78,462.2,280.95999999999998,280.95999999999998,617.49,539.83000000000004,951.32,320.45,602.39,652.38,715.98,328.12,514.22,436.05,667.14,354.69,579.17999999999995,87.94,602.39,455.99,444.28,431.86,369.22,280.77,92.04,60.45,627.25,461.79,54.45,374.78,682.15,692.94,450.42,461.06,461.06,371.3,637.04999999999995,249.73,249.73,184.61,184.61,530.36,453.8,449.45,853.19,448.32,390.75,902.96,630.33000000000004,372.23,425.06,425.06,205.13,150.49,312.42,112.18,277.86,375.09,350.31,734.82,734.82,642.42999999999995,648.22,476.06,474.25,530.36,661.08,470.16,39.549999999999997,474.03,357.14,280.38,731.14,278.33999999999997,966.86,966.86,966.86,175.53,365.04,48.45,318.85000000000002,682.15,347.8,440.06,264.79000000000002,264.79000000000002,0,530.80999999999995,530.36,472.61,357.63,357.63,357.63,495.97,43.04,518.33000000000004,558.65,425.21,461.06,283.08999999999997,644.24,333.61,457.63,348.4,277.58,475.57,475.57,475.57,654.41,178.46,215.6,309.95999999999998,309.95999999999998,309.95999999999998,285.68,526.08000000000004,203.46,527.72,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Teesside (BASF, aka BASF Teesside)",407.4,513.54999999999995,414.47,414.47,471.3,279.44,429.46,137.33000000000001,405.68,405.68,404.93,538.97,635.87,389.11,389.11,389.11,389.11,389.11,62.83,387.48,478.3,294.39,294.39,294.39,516.11,273.61,9.15,34.619999999999997,34.619999999999997,363.57,293.18,327.14,183.38,183.38,183.38,538.30999999999995,538.30999999999995,0.45,348.28,285.99,92.31,427.84,445.42,329.48,329.48,393.23,418.54,368.22,124.99,671.58,482.17,248.22,674.47,190.28,100.05,482.36,6.12,523.66,389.11,445.45,461.78,549.95000000000005,407.47,430.68,313.8,592.16,558.01,158.03,158.03,489.74,437.37,22.59,9.27,452.45,430.83,505.78,505.78,329.42,449.26,154.28,168.65,533.17999999999995,291.93,291.93,143.03,262.27,302.86,510.87,407.02,136.56,411.15,444.03,164.72,164.72,395.35,395.35,385.91,393.78,387.73,478.3,142.19,182.98,204.22,573.91999999999996,457.76,457.76,206.14,651.54999999999995,455.76,232.55,714.11,156.82,220.42,393.25,28.59,501.18,171.58,419.82,243.24,463.79,714.11,444.93,433.22,604.26,546.02,345.9,438.77,512.16,195.17,427.7,506.16,439.91,186.59,197.38,98.6,368.22,368.22,168.27,702.18,314.86,314.86,408.97,408.97,0.45,85.77,376.42,357.63,513.45000000000005,140.06,407.4,294.39,167.64,490.19,490.19,453.64,406.14,377.55,458.91,314.3,172.06,249.72,239.26,239.26,306.49,312.27999999999997,541.19000000000005,539.38,0.45,325.14,436.07,491.26,439.94,422.27,250.43,235.58,274.66000000000003,471.3,471.3,471.3,355.28,194.97,482.36,288.89999999999998,186.59,412.93,385.81,288.20999999999998,288.20999999999998,530.80999999999995,0,0.45,537.74,181.94,181.94,181.94,53.05,487.77,583.46,63.09,105.6,368.22,348.22,709.37,206.4,364.79,182.41,314.02,441.48,441.48,441.48,158.85,402.82,359.11,486.76,486.76,486.76,267.32,296.33999999999997,422.49,9.15,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Teesside Hydrogen",406.95,513.1,414.02,414.02,470.85,278.99,429.01,136.88,405.23,405.23,404.48,538.52,635.41999999999996,388.66,388.66,388.66,388.66,388.66,62.38,387.03,477.85,293.94,293.94,293.94,515.66,273.16000000000003,8.6999999999999993,34.17,34.17,363.12,292.73,326.69,182.93,182.93,182.93,537.86,537.86,0,347.83,285.54000000000002,91.86,427.39,444.97,329.03,329.03,392.78,418.09,367.77,124.54,671.13,481.72,247.77,674.02,189.83,99.6,481.91,5.67,523.21,388.66,445,461.33,549.5,407.02,430.23,313.35000000000002,591.71,557.55999999999995,157.58000000000001,157.58000000000001,489.29,436.92,22.14,8.82,452,430.38,505.33,505.33,328.97,448.81,153.83000000000001,168.2,532.73,291.48,291.48,142.58000000000001,261.82,302.41000000000003,510.42,406.57,136.11000000000001,410.7,443.58,164.27,164.27,394.9,394.9,385.46,393.33,387.28,477.85,141.74,182.53,203.77,573.47,457.31,457.31,205.69,651.1,455.31,232.1,713.66,156.37,219.97,392.8,28.14,500.73,171.13,419.37,242.79,463.34,713.66,444.48,432.77,603.80999999999995,545.57000000000005,345.45,438.32,511.71,194.72,427.25,505.71,439.46,186.14,196.93,98.15,367.77,367.77,167.82,701.73,314.41000000000003,314.41000000000003,408.52,408.52,0,85.32,375.97,357.18,513,139.61000000000001,406.95,293.94,167.19,489.74,489.74,453.19,405.69,377.1,458.46,313.85000000000002,171.61,249.27,238.81,238.81,306.04000000000002,311.83,540.74,538.92999999999995,0,324.69,435.62,490.81,439.49,421.82,249.98,235.13,274.20999999999998,470.85,470.85,470.85,354.83,194.52,481.91,288.45,186.14,412.48,385.36,287.76,287.76,530.36,0.45,0,537.29,181.49,181.49,181.49,52.6,487.32,583.01,62.64,105.15,367.77,347.77,708.92,205.95,364.34,181.96,313.57,441.03,441.03,441.03,158.4,402.37,358.66,486.31,486.31,486.31,266.87,295.89,422.04,8.6999999999999993,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Terra Nitrogen (aka ICI, Terra Severnside)",891.69,24.39,220.28,220.28,955.59,692.1,263.89999999999998,400.41,287.68,287.68,202.37,1.23,146.71,365.24,365.24,365.24,365.24,365.24,474.91,800.14,420.1,501.27,501.27,501.27,207.65,686.27,534.65,537.11,537.11,271.18,705.84,534.02,354.36,354.36,354.36,190.41,190.41,537.29,324.41000000000003,708.71,463.64,912.13,350.45,208.26,208.26,335.03,831.2,332,421.51,182.42,73.37,750.71,185.31,692.77,602.54,424.16,531.62,215.2,365.24,350.48,296.94,217.83,227.28,236.49,726.46,260.04000000000002,225.89,379.71,379.71,48,334.91,515.15,534.77,394.25,106.91,447.58,447.58,363.94,117.14,392.22,393.73,201.06,704.59,704.59,394.71,308.24,715.52,452.67,348.82,639.04999999999995,312.61,349.06,373.02,373.02,301.45999999999998,301.45999999999998,310.89999999999998,303.02999999999997,305.63,420.1,411.09,685.47,706.71,84.76,268.52999999999997,268.52999999999997,488.43,162.38999999999999,940.05,337.96,224.95,569.48,722.91,144.49,521.15,36.659999999999997,584.24,122.49,450.12,405.59,224.95,326.93,315.22000000000003,115.1,237.56,191.84,380.57,453.96,498.19,332.73,447.96,245.72,599.25,610.04,457.35,332,332,378.23,370.06,256.66000000000003,256.66000000000003,350.77,350.77,537.29,460.73,320.39,770.29,24.29,397.68,891.69,501.27,379.16,158.07,158.07,402.58,347.94,160.19,400.71,290.43,382.02,357.24,741.75,741.75,513.37,519.16,3.45,1.64,537.29,532.02,341.1,433.06,344.97,219.71,287.31,738.07,295.85000000000002,955.59,955.59,955.59,297.08,371.97,424.16,325.77999999999997,599.25,124.81,311,282.3,282.3,472.61,537.74,537.29,0,364.56,364.56,364.56,502.9,429.57,251.34,565.58000000000004,432.14,332,289.41000000000003,377.25,340.54,328.57,355.33,290.14999999999998,346.51,346.51,346.51,534.51,344.62,300.91000000000003,305.51,305.51,305.51,303.19,397.02,398.62,534.65,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Thornton Curtis (DN)",554.09,340.37,241.29,241.29,617.99,426.13,284.91000000000003,80.010000000000005,308.69,308.69,231.75,365.79,462.69,215.93,215.93,215.93,215.93,215.93,154.51,534.16999999999996,305.12,441.08,441.08,441.08,342.93,420.3,178.85,181.31,181.31,190.39,439.87,473.83,73.66,73.66,73.66,365.13,365.13,181.49,175.1,432.68,143.24,574.53,371.46,156.30000000000001,156.30000000000001,220.05,565.23,353.01,56.95,498.4,308.99,394.91,501.29,336.97,246.74,309.18,175.82,350.48,215.93,371.49,288.60000000000002,376.77,234.29,257.5,460.49,418.98,384.83,99.01,99.01,316.56,355.92,159.35,178.97,279.27,257.64999999999998,332.6,332.6,384.95,276.08,27.66,29.17,360,438.62,438.62,85.71,89.09,449.55,337.69,233.84,283.25,237.97,370.07,92.32,92.32,322.47000000000003,322.47000000000003,331.91,324.04000000000002,326.64,305.12,46.53,329.67,350.91,400.74,284.58,284.58,352.83,478.37,602.45000000000005,59.37,540.92999999999995,303.51,367.11,220.07,165.35,328,318.27,246.64,389.93,290.61,540.92999999999995,347.94,336.23,431.08,372.84,172.72,265.58999999999997,338.98,341.86,353.74,332.98,266.73,333.28,344.07,136.94999999999999,353.01,353.01,13.67,529,141.68,141.68,235.79,235.79,181.49,96.17,341.4,504.32,340.27,82.74,554.09,441.08,14.6,317.01,317.01,280.45999999999998,232.96,204.37,285.73,141.12,17.46,76.540000000000006,385.95,385.95,453.18,458.97,368.01,366.2,181.49,471.83,362.11,318.08,365.98,249.09,77.25,382.27,101.48,617.99,617.99,617.99,182.1,13.03,309.18,115.72,333.28,239.75,332.01,115.03,115.03,357.63,181.94,181.49,364.56,0,0,0,182.5,314.58999999999997,410.28,209.78,111.74,353.01,175.04,536.19000000000005,40.94,349.58,74.63,140.84,367.52,367.52,367.52,305.54000000000002,229.64,185.93,313.58,313.58,313.58,94.14,418.03,249.31,178.85,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Thornton Curtis (Humber Refinery, aka Immingham)",554.09,340.37,241.29,241.29,617.99,426.13,284.91000000000003,80.010000000000005,308.69,308.69,231.75,365.79,462.69,215.93,215.93,215.93,215.93,215.93,154.51,534.16999999999996,305.12,441.08,441.08,441.08,342.93,420.3,178.85,181.31,181.31,190.39,439.87,473.83,73.66,73.66,73.66,365.13,365.13,181.49,175.1,432.68,143.24,574.53,371.46,156.30000000000001,156.30000000000001,220.05,565.23,353.01,56.95,498.4,308.99,394.91,501.29,336.97,246.74,309.18,175.82,350.48,215.93,371.49,288.60000000000002,376.77,234.29,257.5,460.49,418.98,384.83,99.01,99.01,316.56,355.92,159.35,178.97,279.27,257.64999999999998,332.6,332.6,384.95,276.08,27.66,29.17,360,438.62,438.62,85.71,89.09,449.55,337.69,233.84,283.25,237.97,370.07,92.32,92.32,322.47000000000003,322.47000000000003,331.91,324.04000000000002,326.64,305.12,46.53,329.67,350.91,400.74,284.58,284.58,352.83,478.37,602.45000000000005,59.37,540.92999999999995,303.51,367.11,220.07,165.35,328,318.27,246.64,389.93,290.61,540.92999999999995,347.94,336.23,431.08,372.84,172.72,265.58999999999997,338.98,341.86,353.74,332.98,266.73,333.28,344.07,136.94999999999999,353.01,353.01,13.67,529,141.68,141.68,235.79,235.79,181.49,96.17,341.4,504.32,340.27,82.74,554.09,441.08,14.6,317.01,317.01,280.45999999999998,232.96,204.37,285.73,141.12,17.46,76.540000000000006,385.95,385.95,453.18,458.97,368.01,366.2,181.49,471.83,362.11,318.08,365.98,249.09,77.25,382.27,101.48,617.99,617.99,617.99,182.1,13.03,309.18,115.72,333.28,239.75,332.01,115.03,115.03,357.63,181.94,181.49,364.56,0,0,0,182.5,314.58999999999997,410.28,209.78,111.74,353.01,175.04,536.19000000000005,40.94,349.58,74.63,140.84,367.52,367.52,367.52,305.54000000000002,229.64,185.93,313.58,313.58,313.58,94.14,418.03,249.31,178.85,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Thornton Curtis (Killingholme)",554.09,340.37,241.29,241.29,617.99,426.13,284.91000000000003,80.010000000000005,308.69,308.69,231.75,365.79,462.69,215.93,215.93,215.93,215.93,215.93,154.51,534.16999999999996,305.12,441.08,441.08,441.08,342.93,420.3,178.85,181.31,181.31,190.39,439.87,473.83,73.66,73.66,73.66,365.13,365.13,181.49,175.1,432.68,143.24,574.53,371.46,156.30000000000001,156.30000000000001,220.05,565.23,353.01,56.95,498.4,308.99,394.91,501.29,336.97,246.74,309.18,175.82,350.48,215.93,371.49,288.60000000000002,376.77,234.29,257.5,460.49,418.98,384.83,99.01,99.01,316.56,355.92,159.35,178.97,279.27,257.64999999999998,332.6,332.6,384.95,276.08,27.66,29.17,360,438.62,438.62,85.71,89.09,449.55,337.69,233.84,283.25,237.97,370.07,92.32,92.32,322.47000000000003,322.47000000000003,331.91,324.04000000000002,326.64,305.12,46.53,329.67,350.91,400.74,284.58,284.58,352.83,478.37,602.45000000000005,59.37,540.92999999999995,303.51,367.11,220.07,165.35,328,318.27,246.64,389.93,290.61,540.92999999999995,347.94,336.23,431.08,372.84,172.72,265.58999999999997,338.98,341.86,353.74,332.98,266.73,333.28,344.07,136.94999999999999,353.01,353.01,13.67,529,141.68,141.68,235.79,235.79,181.49,96.17,341.4,504.32,340.27,82.74,554.09,441.08,14.6,317.01,317.01,280.45999999999998,232.96,204.37,285.73,141.12,17.46,76.540000000000006,385.95,385.95,453.18,458.97,368.01,366.2,181.49,471.83,362.11,318.08,365.98,249.09,77.25,382.27,101.48,617.99,617.99,617.99,182.1,13.03,309.18,115.72,333.28,239.75,332.01,115.03,115.03,357.63,181.94,181.49,364.56,0,0,0,182.5,314.58999999999997,410.28,209.78,111.74,353.01,175.04,536.19000000000005,40.94,349.58,74.63,140.84,367.52,367.52,367.52,305.54000000000002,229.64,185.93,313.58,313.58,313.58,94.14,418.03,249.31,178.85,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Thrintoft",414.93,478.71,379.63,379.63,478.83,286.97000000000003,423.25,102.49,413.21,413.21,370.09,504.13,601.03,354.27,354.27,354.27,354.27,354.27,70.7,395.01,443.46,301.92,301.92,301.92,481.27,281.14,49.96,42.15,42.15,328.73,300.70999999999998,334.67,148.54,148.54,148.54,503.47,503.47,52.6,313.44,293.52,39.26,435.37,452.95,294.64,294.64,358.39,426.07,375.75,132.86000000000001,636.74,447.33,255.75,639.63,197.81,107.58,447.52,46.93,488.82,354.27,452.98,426.94,515.11,372.63,395.84,321.33,557.32000000000005,523.16999999999996,123.19,123.19,454.9,444.9,30.46,50.08,417.61,395.99,470.94,470.94,336.95,414.42,154.84,169.21,498.34,299.45999999999998,299.45999999999998,108.19,227.43,310.39,476.03,372.18,144.09,376.31,451.56,129.88,129.88,402.88,402.88,393.44,401.31,395.26,443.46,150.06,190.51,211.75,539.08000000000004,422.92,422.92,213.67,616.71,463.29,197.71,679.27,164.35,227.95,358.41,24.46,466.34,179.11,384.98,250.77,428.95,679.27,452.46,440.75,569.41999999999996,511.18,311.06,403.93,477.32,202.7,435.23,471.32,405.07,194.12,204.91,45.55,375.75,375.75,168.83,667.34,280.02,280.02,374.13,374.13,52.6,93.64,383.95,365.16,478.61,105.22,414.93,301.92,168.2,455.35,455.35,418.8,371.3,342.71,424.07,279.45999999999998,172.62,214.88,246.79,246.79,314.02,319.81,506.35,504.54,52.6,332.67,443.6,456.42,447.47,387.43,215.59,243.11,239.82,478.83,478.83,478.83,320.44,195.53,447.52,254.06,194.12,378.09,393.34,253.37,253.37,495.97,53.05,52.6,502.9,182.5,182.5,182.5,0,452.93,548.62,70.62,70.760000000000005,375.75,313.38,674.53,198.18,372.32,147.57,279.18,449.01,449.01,449.01,166.38,367.98,324.27,451.92,451.92,451.92,232.48,303.87,387.65,49.96,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Tilbury Power Station",859.92,405.38,306.3,306.3,923.82,731.96,349.92,350.44,373.7,373.7,296.76,430.8,481.11,193.8,193.8,193.8,193.8,193.8,424.94,840,9.4700000000000006,587.29,587.29,587.29,296.27,726.13,484.68,487.14,487.14,255.4,745.7,620.04,304.39,304.39,304.39,318.47000000000003,318.47000000000003,487.32,234.63,738.51,413.67,880.36,436.47,221.31,221.31,94.54,871.06,418.02,371.54,516.82000000000005,374,700.74,519.71,642.79999999999995,552.57000000000005,5.41,481.65,303.82,193.8,436.5,241.94,441.78,299.3,322.51,766.32,483.99,449.84,329.74,329.74,381.57,420.93,465.18,484.8,62.68,322.66000000000003,18.010000000000002,18.010000000000002,449.96,341.09,342.25,343.76,425.01,744.45,744.45,344.74,247.69,755.38,23.1,108.33,589.08000000000004,191.31,435.08,323.05,323.05,387.48,387.48,396.92,389.05,391.65,9.4700000000000006,361.12,635.5,656.74,419.16,237.92,237.92,574.45000000000005,496.79,908.28,277.41000000000003,559.35,609.34,672.94,285.08,471.18,393.01,624.1,311.64999999999998,536.14,44.9,559.35,412.95,401.24,388.82,326.18,237.73,49,24.39,584.21,418.75,18.39,331.74,639.11,649.9,407.38,418.02,418.02,328.26,594.01,206.69,206.69,141.57,141.57,487.32,410.76,406.41,810.15,405.28,347.71,859.92,587.29,329.19,382.02,382.02,162.09,107.45,269.38,69.14,234.82,332.05,307.27,691.78,691.78,599.39,605.17999999999995,433.02,431.21,487.32,618.04,427.12,3.49,430.99,314.10000000000002,237.34,688.1,235.3,923.82,923.82,923.82,132.49,322,5.41,275.81,639.11,304.76,397.02,221.75,221.75,43.04,487.77,487.32,429.57,314.58999999999997,314.58999999999997,314.58999999999997,452.93,0,475.29,515.61,382.17,418.02,240.05,601.20000000000005,290.57,414.59,305.36,234.54,432.53,432.53,432.53,611.37,135.41999999999999,172.56,266.92,266.92,266.92,242.64,483.04,160.41999999999999,484.68,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Tonna (Baglan Bay)",937.41,227.15,266,266,1001.31,737.82,309.62,446.13,333.4,333.4,248.09,252.57,349.47,410.96,410.96,410.96,410.96,410.96,520.63,845.86,465.82,546.99,546.99,546.99,410.41,731.99,580.37,582.83000000000004,582.83000000000004,316.89999999999998,751.56,579.74,400.08,400.08,400.08,393.17,393.17,583.01,370.13,754.43,509.36,957.85,396.17,253.98,253.98,380.75,876.92,377.72,467.23,385.18,195.77,796.43,388.07,738.49,648.26,469.88,577.34,417.96,410.96,396.2,449.3,33.51,273,282.20999999999998,772.18,8.6999999999999993,25.45,425.43,425.43,203.34,380.63,560.87,580.49,439.97,152.63,493.3,493.3,409.66,134.52000000000001,437.94,439.45,50.28,750.31,750.31,440.43,353.96,761.24,498.39,394.54,684.77,398.67,394.78,418.74,418.74,347.18,347.18,356.62,348.75,351.35,465.82,456.81,731.19,752.43,287.52,445.28,445.28,534.15,365.15,985.77,383.68,427.71,615.20000000000005,768.63,190.21,566.87,214.78,629.96,168.21,495.84,451.31,427.71,372.65,360.94,317.86,440.32,237.56,426.29,499.68,543.91,378.45,493.68,291.44,644.97,655.76,503.07,377.72,377.72,423.95,118.72,302.38,302.38,396.49,396.49,583.01,506.45,366.11,816.01,227.05,443.4,937.41,546.99,424.88,93.29,93.29,448.3,393.66,205.91,446.43,336.15,427.74,402.96,787.47,787.47,559.09,564.88,254.79,252.98,583.01,577.74,386.82,478.78,390.69,265.43,333.03,783.79,341.57,1001.31,1001.31,1001.31,342.8,417.69,469.88,371.5,644.97,170.53,356.72,328.02,328.02,518.33000000000004,583.46,583.01,251.34,410.28,410.28,410.28,548.62,475.29,0,611.29999999999995,477.86,377.72,335.13,125.91,386.26,374.29,401.05,335.87,392.23,392.23,392.23,580.23,390.34,346.63,474.28,474.28,474.28,348.91,442.74,444.34,580.37,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Towlaw",401.25,541.39,409.99,409.99,465.15,216.35,366.37,165.17,342.59,342.59,427.9,566.80999999999995,663.71,416.95,416.95,416.95,416.95,416.95,90.67,324.39,506.14,231.3,231.3,231.3,543.95000000000005,210.52,60,28.47,28.47,391.41,230.09,264.05,211.22,211.22,211.22,566.15,566.15,62.64,376.12,232.96,109.88,421.69,382.33,357.32,357.32,421.07,355.45,305.13,152.83000000000001,699.42,510.01,242.07,702.31,184.13,93.9,510.2,56.97,551.5,416.95,382.36,489.62,577.79,416.99,393.78,250.71,620,585.85,185.87,185.87,517.58000000000004,374.28,50.43,60.12,480.29,458.67,533.62,533.62,266.33,477.1,182.12,196.49,561.02,228.84,228.84,170.87,290.11,239.77,538.71,434.86,130.41,438.99,380.94,192.56,192.56,332.26,332.26,322.82,330.69,324.64,506.14,170.03,176.83,198.07,601.76,485.6,485.6,143.05000000000001,679.39,449.61,260.39,741.95,93.73,214.27,421.09,46.16,529.02,108.49,447.66,180.15,491.63,741.95,381.84,370.13,632.1,573.86,373.74,466.61,540,132.08000000000001,364.61,534,384.55,123.5,134.29,116.17,305.13,305.13,196.11,730.02,342.7,342.7,436.81,436.81,62.64,113.61,313.33,294.54000000000002,541.29,167.9,401.25,231.3,195.48,518.03,518.03,481.48,433.98,405.39,486.75,342.14,199.9,277.56,233.11,233.11,243.4,249.19,569.03,567.22,62.64,262.05,372.98,519.1,376.85,445.24,278.27,229.43,302.5,465.15,465.15,465.15,383.12,222.81,510.2,316.74,123.5,440.77,322.72000000000003,316.05,316.05,558.65,63.09,62.64,565.58000000000004,209.78,209.78,209.78,70.62,515.61,611.29999999999995,0,133.44,305.13,376.06,737.21,234.24,301.7,210.25,341.86,378.39,378.39,378.39,95.76,430.66,386.95,514.6,514.6,514.6,295.16000000000003,233.25,450.33,60,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Towton",477.75,407.95,308.87,308.87,541.65,349.79,352.49,31.73,376.27,376.27,299.33,433.37,530.27,283.51,283.51,283.51,283.51,283.51,42.77,457.83,372.7,364.74,364.74,364.74,410.51,343.96,102.51,104.97,104.97,257.97000000000003,363.53,397.49,77.78,77.78,77.78,432.71,432.71,105.15,242.68,356.34,31.5,498.19,439.04,223.88,223.88,287.63,488.89,420.59,113.37,565.98,376.57,318.57,568.87,260.63,170.4,376.76,99.48,418.06,283.51,439.07,356.18,444.35,301.87,325.08,384.15,486.56,452.41,52.43,52.43,384.14,423.5,83.01,102.63,346.85,325.23,400.18,400.18,399.77,343.66,84.08,98.45,427.58,362.28,362.28,37.43,156.66999999999999,373.21,405.27,301.42,206.91,305.55,437.65,59.12,59.12,390.05,390.05,399.49,391.62,394.22,372.7,102.95,253.33,274.57,468.32,352.16,352.16,276.49,545.95000000000005,526.11,126.95,608.51,227.17,290.77,287.64999999999998,89.01,395.58,241.93,314.22000000000003,313.58999999999997,358.19,608.51,415.52,403.81,498.66,440.42,240.3,333.17,406.56,265.52,421.32,400.56,334.31,256.94,267.73,25.21,420.59,420.59,98.07,596.58000000000004,209.26,209.26,303.37,303.37,105.15,146.19,408.98,427.98,407.85,34.46,477.75,364.74,97.44,384.59,384.59,348.04,300.54000000000002,271.95,353.31,208.7,101.86,144.12,309.61,309.61,376.84,382.63,435.59,433.78,105.15,395.49,429.69,385.66,433.56,316.67,144.83000000000001,305.93,169.06,541.65,541.65,541.65,249.68,124.77,376.76,183.3,256.94,307.33,399.59,182.61,182.61,425.21,105.6,105.15,432.14,111.74,111.74,111.74,70.760000000000005,382.17,477.86,133.44,0,420.59,242.62,603.77,127.42,417.16,76.81,208.42,435.1,435.1,435.1,229.2,297.22000000000003,253.51,381.16,381.16,381.16,161.72,366.69,316.89,102.51,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Trafford Power Station",566.54999999999995,307.81,111.72,111.72,630.45000000000005,366.96,68.099999999999994,388.86,44.32,44.32,129.63,333.23,430.13,353.69,353.69,353.69,353.69,353.69,395.8,475,408.55,176.13,176.13,176.13,446.36,361.13,365.13,333.6,333.6,162.62,380.7,208.88,342.81,342.81,342.81,468.56,468.56,367.77,312.86,383.57,415.01,586.99,84.06,205.08,205.08,323.48,506.06,0,409.96,465.84,276.43,547.20000000000005,468.73,479.28,399.03,412.61,362.1,453.91,353.69,84.09,392.03,344.21,118.72,95.51,401.32,386.42,352.27,368.16,368.16,284,76.010000000000005,355.56,365.25,382.7,225.09,436.03,436.03,38.799999999999997,243.52,380.67,382.18,327.44,379.45,379.45,383.16,296.69,390.38,441.12,337.27,435.54,341.4,82.67,361.47,361.47,33.99,33.99,24.55,32.42,26.37,408.55,399.54,481.96,465.34,368.18,388.01,388.01,163.29,445.81,614.91,326.41000000000003,508.37,244.34,449.14,187.51,351.29,295.44,259.10000000000002,214.08,124.98,394.04,508.37,83.57,71.86,398.52,476.27,188.66,369.02,442.41,173.05,66.34,436.41,86.28,274.11,284.89999999999998,421.3,0,0,366.68,496.44,245.11,245.11,339.22,339.22,367.77,418.74,15.06,445.15,307.70999999999998,386.13,566.54999999999995,176.13,367.61,284.45,284.45,391.03,336.39,171.81,389.16,278.88,370.47,345.69,538.24,538.24,188.23,194.02,335.45,333.64,367.77,206.88,74.709999999999994,421.51,78.58,146.97,275.76,433.98,284.3,630.45000000000005,630.45000000000005,630.45000000000005,285.52999999999997,360.42,412.61,314.23,274.11,207.19,24.45,270.75,270.75,461.06,368.22,367.77,332,353.01,353.01,353.01,375.75,418.02,377.72,305.13,420.59,0,180.85,503.63,328.99,3.43,343.78,278.60000000000002,80.12,80.12,80.12,209.37,333.07,289.36,417.01,417.01,417.01,291.64,71.88,387.07,365.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Tur Langton",720.37,265.22000000000003,69.13,69.13,784.27,540.95000000000005,112.75,210.89,136.53,136.53,87.04,290.64,387.54,175.72,175.72,175.72,175.72,175.72,285.39,648.99,230.58,350.12,350.12,350.12,268.39,535.12,345.13,347.59,347.59,18.23,554.69000000000005,382.87,164.84,164.84,164.84,290.58999999999997,290.58999999999997,347.77,134.88999999999999,557.55999999999995,274.12,740.81,199.3,81.760000000000005,81.760000000000005,145.51,680.05,180.85,231.99,423.25,233.84,561.19000000000005,426.14,503.25,413.02,234.64,342.1,275.94,175.72,199.33,214.06,301.62,62.13,85.34,575.30999999999995,343.83,309.68,190.19,190.19,241.41,183.76,325.63,345.25,204.73,182.5,258.06,258.06,212.79,200.93,202.7,204.21,284.85000000000002,553.44000000000005,553.44000000000005,205.19,118.72,564.37,263.14999999999998,159.30000000000001,449.53,163.43,197.91,183.5,183.5,150.31,150.31,159.75,151.88,154.47999999999999,230.58,221.57,495.95,517.19000000000005,325.58999999999997,210.04,210.04,337.28,403.22,768.73,148.44,465.78,418.33,533.39,144.91999999999999,331.63,252.85,433.09,171.49,298.97000000000003,216.07,465.78,175.78,164.07,355.93,298.3,98.18,191.05,264.44,347.04,181.58,258.44,94.57,448.1,458.89,267.83,180.85,180.85,188.71,453.85,67.14,67.14,161.25,161.25,347.77,271.20999999999998,169.24,619.14,265.12,208.16,720.37,350.12,189.64,241.86,241.86,213.06,158.41999999999999,129.22,211.19,100.91,192.5,167.72,552.23,552.23,362.22,368.01,292.86,291.05,347.77,380.87,189.95,243.54,193.82,104.38,97.79,548.54999999999995,106.33,784.27,784.27,784.27,107.56,182.45,234.64,136.26,448.1,164.6,159.85,92.78,92.78,283.08999999999997,348.22,347.77,289.41000000000003,175.04,175.04,175.04,313.38,240.05,335.13,376.06,242.62,180.85,0,461.04,151.02000000000001,177.42,165.81,100.63,195.36,195.36,195.36,383.36,155.1,111.39,239.04,239.04,239.04,113.67,245.87,209.1,345.13,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Upper Neeston (Milford Haven Refinery)",1063.32,353.06,391.91,391.91,1127.22,863.73,435.53,572.04,459.31,459.31,374,378.48,475.38,536.87,536.87,536.87,536.87,536.87,646.54,971.77,591.73,672.9,672.9,672.9,536.32000000000005,857.9,706.28,708.74,708.74,442.81,877.47,705.65,525.99,525.99,525.99,519.08000000000004,519.08000000000004,708.92,496.04,880.34,635.27,1083.76,522.08000000000004,379.89,379.89,506.66,1002.83,503.63,593.14,511.09,321.68,922.34,513.98,864.4,774.17,595.79,703.25,543.87,536.87,522.11,575.21,159.41999999999999,398.91,408.12,898.09,125.35,151.36000000000001,551.34,551.34,329.25,506.54,686.78,706.4,565.88,278.54000000000002,619.21,619.21,535.57000000000005,260.43,563.85,565.36,176.19,876.22,876.22,566.34,479.87,887.15,624.29999999999995,520.45000000000005,810.68,524.58000000000004,520.69000000000005,544.65,544.65,473.09,473.09,482.53,474.66,477.26,591.73,582.72,857.1,878.34,413.43,571.19000000000005,571.19000000000005,660.06,491.06,1111.68,509.59,553.62,741.11,894.54,316.12,692.78,340.69,755.87,294.12,621.75,577.22,553.62,498.56,486.85,443.77,566.23,363.47,552.20000000000005,625.59,669.82,504.36,619.59,417.35,770.88,781.67,628.98,503.63,503.63,549.86,7.19,428.29,428.29,522.4,522.4,708.92,632.36,492.02,941.92,352.96,569.30999999999995,1063.32,672.9,550.79,219.2,219.2,574.21,519.57000000000005,331.82,572.34,462.06,553.65,528.87,913.38,913.38,685,690.79,380.7,378.89,708.92,703.65,512.73,604.69000000000005,516.6,391.34,458.94,909.7,467.48,1127.22,1127.22,1127.22,468.71,543.6,595.79,497.41,770.88,296.44,482.63,453.93,453.93,644.24,709.37,708.92,377.25,536.19000000000005,536.19000000000005,536.19000000000005,674.53,601.20000000000005,125.91,737.21,603.77,503.63,461.04,0,512.16999999999996,500.2,526.96,461.78,518.14,518.14,518.14,706.14,516.25,472.54,600.19000000000005,600.19000000000005,600.19000000000005,474.82,568.65,570.25,706.28,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Walesby",578.54999999999995,316.35000000000002,217.27,217.27,642.45000000000005,450.59,260.89,95.69,284.67,284.67,207.73,341.77,438.67,191.91,191.91,191.91,191.91,191.91,170.19,558.63,281.10000000000002,465.54,465.54,465.54,318.91000000000003,444.76,203.31,205.77,205.77,166.37,464.33,498.29,49.64,49.64,49.64,341.11,341.11,205.95,151.08000000000001,457.14,158.91999999999999,598.99,347.44,132.28,132.28,196.03,589.69000000000005,328.99,81.41,474.38,284.97000000000003,419.37,477.27,361.43,271.2,285.16000000000003,200.28,326.45999999999998,191.91,347.47,264.58,352.75,210.27,233.48,484.95,394.96,360.81,74.989999999999995,74.989999999999995,292.54000000000002,331.9,183.81,203.43,255.25,233.63,308.58,308.58,360.93,252.06,52.12,53.63,335.98,463.08,463.08,89.99,65.069999999999993,474.01,313.67,209.82,307.70999999999998,213.95,346.05,68.3,68.3,298.45,298.45,307.89,300.02,302.62,281.10000000000002,70.989999999999995,354.13,375.37,376.72,260.56,260.56,377.29,454.35,626.91,35.35,516.91,327.97,391.57,196.05,189.81,303.98,342.73,222.62,414.39,266.58999999999997,516.91,323.92,312.20999999999998,407.06,348.82,148.69999999999999,241.57,314.95999999999998,366.32,329.72,308.95999999999998,242.71,357.74,368.53,152.63,328.99,328.99,38.130000000000003,504.98,117.66,117.66,211.77,211.77,205.95,120.63,317.38,528.78,316.25,92.96,578.54999999999995,465.54,39.06,292.99,292.99,256.44,208.94,180.35,261.70999999999998,117.1,41.92,52.52,410.41,410.41,477.64,483.43,343.99,342.18,205.95,496.29,338.09,294.06,341.96,225.07,53.23,406.73,77.459999999999994,642.45000000000005,642.45000000000005,642.45000000000005,158.08000000000001,53.97,285.16000000000003,91.7,357.74,215.73,307.99,91.01,91.01,333.61,206.4,205.95,340.54,40.94,40.94,40.94,198.18,290.57,386.26,234.24,127.42,328.99,151.02000000000001,512.16999999999996,0,325.56,50.61,116.82,343.5,343.5,343.5,330,205.62,161.91,289.56,289.56,289.56,70.12,394.01,225.29,203.31,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Warburton",563.12,304.38,108.29,108.29,627.02,363.53,64.67,385.43,40.89,40.89,126.2,329.8,426.7,350.26,350.26,350.26,350.26,350.26,392.37,471.57,405.12,172.7,172.7,172.7,442.93,357.7,361.7,330.17,330.17,159.19,377.27,205.45,339.38,339.38,339.38,465.13,465.13,364.34,309.43,380.14,411.58,583.55999999999995,80.63,201.65,201.65,320.05,502.63,3.43,406.53,462.41,273,543.77,465.3,475.85,395.6,409.18,358.67,450.48,350.26,80.66,388.6,340.78,115.29,92.08,397.89,382.99,348.84,364.73,364.73,280.57,72.58,352.13,361.82,379.27,221.66,432.6,432.6,35.369999999999997,240.09,377.24,378.75,324.01,376.02,376.02,379.73,293.26,386.95,437.69,333.84,432.11,337.97,79.239999999999995,358.04,358.04,30.56,30.56,21.12,28.99,22.94,405.12,396.11,478.53,461.91,364.75,384.58,384.58,159.86000000000001,442.38,611.48,322.98,504.94,240.91,445.71,184.08,347.86,292.01,255.67,210.65,121.55,390.61,504.94,80.14,68.430000000000007,395.09,472.84,185.23,365.59,438.98,169.62,62.91,432.98,82.85,270.68,281.47000000000003,417.87,3.43,3.43,363.25,493.01,241.68,241.68,335.79,335.79,364.34,415.31,11.63,441.72,304.27999999999997,382.7,563.12,172.7,364.18,281.02,281.02,387.6,332.96,168.38,385.73,275.45,367.04,342.26,534.80999999999995,534.80999999999995,184.8,190.59,332.02,330.21,364.34,203.45,71.28,418.08,75.150000000000006,143.54,272.33,430.55,280.87,627.02,627.02,627.02,282.10000000000002,356.99,409.18,310.8,270.68,203.76,21.02,267.32,267.32,457.63,364.79,364.34,328.57,349.58,349.58,349.58,372.32,414.59,374.29,301.7,417.16,3.43,177.42,500.2,325.56,0,340.35,275.17,76.69,76.69,76.69,205.94,329.64,285.93,413.58,413.58,413.58,288.20999999999998,68.45,383.64,361.7,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["West Burton Power Station",554.55999999999995,331.14,232.06,232.06,618.46,426.6,275.68,45.08,299.45999999999998,299.45999999999998,222.52,356.56,453.46,206.7,206.7,206.7,206.7,206.7,119.58,534.64,295.89,441.55,441.55,441.55,333.7,420.77,179.32,181.78,181.78,181.16,440.34,474.3,0.97,0.97,0.97,355.9,355.9,181.96,165.87,433.15,108.31,575,362.23,147.07,147.07,210.82,565.70000000000005,343.78,126.72,489.17,299.76,395.38,492.06,337.44,247.21,299.95,176.29,341.25,206.7,362.26,279.37,367.54,225.06,248.27,460.96,409.75,375.6,24.38,24.38,307.33,346.69,159.82,179.44,270.04000000000002,248.42,323.37,323.37,375.72,266.85000000000002,97.43,103.8,350.77,439.09,439.09,39.380000000000003,79.86,450.02,328.46,224.61,283.72000000000003,228.74,360.84,17.690000000000001,17.690000000000001,313.24,313.24,322.68,314.81,317.41000000000003,295.89,116.3,330.14,351.38,391.51,275.35000000000002,275.35000000000002,353.3,469.14,602.91999999999996,50.14,531.70000000000005,303.98,367.58,210.84,165.82,318.77,318.74,237.41,390.4,281.38,531.70000000000005,338.71,327,421.85,363.61,163.49,256.36,329.75,342.33,344.51,323.75,257.5,333.75,344.54,102.02,343.78,343.78,88.3,519.77,132.44999999999999,132.44999999999999,226.56,226.56,181.96,165.94,332.17,504.79,331.04,42.35,554.55999999999995,441.55,89.23,307.77999999999997,307.77999999999997,271.23,223.73,195.14,276.5,131.88999999999999,92.09,67.31,386.42,386.42,453.65,459.44,358.78,356.97,181.96,472.3,352.88,308.85000000000002,356.75,239.86,68.02,382.74,92.25,618.46,618.46,618.46,172.87,82.04,299.95,106.49,333.75,230.52,322.77999999999997,105.8,105.8,348.4,182.41,181.96,355.33,74.63,74.63,74.63,147.57,305.36,401.05,210.25,76.81,343.78,165.81,526.96,50.61,340.35,0,131.61000000000001,358.29,358.29,358.29,306.01,220.41,176.7,304.35000000000002,304.35000000000002,304.35000000000002,84.91,408.8,240.08,179.32,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["West Winch",686.17,265.95999999999998,166.88,166.88,750.07,558.21,210.5,176.69,234.28,234.28,157.34,291.38,388.28,75.09,75.09,75.09,75.09,75.09,251.19,666.25,225.07,447.87,447.87,447.87,262.88,552.38,310.93,313.39,313.39,115.98,571.95000000000005,480.62,130.63999999999999,130.63999999999999,130.63999999999999,285.08,285.08,313.57,34.26,564.76,239.92,706.61,297.05,81.89,81.89,140,697.31,278.60000000000002,197.79,423.99,234.58,526.99,426.88,469.05,378.82,229.13,307.89999999999998,270.43,75.09,297.08,208.55,302.36,159.88,183.09,592.57000000000005,344.57,310.42,155.99,155.99,242.15,281.51,291.43,311.05,199.22,183.24,252.55,252.55,310.54000000000002,201.67,168.5,170.01,285.58999999999997,570.70000000000005,570.70000000000005,170.99,51.75,581.63,257.64,153.79,415.33,157.91999999999999,295.66000000000003,149.30000000000001,149.30000000000001,248.06,248.06,257.5,249.63,252.23,225.07,187.37,461.75,482.99,326.33,204.53,204.53,435.03,403.96,734.53,81.47,466.52,435.59,499.19,145.66,297.43,253.59,450.35,172.23,396.72,210.56,466.52,273.52999999999997,261.82,355.43,292.79000000000002,98.31,185.54,258.93,444.79,279.33,252.93,192.32,465.36,476.15,233.63,278.60000000000002,278.60000000000002,154.51,454.59,48.17,48.17,155.74,155.74,313.57,237.01,266.99,636.4,265.86,173.96,686.17,447.87,155.44,242.6,242.6,139.62,152.91,129.96,205.68,33.36,158.30000000000001,133.52000000000001,518.03,518.03,459.97,465.76,293.60000000000002,291.79000000000002,313.57,478.62,287.7,238.03,291.57,174.68,97.92,514.35,39.36,750.07,750.07,750.07,102.05,148.25,229.13,136.38999999999999,465.36,165.34,257.60000000000002,25.81,25.81,277.58,314.02,313.57,290.14999999999998,140.84,140.84,140.84,279.18,234.54,335.87,341.86,208.42,278.60000000000002,100.63,461.78,116.82,275.17,131.61000000000001,0,293.11,293.11,293.11,437.62,149.59,105.88,233.53,233.53,233.53,46.7,343.62,108.47,310.93,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Weston Point",639.80999999999995,322.32,126.23,126.23,703.71,440.22,82.61,403.37,58.83,58.83,144.13999999999999,347.74,444.64,368.2,368.2,368.2,368.2,368.2,469.06,548.26,423.06,249.39,249.39,249.39,460.87,434.39,438.39,406.86,406.86,177.13,453.96,282.14,357.32,357.32,357.32,483.07,483.07,441.03,327.37,456.83,466.6,660.25,31.5,219.59,219.59,337.99,579.32000000000005,80.12,424.47,480.35,290.94,620.46,483.24,552.54,472.29,427.12,435.36,468.42,368.2,31.53,406.54,358.72,133.22999999999999,110.02,474.58,400.93,366.78,382.67,382.67,298.51,23.45,428.82,438.51,397.21,239.6,450.54,450.54,112.06,258.02999999999997,395.18,396.69,341.95,452.71,452.71,397.67,311.2,463.64,455.63,351.78,508.8,355.91,30.11,375.98,375.98,48.12,48.12,55.57,47.7,76.78,423.06,414.05,555.22,538.6,382.69,402.52,402.52,236.55,460.32,688.17,340.92,522.88,317.60000000000002,522.4,202.02,424.55,309.95,332.36,228.59,198.24,408.55,522.88,44.25,43.14,413.03,490.78,203.17,383.53,456.92,246.31,13.78,450.92,100.79,347.37,358.16,460.31,80.12,80.12,381.19,510.95,259.62,259.62,353.73,353.73,441.03,463.69,65.06,518.41,322.22000000000003,400.64,639.80999999999995,249.39,382.12,298.95999999999998,298.95999999999998,405.54,350.9,186.32,403.67,293.39,384.98,360.2,611.5,611.5,261.49,267.27999999999997,349.96,348.15,441.03,280.14,8.67,436.02,26.02,161.47999999999999,290.27,507.24,298.81,703.71,703.71,703.71,300.04000000000002,374.93,427.12,328.74,347.37,221.7,55.67,285.26,285.26,475.57,441.48,441.03,346.51,367.52,367.52,367.52,449.01,432.53,392.23,378.39,435.1,80.12,195.36,518.14,343.5,76.69,358.29,293.11,0,0,0,282.63,347.58,303.87,431.52,431.52,431.52,306.14999999999998,145.13999999999999,401.58,438.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Weston Point (Castner Kelner, aka ICI Runcorn)",639.80999999999995,322.32,126.23,126.23,703.71,440.22,82.61,403.37,58.83,58.83,144.13999999999999,347.74,444.64,368.2,368.2,368.2,368.2,368.2,469.06,548.26,423.06,249.39,249.39,249.39,460.87,434.39,438.39,406.86,406.86,177.13,453.96,282.14,357.32,357.32,357.32,483.07,483.07,441.03,327.37,456.83,466.6,660.25,31.5,219.59,219.59,337.99,579.32000000000005,80.12,424.47,480.35,290.94,620.46,483.24,552.54,472.29,427.12,435.36,468.42,368.2,31.53,406.54,358.72,133.22999999999999,110.02,474.58,400.93,366.78,382.67,382.67,298.51,23.45,428.82,438.51,397.21,239.6,450.54,450.54,112.06,258.02999999999997,395.18,396.69,341.95,452.71,452.71,397.67,311.2,463.64,455.63,351.78,508.8,355.91,30.11,375.98,375.98,48.12,48.12,55.57,47.7,76.78,423.06,414.05,555.22,538.6,382.69,402.52,402.52,236.55,460.32,688.17,340.92,522.88,317.60000000000002,522.4,202.02,424.55,309.95,332.36,228.59,198.24,408.55,522.88,44.25,43.14,413.03,490.78,203.17,383.53,456.92,246.31,13.78,450.92,100.79,347.37,358.16,460.31,80.12,80.12,381.19,510.95,259.62,259.62,353.73,353.73,441.03,463.69,65.06,518.41,322.22000000000003,400.64,639.80999999999995,249.39,382.12,298.95999999999998,298.95999999999998,405.54,350.9,186.32,403.67,293.39,384.98,360.2,611.5,611.5,261.49,267.27999999999997,349.96,348.15,441.03,280.14,8.67,436.02,26.02,161.47999999999999,290.27,507.24,298.81,703.71,703.71,703.71,300.04000000000002,374.93,427.12,328.74,347.37,221.7,55.67,285.26,285.26,475.57,441.48,441.03,346.51,367.52,367.52,367.52,449.01,432.53,392.23,378.39,435.1,80.12,195.36,518.14,343.5,76.69,358.29,293.11,0,0,0,282.63,347.58,303.87,431.52,431.52,431.52,306.14999999999998,145.13999999999999,401.58,438.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Weston Point (Rocksavage)",639.80999999999995,322.32,126.23,126.23,703.71,440.22,82.61,403.37,58.83,58.83,144.13999999999999,347.74,444.64,368.2,368.2,368.2,368.2,368.2,469.06,548.26,423.06,249.39,249.39,249.39,460.87,434.39,438.39,406.86,406.86,177.13,453.96,282.14,357.32,357.32,357.32,483.07,483.07,441.03,327.37,456.83,466.6,660.25,31.5,219.59,219.59,337.99,579.32000000000005,80.12,424.47,480.35,290.94,620.46,483.24,552.54,472.29,427.12,435.36,468.42,368.2,31.53,406.54,358.72,133.22999999999999,110.02,474.58,400.93,366.78,382.67,382.67,298.51,23.45,428.82,438.51,397.21,239.6,450.54,450.54,112.06,258.02999999999997,395.18,396.69,341.95,452.71,452.71,397.67,311.2,463.64,455.63,351.78,508.8,355.91,30.11,375.98,375.98,48.12,48.12,55.57,47.7,76.78,423.06,414.05,555.22,538.6,382.69,402.52,402.52,236.55,460.32,688.17,340.92,522.88,317.60000000000002,522.4,202.02,424.55,309.95,332.36,228.59,198.24,408.55,522.88,44.25,43.14,413.03,490.78,203.17,383.53,456.92,246.31,13.78,450.92,100.79,347.37,358.16,460.31,80.12,80.12,381.19,510.95,259.62,259.62,353.73,353.73,441.03,463.69,65.06,518.41,322.22000000000003,400.64,639.80999999999995,249.39,382.12,298.95999999999998,298.95999999999998,405.54,350.9,186.32,403.67,293.39,384.98,360.2,611.5,611.5,261.49,267.27999999999997,349.96,348.15,441.03,280.14,8.67,436.02,26.02,161.47999999999999,290.27,507.24,298.81,703.71,703.71,703.71,300.04000000000002,374.93,427.12,328.74,347.37,221.7,55.67,285.26,285.26,475.57,441.48,441.03,346.51,367.52,367.52,367.52,449.01,432.53,392.23,378.39,435.1,80.12,195.36,518.14,343.5,76.69,358.29,293.11,0,0,0,282.63,347.58,303.87,431.52,431.52,431.52,306.14999999999998,145.13999999999999,401.58,438.39,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Wetheral",357.18,510.32,314.23,314.23,421.08,157.59,270.61,260.93,246.83,246.83,332.14,535.74,632.64,512.71,512.71,512.71,512.71,512.71,186.43,265.63,601.9,135.54,135.54,135.54,639.71,151.76,155.76,124.23,124.23,365.13,171.33,168.29,306.98,306.98,306.98,661.91,661.91,158.4,471.88,174.2,205.64,377.62,286.57,407.59,407.59,516.83000000000004,296.69,209.37,248.59,668.35,478.94,337.83,671.24,269.91000000000003,189.66,605.96,152.72999999999999,647.26,512.71,286.60000000000002,585.38,546.72,321.23,298.02,191.95,588.92999999999995,554.78,281.63,281.63,486.51,278.52,146.19,155.88,576.04999999999995,427.6,629.38,629.38,170.57,446.03,277.88,292.25,529.95000000000005,170.08,170.08,266.63,385.87,181.01,634.47,530.62,226.17,534.75,285.18,288.32,288.32,236.5,236.5,227.06,234.93,228.88,601.9,265.79000000000002,272.58999999999997,255.97,570.69000000000005,581.36,581.36,84.29,648.32000000000005,405.54,356.15,710.88,34.97,239.77,390.02,141.91999999999999,497.95,49.73,416.59,84.39,587.39,710.88,286.08,274.37,601.03,669.62,391.17,562.37,635.76,36.32,268.85000000000002,629.76,288.79000000000002,64.739999999999995,75.53,211.93,209.37,209.37,291.87,698.95,438.46,438.46,532.57000000000005,532.57000000000005,158.4,209.37,217.57,235.78,510.22,263.66000000000003,357.18,135.54,291.24,486.96,486.96,577.24,529.74,374.32,582.51,437.9,295.66000000000003,373.32,328.87,328.87,147.63999999999999,153.43,537.96,536.15,158.4,166.29,277.22000000000003,614.86,281.08999999999997,349.48,374.03,224.61,398.26,421.08,421.08,421.08,478.88,318.57,605.96,412.5,64.739999999999995,409.7,226.96,411.81,411.81,654.41,158.85,158.4,534.51,305.54000000000002,305.54000000000002,305.54000000000002,166.38,611.37,580.23,95.76,229.2,209.37,383.36,706.14,330,205.94,306.01,437.62,282.63,282.63,282.63,0,526.41999999999996,482.71,610.36,610.36,610.36,390.92,137.49,546.09,155.76,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Whitwell",774.97,320.43,221.35,221.35,838.87,647.01,264.97000000000003,265.49,288.75,288.75,211.81,345.85,345.69,172.96,172.96,172.96,172.96,172.96,339.99,755.05,125.95,502.34,502.34,502.34,160.85,641.17999999999995,399.73,402.19,402.19,170.45,660.75,535.09,219.44,219.44,219.44,183.05,183.05,402.37,183.85,653.55999999999995,328.72,795.41,351.52,136.36000000000001,136.36000000000001,40.880000000000003,786.11,333.07,286.58999999999997,381.4,289.05,615.79,384.29,557.85,467.62,130.01,396.7,168.4,172.96,351.55,106.52,356.83,214.35,237.56,681.37,399.04,364.89,244.79,244.79,296.62,335.98,380.23,399.85,100.1,237.71,153.43,153.43,365.01,256.14,257.3,258.81,340.06,659.5,659.5,259.79000000000002,162.74,670.43,158.52000000000001,54.67,504.13,55.89,350.13,238.1,238.1,302.52999999999997,302.52999999999997,311.97000000000003,304.10000000000002,306.7,125.95,276.17,550.54999999999995,571.79,283.74,102.5,102.5,489.5,361.37,823.33,192.46,423.93,524.39,587.99,200.13,386.23,308.06,539.15,226.7,451.19,111.44,423.93,328,316.29000000000002,253.4,190.76,152.78,86.42,159.81,499.26,333.8,153.81,246.79,554.16,564.95000000000005,322.43,333.07,333.07,243.31,509.06,121.74,121.74,6.15,6.15,402.37,325.81,321.45999999999998,725.2,320.33,262.76,774.97,502.34,244.24,297.07,297.07,108.43,27.97,184.43,106.56,149.87,247.1,222.32,606.83000000000004,606.83000000000004,514.44000000000005,520.23,348.07,346.26,402.37,533.09,342.17,138.91,346.04,229.15,152.38999999999999,603.15,150.35,838.87,838.87,838.87,78.83,237.05,130.01,190.86,554.16,219.81,312.07,136.80000000000001,136.80000000000001,178.46,402.82,402.37,344.62,229.64,229.64,229.64,367.98,135.41999999999999,390.34,430.66,297.22000000000003,333.07,155.1,516.25,205.62,329.64,220.41,149.59,347.58,347.58,347.58,526.41999999999996,0,44.43,131.5,131.5,131.5,157.69,398.09,206.34,399.73,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Willington Power Station",731.26,276.72000000000003,177.64,177.64,795.16,603.29999999999995,221.26,221.78,245.04,245.04,168.1,302.14,342.56,180.97,180.97,180.97,180.97,180.97,296.27999999999997,711.34,163.09,458.63,458.63,458.63,157.72,597.47,356.02,358.48,358.48,126.74,617.04,491.38,175.73,175.73,175.73,179.92,179.92,358.66,140.13999999999999,609.85,285.01,751.7,307.81,92.65,92.65,78.02,742.4,289.36,242.88,378.27,245.34,572.08000000000004,381.16,514.14,423.91,167.15,352.99,165.27,180.97,307.83999999999997,103.39,313.12,170.64,193.85,637.66,355.33,321.18,201.08,201.08,252.91,292.27,336.52,356.14,137.24,194,190.57,190.57,321.3,212.43,213.59,215.1,296.35000000000002,615.79,615.79,216.08,119.03,626.72,195.66,91.81,460.42,52.76,306.42,194.39,194.39,258.82,258.82,268.26,260.39,262.99,163.09,232.46,506.84,528.08000000000004,280.61,99.37,99.37,445.79,358.24,779.62,148.75,420.8,480.68,544.28,156.41999999999999,342.52,264.35000000000002,495.44,182.99,407.48,148.58000000000001,420.8,284.29000000000002,272.58,250.27,187.63,109.07,123.56,196.95,455.55,290.08999999999997,190.95,203.08,510.45,521.24,278.72000000000003,289.36,289.36,199.6,465.35,78.03,78.03,50.58,50.58,358.66,282.10000000000002,277.75,681.49,276.62,219.05,731.26,458.63,200.53,253.36,253.36,145.57,72.400000000000006,140.72,143.69999999999999,106.16,203.39,178.61,563.12,563.12,470.73,476.52,304.36,302.55,358.66,489.38,298.45999999999998,176.05,302.33,185.44,108.68,559.44000000000005,106.64,795.16,795.16,795.16,40.07,193.34,167.15,147.15,510.45,176.1,268.36,93.09,93.09,215.6,359.11,358.66,300.91000000000003,185.93,185.93,185.93,324.27,172.56,346.63,386.95,253.51,289.36,111.39,472.54,161.91,285.93,176.7,105.88,303.87,303.87,303.87,482.71,44.43,0,128.37,128.37,128.37,113.98,354.38,214.35,356.02,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Winkfield (NT)",858.91,281.12,305.29000000000002,305.29000000000002,922.81,730.95,348.91,349.43,372.69,372.69,295.75,306.74,282.7,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,423.93,838.99,257.45,586.28,586.28,586.28,97.86,725.12,483.67,486.13,486.13,254.39,744.69,619.03,303.38,303.38,303.38,120.06,120.06,486.31,267.79000000000002,737.5,412.66,879.35,435.46,220.3,220.3,172.38,870.05,417.01,370.53,318.41000000000003,330.3,699.73,321.3,641.79,551.55999999999995,261.51,480.64,105.41,304.45999999999998,435.49,59.94,440.77,298.29000000000002,321.5,765.31,482.98,448.83,328.73,328.73,304.93,419.92,464.17,483.79,231.6,321.64999999999998,284.93,284.93,448.95,340.08,341.24,342.75,424,743.44,743.44,343.73,246.68,754.37,290.02,186.17,588.07000000000005,75.61,434.07,322.04000000000002,322.04000000000002,386.47,386.47,395.91,388.04,390.64,257.45,360.11,634.49,655.73,220.75,36.979999999999997,36.979999999999997,573.44000000000005,298.38,907.27,276.39999999999998,360.94,608.33000000000004,671.93,284.07,470.17,293.58999999999997,623.09,310.64,535.13,242.94,360.94,411.94,400.23,190.41,127.77,236.72,217.92,291.31,583.20000000000005,417.74,285.31,330.73,638.1,648.89,406.37,417.01,417.01,327.25,593,205.68,205.68,137.65,137.65,486.31,409.75,405.4,809.14,281.22000000000003,346.7,858.91,586.28,328.18,381.01,381.01,239.93,159.47,268.37,238.06,233.81,331.04,306.26,690.77,690.77,598.38,604.16999999999996,308.95999999999998,307.14999999999998,486.31,617.03,426.11,270.41000000000003,429.98,313.08999999999997,236.33,687.09,234.29,922.81,922.81,922.81,167.72,320.99,261.51,274.8,638.1,303.75,396.01,220.74,220.74,309.95999999999998,486.76,486.31,305.51,313.58,313.58,313.58,451.92,266.92,474.28,514.6,381.16,417.01,239.04,600.19000000000005,289.56,413.58,304.35000000000002,233.53,431.52,431.52,431.52,610.36,131.5,128.37,0,0,0,241.63,482.03,337.84,483.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Winkfield (SE)",858.91,281.12,305.29000000000002,305.29000000000002,922.81,730.95,348.91,349.43,372.69,372.69,295.75,306.74,282.7,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,423.93,838.99,257.45,586.28,586.28,586.28,97.86,725.12,483.67,486.13,486.13,254.39,744.69,619.03,303.38,303.38,303.38,120.06,120.06,486.31,267.79000000000002,737.5,412.66,879.35,435.46,220.3,220.3,172.38,870.05,417.01,370.53,318.41000000000003,330.3,699.73,321.3,641.79,551.55999999999995,261.51,480.64,105.41,304.45999999999998,435.49,59.94,440.77,298.29000000000002,321.5,765.31,482.98,448.83,328.73,328.73,304.93,419.92,464.17,483.79,231.6,321.64999999999998,284.93,284.93,448.95,340.08,341.24,342.75,424,743.44,743.44,343.73,246.68,754.37,290.02,186.17,588.07000000000005,75.61,434.07,322.04000000000002,322.04000000000002,386.47,386.47,395.91,388.04,390.64,257.45,360.11,634.49,655.73,220.75,36.979999999999997,36.979999999999997,573.44000000000005,298.38,907.27,276.39999999999998,360.94,608.33000000000004,671.93,284.07,470.17,293.58999999999997,623.09,310.64,535.13,242.94,360.94,411.94,400.23,190.41,127.77,236.72,217.92,291.31,583.20000000000005,417.74,285.31,330.73,638.1,648.89,406.37,417.01,417.01,327.25,593,205.68,205.68,137.65,137.65,486.31,409.75,405.4,809.14,281.22000000000003,346.7,858.91,586.28,328.18,381.01,381.01,239.93,159.47,268.37,238.06,233.81,331.04,306.26,690.77,690.77,598.38,604.16999999999996,308.95999999999998,307.14999999999998,486.31,617.03,426.11,270.41000000000003,429.98,313.08999999999997,236.33,687.09,234.29,922.81,922.81,922.81,167.72,320.99,261.51,274.8,638.1,303.75,396.01,220.74,220.74,309.95999999999998,486.76,486.31,305.51,313.58,313.58,313.58,451.92,266.92,474.28,514.6,381.16,417.01,239.04,600.19000000000005,289.56,413.58,304.35000000000002,233.53,431.52,431.52,431.52,610.36,131.5,128.37,0,0,0,241.63,482.03,337.84,483.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Winkfield (SO)",858.91,281.12,305.29000000000002,305.29000000000002,922.81,730.95,348.91,349.43,372.69,372.69,295.75,306.74,282.7,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,304.45999999999998,423.93,838.99,257.45,586.28,586.28,586.28,97.86,725.12,483.67,486.13,486.13,254.39,744.69,619.03,303.38,303.38,303.38,120.06,120.06,486.31,267.79000000000002,737.5,412.66,879.35,435.46,220.3,220.3,172.38,870.05,417.01,370.53,318.41000000000003,330.3,699.73,321.3,641.79,551.55999999999995,261.51,480.64,105.41,304.45999999999998,435.49,59.94,440.77,298.29000000000002,321.5,765.31,482.98,448.83,328.73,328.73,304.93,419.92,464.17,483.79,231.6,321.64999999999998,284.93,284.93,448.95,340.08,341.24,342.75,424,743.44,743.44,343.73,246.68,754.37,290.02,186.17,588.07000000000005,75.61,434.07,322.04000000000002,322.04000000000002,386.47,386.47,395.91,388.04,390.64,257.45,360.11,634.49,655.73,220.75,36.979999999999997,36.979999999999997,573.44000000000005,298.38,907.27,276.39999999999998,360.94,608.33000000000004,671.93,284.07,470.17,293.58999999999997,623.09,310.64,535.13,242.94,360.94,411.94,400.23,190.41,127.77,236.72,217.92,291.31,583.20000000000005,417.74,285.31,330.73,638.1,648.89,406.37,417.01,417.01,327.25,593,205.68,205.68,137.65,137.65,486.31,409.75,405.4,809.14,281.22000000000003,346.7,858.91,586.28,328.18,381.01,381.01,239.93,159.47,268.37,238.06,233.81,331.04,306.26,690.77,690.77,598.38,604.16999999999996,308.95999999999998,307.14999999999998,486.31,617.03,426.11,270.41000000000003,429.98,313.08999999999997,236.33,687.09,234.29,922.81,922.81,922.81,167.72,320.99,261.51,274.8,638.1,303.75,396.01,220.74,220.74,309.95999999999998,486.76,486.31,305.51,313.58,313.58,313.58,451.92,266.92,474.28,514.6,381.16,417.01,239.04,600.19000000000005,289.56,413.58,304.35000000000002,233.53,431.52,431.52,431.52,610.36,131.5,128.37,0,0,0,241.63,482.03,337.84,483.67,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Wragg Marsh (Spalding)",639.47,279,179.92,179.92,703.37,511.51,223.54,129.99,247.32,247.32,170.38,304.42,401.32,121.79,121.79,121.79,121.79,121.79,204.49,619.54999999999995,233.17,460.91,460.91,460.91,270.98,505.68,264.23,266.69,266.69,129.02000000000001,525.25,493.66,83.94,83.94,83.94,293.18,293.18,266.87,80.959999999999994,518.05999999999995,193.22,659.91,310.08999999999997,94.93,94.93,148.1,650.61,291.64,151.09,437.03,247.62,480.29,439.92,422.35,332.12,237.23,261.2,278.52999999999997,121.79,310.12,216.65,315.39999999999998,172.92,196.13,545.87,357.61,323.45999999999998,109.29,109.29,255.19,294.55,244.73,264.35000000000002,207.32,196.28,260.64999999999998,260.64999999999998,323.58,214.71,121.8,123.31,298.63,524,524,124.29,5.05,534.92999999999995,265.74,161.88999999999999,368.63,166.02,308.7,102.6,102.6,261.10000000000002,261.10000000000002,270.54000000000002,262.67,265.27,233.17,140.66999999999999,415.05,436.29,339.37,212.63,212.63,438.21,417,687.83,34.770000000000003,479.56,388.89,452.49,158.69999999999999,250.73,266.63,403.65,185.27,409.76,218.66,479.56,286.57,274.86,363.53,300.89,111.35,193.64,267.02999999999997,427.24,292.37,261.02999999999997,205.36,418.66,429.45,186.93,291.64,291.64,107.81,467.63,61.21,61.21,163.84,163.84,266.87,190.31,280.02999999999997,589.70000000000005,278.89999999999998,127.26,639.47,460.91,108.74,255.64,255.64,186.32,161.01,143,213.78,46.98,111.6,86.82,471.33,471.33,473.01,478.8,306.64,304.83,266.87,491.66,300.74,246.13,304.61,187.72,87.53,467.65,7.34,703.37,703.37,703.37,110.15,101.55,237.23,126,418.66,178.38,270.64,20.89,20.89,285.68,267.32,266.87,303.19,94.14,94.14,94.14,232.48,242.64,348.91,295.16000000000003,161.72,291.64,113.67,474.82,70.12,288.20999999999998,84.91,46.7,306.14999999999998,306.14999999999998,306.14999999999998,390.92,157.69,113.98,241.63,241.63,241.63,0,356.66,155.16999999999999,264.23,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Wyre Power Station",494.67,372.83,176.74,176.74,558.57000000000005,295.08,133.12,398.42,109.34,109.34,194.65,398.25,495.15,418.71,418.71,418.71,418.71,418.71,323.92,403.12,473.57,104.25,104.25,104.25,511.38,289.25,293.25,261.72000000000003,261.72000000000003,227.64,308.82,137,407.83,407.83,407.83,533.58000000000004,533.58000000000004,295.89,377.88,311.69,343.13,515.11,149.08000000000001,270.10000000000002,270.10000000000002,388.5,434.18,71.88,386.08,530.86,341.45,475.32,533.75,407.4,327.14999999999998,477.63,290.22000000000003,518.92999999999995,418.71,149.11000000000001,457.05,409.23,183.74,160.53,329.44,451.44,417.29,419.12,419.12,349.02,141.03,283.68,293.37,447.72,290.11,501.05,501.05,33.08,308.54000000000002,415.37,429.74,392.46,307.57,307.57,404.12,361.71,318.5,506.14,402.29,363.66,406.42,147.69,425.81,425.81,99.01,99.01,89.57,97.44,91.39,473.57,403.28,410.08,393.46,433.2,453.03,453.03,91.41,510.83,543.03,391.43,573.39,172.46,377.26,252.53,279.41000000000003,360.46,187.22,279.10000000000002,53.1,459.06,573.39,148.59,136.88,463.54,541.29,253.68,434.04,507.43,101.17,131.36000000000001,501.43,151.30000000000001,202.23,213.02,349.42,71.88,71.88,429.36,561.46,310.13,310.13,404.24,404.24,295.89,346.86,80.08,373.27,372.73,401.15,494.67,104.25,428.73,349.47,349.47,456.05,401.41,236.83,454.18,343.9,433.15,410.71,466.36,466.36,116.35,122.14,400.47,398.66,295.89,135,139.72999999999999,486.53,143.6,211.99,340.78,362.1,349.32,558.57000000000005,558.57000000000005,558.57000000000005,350.55,425.44,477.63,379.25,202.23,272.20999999999998,89.47,335.77,335.77,526.08000000000004,296.33999999999997,295.89,397.02,418.03,418.03,418.03,303.87,483.04,442.74,233.25,366.69,71.88,245.87,568.65,394.01,68.45,408.8,343.62,145.13999999999999,145.13999999999999,145.13999999999999,137.49,398.09,354.38,482.03,482.03,482.03,356.66,0,452.09,293.25,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Yelverton",794.64,374.43,275.35000000000002,275.35000000000002,858.54,666.68,318.97000000000003,285.16000000000003,342.75,342.75,265.81,399.85,496.75,33.380000000000003,33.380000000000003,33.380000000000003,33.380000000000003,33.380000000000003,359.66,774.72,150.94999999999999,556.34,556.34,556.34,367.19,660.85,419.4,421.86,421.86,224.45,680.42,589.09,239.11,239.11,239.11,389.39,389.39,422.04,74.209999999999994,673.23,348.39,815.08,405.52,190.36,190.36,165.46,805.78,387.07,306.26,532.46,343.05,635.46,535.35,577.52,487.29,155.01,416.37,374.74,33.380000000000003,405.55,312.86,410.83,268.35000000000002,291.56,701.04,453.04,418.89,264.45999999999998,264.45999999999998,350.62,389.98,399.9,419.52,171.79,291.70999999999998,178.43,178.43,419.01,310.14,276.97000000000003,278.48,394.06,679.17,679.17,279.45999999999998,160.22,690.1,183.52,151.66999999999999,523.79999999999995,262.23,404.13,257.77,257.77,356.53,356.53,365.97,358.1,360.7,150.94999999999999,295.83999999999997,570.22,591.46,434.8,308.83999999999997,308.83999999999997,543.5,512.42999999999995,843,189.94,574.99,544.05999999999995,607.66,254.13,405.9,362.06,558.82000000000005,280.7,505.19,154.01,574.99,382,370.29,459.74,397.1,206.78,158.11000000000001,184.81,553.26,387.8,178.81,300.79000000000002,573.83000000000004,584.62,342.1,387.07,387.07,262.98,563.05999999999995,156.63999999999999,156.63999999999999,212.49,212.49,422.04,345.48,375.46,744.87,374.33,282.43,794.64,556.34,263.91000000000003,351.07,351.07,97.91,178.37,238.43,178.25,113.46,266.77,241.99,626.5,626.5,568.44000000000005,574.23,402.07,400.26,422.04,587.09,396.17,163.91,400.04,283.14999999999998,206.39,622.82000000000005,147.83000000000001,858.54,858.54,858.54,203.41,256.72000000000003,155.01,244.86,573.83000000000004,273.81,366.07,134.28,134.28,203.46,422.49,422.04,398.62,249.31,249.31,249.31,387.65,160.41999999999999,444.34,450.33,316.89,387.07,209.1,570.25,225.29,383.64,240.08,108.47,401.58,401.58,401.58,546.09,206.34,214.35,337.84,337.84,337.84,155.16999999999999,452.09,0,419.4,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Zeneca (ICI Avecia, aka 'Zenica')",404.31,510.46,411.38,411.38,468.21,276.35000000000002,426.37,134.24,402.59,402.59,401.84,535.88,632.78,386.02,386.02,386.02,386.02,386.02,59.74,384.39,475.21,291.3,291.3,291.3,513.02,270.52,0,31.53,31.53,360.48,290.08999999999997,324.05,180.29,180.29,180.29,535.22,535.22,8.6999999999999993,345.19,282.89999999999998,89.22,424.75,442.33,326.39,326.39,390.14,415.45,365.13,121.9,668.49,479.08,245.13,671.38,187.19,96.96,479.27,3.03,520.57000000000005,386.02,442.36,458.69,546.86,404.38,427.59,310.70999999999998,589.07000000000005,554.91999999999996,154.94,154.94,486.65,434.28,19.5,0.12,449.36,427.74,502.69,502.69,326.33,446.17,151.19,165.56,530.09,288.83999999999997,288.83999999999997,139.94,259.18,299.77,507.78,403.93,133.47,408.06,440.94,161.63,161.63,392.26,392.26,382.82,390.69,384.64,475.21,139.1,179.89,201.13,570.83000000000004,454.67,454.67,203.05,648.46,452.67,229.46,711.02,153.72999999999999,217.33,390.16,25.5,498.09,168.49,416.73,240.15,460.7,711.02,441.84,430.13,601.16999999999996,542.92999999999995,342.81,435.68,509.07,192.08,424.61,503.07,436.82,183.5,194.29,95.51,365.13,365.13,165.18,699.09,311.77,311.77,405.88,405.88,8.6999999999999993,82.68,373.33,354.54,510.36,136.97,404.31,291.3,164.55,487.1,487.1,450.55,403.05,374.46,455.82,311.20999999999998,168.97,246.63,236.17,236.17,303.39999999999998,309.19,538.1,536.29,8.6999999999999993,322.05,432.98,488.17,436.85,419.18,247.34,232.49,271.57,468.21,468.21,468.21,352.19,191.88,479.27,285.81,183.5,409.84,382.72,285.12,285.12,527.72,9.15,8.6999999999999993,534.65,178.85,178.85,178.85,49.96,484.68,580.37,60,102.51,365.13,345.13,706.28,203.31,361.7,179.32,310.93,438.39,438.39,438.39,155.76,399.73,356.02,483.67,483.67,483.67,264.23,293.25,419.4,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Air_Products (Teesside)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Fordoun CNG Station",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Palm_Paper",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["St_Fergus_Segal",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Kinneil CHP",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Knottingley PS",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1]
["Eggborough_PS",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1]
["KEADBY_2 PS",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1]
["Hirwaun Power Station",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1]
["Ferrybridge D Power Station",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1]
["Rough Max Refill",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1]
["Drax",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]

{"sheet":"Nearest Location Prices","index":23,"n_rows":233,"n_cols":15,"rows_kept":233,"cut":false,"hidden":true,"merged":[]}
["DISTANCES (KM)","Wytch Farm","Reference Price \n(p/kWh/a)",null,"Entry Point","Nearest Location","Non Zero Reference Price \n(p/kWh/a)",null,"DISTANCES (KM)","Drax","Reference Price \n(p/kWh/a)",null,"Exit Points","Nearest Location","Non Zero Reference Price \n(p/kWh/a)"]
["Wytch Farm",0,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A2,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A2,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Avonmouth",null,null,null,"Drax",0,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I2,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I2,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Aberdeen"]
["Murrow",0.1,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A3,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A3,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Bacton IP",null,null,null,"Bacton (Baird)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I3,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I3,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Abson (Seabank Power Station phase I)"]
["Moffat (Irish Interconnector)",0.1,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A4,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A4,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444531},null,"Bacton UKCS",null,null,null,"Bacton (BBL)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I4,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I4,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Alrewas (EM)"]
["Barton Stacey",92.55,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A5,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A5,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Burton Point",null,null,null,"Barking (Horndon)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I5,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I5,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Alrewas (WM)"]
["Avonmouth",116.33,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A6,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A6,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Barrow",null,null,null,"Barrow (Bains)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I6,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I6,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Apache (Sage Black Start)"]
["Dynevor Arms",292.41000000000003,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A7,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A7,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Barton Stacey",null,null,null,"Barrow (Gateway)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I7,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I7,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Armadale"]
["Hole House Farm",367.98,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A8,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A8,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Canonbie",null,null,null,"Cambridge",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I8,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I8,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Aspley"]
["Cheshire",377.42,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A9,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A9,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Cheshire",null,null,null,"Caythorpe",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I9,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I9,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Asselby"]
["Partington",398.52,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A10,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A10,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Caythorpe",null,null,null,"Cockenzie Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I10,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I10,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Audley (NW)"]
["Isle of Grain",411.92,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A11,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A11,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Dynevor Arms",null,null,null,"Coryton 2 (Thames Haven) Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I11,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I11,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Audley (WM)"]
["Burton Point",416.97,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A12,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A12,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Easington",null,null,null,"Crawley Down",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I12,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I12,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Austrey"]
["Theddlethorpe",423.76,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A13,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A13,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444528},null,"Fleetwood",null,null,null,"Deborah Storage (Bacton)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I13,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I13,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Avonmouth Max Refill"]
["Bacton UKCS",426.36,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A14,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A14,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Glenmavis",null,null,null,"Drakelow Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I14,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I14,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Aylesbeare"]
["Bacton IP",426.36,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A15,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A15,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444533},null,"Garton",null,null,null,"Enron Billingham",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I15,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I15,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bacton"]
["Hatfield Moor (onshore)",439.54,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A16,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A16,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Hole House Farm",null,null,null,"Ferny Knoll (AM Paper)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I16,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I16,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bacton (Baird)"]
["Hatfield Moor (storage)",439.54,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A17,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A17,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Hatfield Moor (onshore)",null,null,null,"Harwarden (Shotton, aka Shotton Paper)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I17,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I17,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bacton (BBL)"]
["Milford Haven",443.62,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A18,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A18,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Hornsea",null,null,null,"Hatfield Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I18,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I18,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bacton (Great Yarmouth)"]
["Garton",460.25,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A19,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A19,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Hatfield Moor (storage)",null,null,null,"Lauderhill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I19,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I19,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bacton (IUK)"]
["Easington",468.03,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A20,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A20,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Isle of Grain",null,null,null,"Partington Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I20,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I20,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Baldersby"]
["Hornsea",477.61,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A21,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A21,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444528},null,"Milford Haven",null,null,null,"Rollswood Kintore",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I21,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I21,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Balgray"]
["Fleetwood",478.47,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A22,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A22,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Partington",null,null,null,"Roosecote Power Station (Barrow)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I22,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I22,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Barking (Horndon)"]
["Caythorpe",488.03,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A23,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A23,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Moffat (Irish Interconnector)",null,null,null,"Saltfleetby Storage (Theddlethorpe)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I23,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I23,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Barrow (Bains)"]
["Barrow",567.79,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A24,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A24,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Murrow",null,null,null,"Saltwick Pressure Controlled",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I24,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I24,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Barrow (Black Start)"]
["Teesside",603.80999999999995,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A25,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A25,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444528},null,"St Fergus",null,null,null,"Spalding 2 (South Holland) Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I25,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I25,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Barrow (Gateway)"]
["Canonbie",619.53,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A26,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A26,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Teesside",null,null,null,"Terra Nitrogen (aka ICI, Terra Severnside)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I26,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I26,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Barton Stacey Max Refill (Humbly Grove)"]
["Glenmavis",771.11,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A27,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A27,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":0},null,"Theddlethorpe",null,null,null,"Tilbury Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I27,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I27,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bathgate"]
["St Fergus",1022.11,{"$f":"VLOOKUP($A$2,'Entry Prices'!$A$3:$E$29,5,FALSE)/VLOOKUP(A28,'Entry Prices'!$A$3:$E$29,5,FALSE)*VLOOKUP(A28,'Entry Prices'!$A$3:$H$29,8,FALSE)","v":12.394445090444529},null,"Wytch Farm","Moffat (Irish Interconnector)",17.349834834105383,null,"Trafford Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I28,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I28,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Billingham ICI (Terra Billingham)"]
[null,null,null,null,null,null,null,null,"Willington Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I29,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I29,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bishop Auckland"]
[null,null,null,null,null,null,null,null,"Wyre Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I30,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I30,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Bishop Auckland (test facility)"]
[null,null,null,null,null,null,null,null,"Air_Products (Teesside)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I31,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I31,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Blaby"]
[null,null,null,null,null,null,null,null,"St_Fergus_Segal",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I32,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I32,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Blackness (BP Grangemouth)"]
[null,null,null,null,null,null,null,null,"Kinneil CHP",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I33,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I33,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Blackrod"]
[null,null,null,null,null,null,null,null,"Knottingley PS",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I34,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I34,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Blyborough"]
[null,null,null,null,null,null,null,null,"Ferrybridge D Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I35,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I35,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Blyborough (Brigg)"]
[null,null,null,null,null,null,null,null,"Audley (WM)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I36,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I36,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Blyborough (Cottam)"]
[null,null,null,null,null,null,null,null,"Austrey",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I37,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I37,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Braishfield A"]
[null,null,null,null,null,null,null,null,"Bishop Auckland",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I38,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I38,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Braishfield B"]
[null,null,null,null,null,null,null,null,"Brisley",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I39,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I39,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Brine Field (Teesside) Power Station"]
[null,null,null,null,null,null,null,null,"Burton Point (Connahs Quay)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I40,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I40,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Brisley"]
[null,null,null,null,null,null,null,null,"Caldecott (Corby Power Station)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I41,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I41,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Broxburn"]
[null,null,null,null,null,null,null,null,"Dyffryn Clydach",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I42,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I42,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Burley Bank"]
[null,null,null,null,null,null,null,null,"Hardwick",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I43,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I43,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Burnhervie"]
[null,null,null,null,null,null,null,null,"Hume",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I44,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I44,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Burton Point (Connahs Quay)"]
[null,null,null,null,null,null,null,null,"Keld",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I45,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I45,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Caldecott"]
[null,null,null,null,null,null,null,null,"Kinknockie",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I46,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I46,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Caldecott (Corby Power Station)"]
[null,null,null,null,null,null,null,null,"Kirkstead",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I47,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I47,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Cambridge"]
[null,null,null,null,null,null,null,null,"Matching Green",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I48,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I48,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Careston"]
[null,null,null,null,null,null,null,null,"Mickle Trafford",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I49,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I49,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Carrington (Partington) Power Station"]
[null,null,null,null,null,null,null,null,"Pannal",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I50,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I50,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Caythorpe"]
[null,null,null,null,null,null,null,null,"Saddle Bow (Kings Lynn)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I51,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I51,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Centrax Industrial"]
[null,null,null,null,null,null,null,null,"Shotwick (Bridgewater Paper)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I52,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I52,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Cirencester"]
[null,null,null,null,null,null,null,null,"Silk Willoughby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I53,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I53,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Cockenzie Power Station"]
[null,null,null,null,null,null,null,null,"Soutra",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I54,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I54,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Coffinswell"]
[null,null,null,null,null,null,null,null,"Weston Point",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I55,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I55,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Coldstream"]
[null,null,null,null,null,null,null,null,"Whitwell",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I56,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I56,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Corbridge"]
[null,null,null,null,null,null,null,null,"Winkfield (NT)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I57,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I57,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Coryton 2 (Thames Haven) Power Station"]
[null,null,null,null,null,null,null,null,"Wragg Marsh (Spalding)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I58,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I58,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Cowpen Bewley"]
[null,null,null,null,null,null,null,null,"Fordoun CNG Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I59,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I59,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Crawley Down"]
[null,null,null,null,null,null,null,null,"Eggborough_PS",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I60,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I60,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":0},null,"Deborah Storage (Bacton)"]
[null,null,null,null,null,null,null,null,"Aberdeen",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I61,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I61,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Deeside"]
[null,null,null,null,null,null,null,null,"Abson (Seabank Power Station phase I)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I62,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I62,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Didcot"]
[null,null,null,null,null,null,null,null,"Alrewas (EM)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I63,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I63,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Dowlais"]
[null,null,null,null,null,null,null,null,"Alrewas (WM)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I64,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I64,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Drakelow Power Station"]
[null,null,null,null,null,null,null,null,"Apache (Sage Black Start)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I65,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I65,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Drointon"]
[null,null,null,null,null,null,null,null,"Aspley",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I66,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I66,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Drum"]
[null,null,null,null,null,null,null,null,"Asselby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I67,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I67,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Dyffryn Clydach"]
[null,null,null,null,null,null,null,null,"Audley (NW)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I68,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I68,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Dynevor Max Refill"]
[null,null,null,null,null,null,null,null,"Avonmouth Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I69,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I69,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Eastoft (Keadby Blackstart)"]
[null,null,null,null,null,null,null,null,"Aylesbeare",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I70,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I70,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Eastoft (Keadby)"]
[null,null,null,null,null,null,null,null,"Bacton (IUK)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I71,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I71,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Easton Grey"]
[null,null,null,null,null,null,null,null,"Barrow (Black Start)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I72,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I72,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ecclestone"]
[null,null,null,null,null,null,null,null,"Bathgate",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I73,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I73,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Elton"]
[null,null,null,null,null,null,null,null,"Billingham ICI (Terra Billingham)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I74,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I74,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Enron Billingham"]
[null,null,null,null,null,null,null,null,"Bishop Auckland (test facility)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I75,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I75,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Epping Green (Enfield Energy, aka Brimsdown)"]
[null,null,null,null,null,null,null,null,"Blaby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I76,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I76,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Evesham"]
[null,null,null,null,null,null,null,null,"Blackrod",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I77,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I77,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Farningham"]
[null,null,null,null,null,null,null,null,"Blyborough (Cottam)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I78,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I78,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Farningham B"]
[null,null,null,null,null,null,null,null,"Braishfield B",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I79,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I79,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ferny Knoll (AM Paper)"]
[null,null,null,null,null,null,null,null,"Brine Field (Teesside) Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I80,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I80,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Fiddington"]
[null,null,null,null,null,null,null,null,"Broxburn",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I81,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I81,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Ganstead"]
[null,null,null,null,null,null,null,null,"Burnhervie",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I82,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I82,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Garton Max Refill (Aldbrough)"]
[null,null,null,null,null,null,null,null,"Caldecott",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I83,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I83,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Gilwern"]
[null,null,null,null,null,null,null,null,"Carrington (Partington) Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I84,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I84,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Glenmavis"]
[null,null,null,null,null,null,null,null,"Cirencester",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I85,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I85,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Glenmavis Max Refill"]
[null,null,null,null,null,null,null,null,"Coffinswell",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I86,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I86,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Goole (Guardian Glass)"]
[null,null,null,null,null,null,null,null,"Coldstream",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I87,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I87,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Gosberton"]
[null,null,null,null,null,null,null,null,"Corbridge",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I88,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I88,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Gowkhall (Longannet)"]
[null,null,null,null,null,null,null,null,"Cowpen Bewley",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I89,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I89,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Grain Power Station"]
[null,null,null,null,null,null,null,null,"Drointon",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I90,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I90,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Great Wilbraham"]
[null,null,null,null,null,null,null,null,"Drum",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I91,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I91,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Guyzance"]
[null,null,null,null,null,null,null,null,"Dynevor Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I92,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I92,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hardwick"]
[null,null,null,null,null,null,null,null,"Eastoft (Keadby)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I93,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I93,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Harwarden (Shotton, aka Shotton Paper)"]
[null,null,null,null,null,null,null,null,"Easton Grey",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I94,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I94,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Hatfield Moor Max Refill"]
[null,null,null,null,null,null,null,null,"Elton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I95,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I95,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hatfield Power Station"]
[null,null,null,null,null,null,null,null,"Epping Green (Enfield Energy, aka Brimsdown)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I96,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I96,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hill Top Farm (Hole House Farm)"]
[null,null,null,null,null,null,null,null,"Fiddington",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I97,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I97,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hole House Max Refill"]
[null,null,null,null,null,null,null,null,"Ganstead",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I98,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I98,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Holford"]
[null,null,null,null,null,null,null,null,"Goole (Guardian Glass)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I99,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I99,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hollingsgreen (Hays Chemicals)"]
[null,null,null,null,null,null,null,null,"Gowkhall (Longannet)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I100,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I100,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Holmes Chapel"]
[null,null,null,null,null,null,null,null,"Grain Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I101,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I101,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Horndon"]
[null,null,null,null,null,null,null,null,"Great Wilbraham",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I102,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I102,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hornsea Max Refill"]
[null,null,null,null,null,null,null,null,"Guyzance",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I103,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I103,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Humbleton"]
[null,null,null,null,null,null,null,null,"Hatfield Moor Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I104,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I104,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Hume"]
[null,null,null,null,null,null,null,null,"Hill Top Farm (Hole House Farm)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I105,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I105,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ilchester"]
[null,null,null,null,null,null,null,null,"Hole House Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I106,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I106,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ipsden"]
[null,null,null,null,null,null,null,null,"Hollingsgreen (Hays Chemicals)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I107,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I107,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ipsden 2"]
[null,null,null,null,null,null,null,null,"Horndon",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I108,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I108,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Keld"]
[null,null,null,null,null,null,null,null,"Hornsea Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I109,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I109,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Kenn"]
[null,null,null,null,null,null,null,null,"Humbleton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I110,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I110,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Kinknockie"]
[null,null,null,null,null,null,null,null,"Kenn",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I111,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I111,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Kirkstead"]
[null,null,null,null,null,null,null,null,"Littleton Drew",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I112,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I112,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Langage Power Station"]
[null,null,null,null,null,null,null,null,"Lockerbie",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I113,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I113,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Langholm"]
[null,null,null,null,null,null,null,null,"Lower Quinton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I114,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I114,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Lauderhill"]
[null,null,null,null,null,null,null,null,"Lupton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I115,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I115,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Leamington"]
[null,null,null,null,null,null,null,null,"Lyneham (Choakford)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I116,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I116,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Little Burdon"]
[null,null,null,null,null,null,null,null,"Maelor",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I117,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I117,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Littleton Drew"]
[null,null,null,null,null,null,null,null,"Malpas",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I118,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I118,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Lockerbie"]
[null,null,null,null,null,null,null,null,"Marchwood Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I119,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I119,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Lower Quinton"]
[null,null,null,null,null,null,null,null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I120,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I120,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Lupton"]
[null,null,null,null,null,null,null,null,"Melkinthorpe",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I121,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I121,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Luxborough Lane"]
[null,null,null,null,null,null,null,null,"Moffat (Irish Interconnector)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I122,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I122,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Lyneham (Choakford)"]
[null,null,null,null,null,null,null,null,"Netherhowcleugh",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I123,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I123,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Maelor"]
[null,null,null,null,null,null,null,null,"Partington",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I124,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I124,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Malpas"]
[null,null,null,null,null,null,null,null,"Paull",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I125,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I125,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Mappowder"]
[null,null,null,null,null,null,null,null,"Peterborough (Peterborough Power Station)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I126,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I126,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Marchwood Power Station"]
[null,null,null,null,null,null,null,null,"Peterborough Eye (Tee)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I127,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I127,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Market Harborough"]
[null,null,null,null,null,null,null,null,"Peters Green",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I128,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I128,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Matching Green"]
[null,null,null,null,null,null,null,null,"Phillips Petroleum, Teesside",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I129,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I129,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)"]
[null,null,null,null,null,null,null,null,"Pickmere (Winnington Power, aka Brunner Mond)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I130,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I130,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Melkinthorpe"]
[null,null,null,null,null,null,null,null,"Pucklechurch",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I131,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I131,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Mickle Trafford"]
[null,null,null,null,null,null,null,null,"Rawcliffe",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I132,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I132,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)"]
[null,null,null,null,null,null,null,null,"Ross (SW)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I133,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I133,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Milwich"]
[null,null,null,null,null,null,null,null,"Ross (WM)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I134,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I134,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Moffat (Irish Interconnector)"]
[null,null,null,null,null,null,null,null,"Roudham Heath",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I135,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I135,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Netherhowcleugh"]
[null,null,null,null,null,null,null,null,"Ryehouse",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I136,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I136,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Pannal"]
[null,null,null,null,null,null,null,null,"Samlesbury",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I137,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I137,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Partington"]
[null,null,null,null,null,null,null,null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I138,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I138,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Partington Max Refill"]
[null,null,null,null,null,null,null,null,"Seal Sands TGPP",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I139,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I139,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Paull"]
[null,null,null,null,null,null,null,null,"Sellafield Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I140,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I140,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Pembroke Power Station"]
[null,null,null,null,null,null,null,null,"Shellstar (aka Kemira, not Kemira CHP)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I141,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I141,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Peterborough (Peterborough Power Station)"]
[null,null,null,null,null,null,null,null,"Shorne",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I142,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I142,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Peterborough Eye (Tee)"]
[null,null,null,null,null,null,null,null,"Shustoke",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I143,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I143,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Peters Green"]
[null,null,null,null,null,null,null,null,"St. Fergus (Peterhead)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I144,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I144,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Peters Green South Mimms"]
[null,null,null,null,null,null,null,null,"St. Neots (Little Barford)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I145,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I145,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Phillips Petroleum, Teesside"]
[null,null,null,null,null,null,null,null,"Stranraer",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I146,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I146,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Pickering"]
[null,null,null,null,null,null,null,null,"Stratford-upon-Avon",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I147,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I147,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Pickmere (Winnington Power, aka Brunner Mond)"]
[null,null,null,null,null,null,null,null,"Stublach (Cheshire)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I148,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I148,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Pitcairngreen"]
[null,null,null,null,null,null,null,null,"Sutton Bridge",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I149,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I149,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Pucklechurch"]
[null,null,null,null,null,null,null,null,"Sutton Bridge Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I150,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I150,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Rawcliffe"]
[null,null,null,null,null,null,null,null,"Tatsfield",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I151,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I151,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.110887611259864},null,"Rollswood Kintore"]
[null,null,null,null,null,null,null,null,"Teesside (BASF, aka BASF Teesside)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I152,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I152,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Roosecote Power Station (Barrow)"]
[null,null,null,null,null,null,null,null,"Teesside Hydrogen",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I153,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I153,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Rosehill (Saltend Power Station)"]
[null,null,null,null,null,null,null,null,"Thornton Curtis (DN)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I154,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I154,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ross (SW)"]
[null,null,null,null,null,null,null,null,"Thornton Curtis (Humber Refinery, aka Immingham)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I155,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I155,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ross (WM)"]
[null,null,null,null,null,null,null,null,"Thornton Curtis (Killingholme)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I156,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I156,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Roudham Heath"]
[null,null,null,null,null,null,null,null,"Thrintoft",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I157,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I157,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Royston"]
[null,null,null,null,null,null,null,null,"Tonna (Baglan Bay)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I158,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I158,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Rugby"]
[null,null,null,null,null,null,null,null,"Towlaw",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I159,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I159,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ryehouse"]
[null,null,null,null,null,null,null,null,"Towton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I160,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I160,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Saddle Bow (Kings Lynn)"]
[null,null,null,null,null,null,null,null,"Walesby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I161,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I161,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Saltend BPHP (BP Saltend HP)"]
[null,null,null,null,null,null,null,null,"West Burton Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I162,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I162,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Saltfleetby Storage (Theddlethorpe)"]
[null,null,null,null,null,null,null,null,"West Winch",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I163,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I163,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Saltwick Pressure Controlled"]
[null,null,null,null,null,null,null,null,"Weston Point (Castner Kelner, aka ICI Runcorn)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I164,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I164,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Saltwick Volumetric Controlled"]
[null,null,null,null,null,null,null,null,"Weston Point (Rocksavage)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I165,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I165,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Samlesbury"]
[null,null,null,null,null,null,null,null,"Zeneca (ICI Avecia, aka 'Zenica')",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I166,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I166,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)"]
[null,null,null,null,null,null,null,null,"Palm_Paper",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I167,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I167,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Seabank (DN)"]
[null,null,null,null,null,null,null,null,"Rough Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I168,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I168,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Seabank (Seabank Power Station phase II)"]
[null,null,null,null,null,null,null,null,"Armadale",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I169,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I169,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Seal Sands TGPP"]
[null,null,null,null,null,null,null,null,"Bacton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I170,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I170,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Sellafield Power Station"]
[null,null,null,null,null,null,null,null,"Bacton (Great Yarmouth)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I171,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I171,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Shellstar (aka Kemira, not Kemira CHP)"]
[null,null,null,null,null,null,null,null,"Baldersby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I172,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I172,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Shorne"]
[null,null,null,null,null,null,null,null,"Balgray",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I173,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I173,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Shotwick (Bridgewater Paper)"]
[null,null,null,null,null,null,null,null,"Barton Stacey Max Refill (Humbly Grove)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I174,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I174,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Shustoke"]
[null,null,null,null,null,null,null,null,"Blackness (BP Grangemouth)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I175,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I175,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Silk Willoughby"]
[null,null,null,null,null,null,null,null,"Blyborough",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I176,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I176,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Soutra"]
[null,null,null,null,null,null,null,null,"Blyborough (Brigg)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I177,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I177,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Spalding 2 (South Holland) Power Station"]
[null,null,null,null,null,null,null,null,"Braishfield A",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I178,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I178,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"St Fergus"]
[null,null,null,null,null,null,null,null,"Burley Bank",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I179,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I179,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"St. Fergus (Peterhead)"]
[null,null,null,null,null,null,null,null,"Careston",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I180,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I180,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"St. Fergus (Shell Blackstart)"]
[null,null,null,null,null,null,null,null,"Centrax Industrial",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I181,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I181,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"St. Neots (Little Barford)"]
[null,null,null,null,null,null,null,null,"Deeside",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I182,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I182,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Stallingborough"]
[null,null,null,null,null,null,null,null,"Didcot",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I183,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I183,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Stanford Le Hope (Coryton)"]
[null,null,null,null,null,null,null,null,"Dowlais",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I184,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I184,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Staythorpe"]
[null,null,null,null,null,null,null,null,"Eastoft (Keadby Blackstart)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I185,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I185,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Stranraer"]
[null,null,null,null,null,null,null,null,"Ecclestone",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I186,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I186,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Stratford-upon-Avon"]
[null,null,null,null,null,null,null,null,"Evesham",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I187,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I187,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Stublach (Cheshire)"]
[null,null,null,null,null,null,null,null,"Farningham",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I188,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I188,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Sutton Bridge"]
[null,null,null,null,null,null,null,null,"Farningham B",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I189,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I189,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Sutton Bridge Power Station"]
[null,null,null,null,null,null,null,null,"Garton Max Refill (Aldbrough)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I190,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I190,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Tatsfield"]
[null,null,null,null,null,null,null,null,"Gilwern",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I191,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I191,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Teesside (BASF, aka BASF Teesside)"]
[null,null,null,null,null,null,null,null,"Glenmavis",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I192,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I192,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Teesside Hydrogen"]
[null,null,null,null,null,null,null,null,"Glenmavis Max Refill",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I193,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I193,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Terra Nitrogen (aka ICI, Terra Severnside)"]
[null,null,null,null,null,null,null,null,"Holford",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I194,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I194,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Thornton Curtis (DN)"]
[null,null,null,null,null,null,null,null,"Holmes Chapel",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I195,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I195,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Thornton Curtis (Humber Refinery, aka Immingham)"]
[null,null,null,null,null,null,null,null,"Ipsden",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I196,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I196,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Thornton Curtis (Killingholme)"]
[null,null,null,null,null,null,null,null,"Ipsden 2",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I197,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I197,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Thrintoft"]
[null,null,null,null,null,null,null,null,"Langage Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I198,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I198,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Tilbury Power Station"]
[null,null,null,null,null,null,null,null,"Langholm",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I199,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I199,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Tonna (Baglan Bay)"]
[null,null,null,null,null,null,null,null,"Leamington",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I200,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I200,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Towlaw"]
[null,null,null,null,null,null,null,null,"Little Burdon",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I201,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I201,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Towton"]
[null,null,null,null,null,null,null,null,"Luxborough Lane",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I202,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I202,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Trafford Power Station"]
[null,null,null,null,null,null,null,null,"Mappowder",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I203,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I203,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Tur Langton"]
[null,null,null,null,null,null,null,null,"Market Harborough",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I204,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I204,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Upper Neeston (Milford Haven Refinery)"]
[null,null,null,null,null,null,null,null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I205,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I205,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Walesby"]
[null,null,null,null,null,null,null,null,"Milwich",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I206,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I206,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Warburton"]
[null,null,null,null,null,null,null,null,"Pembroke Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I207,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I207,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"West Burton Power Station"]
[null,null,null,null,null,null,null,null,"Peters Green South Mimms",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I208,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I208,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"West Winch"]
[null,null,null,null,null,null,null,null,"Pitcairngreen",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I209,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I209,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Weston Point"]
[null,null,null,null,null,null,null,null,"Rosehill (Saltend Power Station)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I210,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I210,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Weston Point (Castner Kelner, aka ICI Runcorn)"]
[null,null,null,null,null,null,null,null,"Royston",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I211,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I211,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Weston Point (Rocksavage)"]
[null,null,null,null,null,null,null,null,"Rugby",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I212,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I212,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Wetheral"]
[null,null,null,null,null,null,null,null,"Saltend BPHP (BP Saltend HP)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I213,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I213,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Whitwell"]
[null,null,null,null,null,null,null,null,"Saltwick Volumetric Controlled",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I214,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I214,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Willington Power Station"]
[null,null,null,null,null,null,null,null,"Seabank (DN)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I215,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I215,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Winkfield (NT)"]
[null,null,null,null,null,null,null,null,"Seabank (Seabank Power Station phase II)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I216,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I216,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Winkfield (SE)"]
[null,null,null,null,null,null,null,null,"St Fergus",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I217,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I217,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Winkfield (SO)"]
[null,null,null,null,null,null,null,null,"St. Fergus (Shell Blackstart)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I218,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I218,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Wragg Marsh (Spalding)"]
[null,null,null,null,null,null,null,null,"Stanford Le Hope (Coryton)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I219,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I219,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Wyre Power Station"]
[null,null,null,null,null,null,null,null,"Staythorpe",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I220,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I220,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Yelverton"]
[null,null,null,null,null,null,null,null,"Tur Langton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I221,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I221,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Zeneca (ICI Avecia, aka 'Zenica')"]
[null,null,null,null,null,null,null,null,"Upper Neeston (Milford Haven Refinery)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I222,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I222,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Air_Products (Teesside)"]
[null,null,null,null,null,null,null,null,"Warburton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I223,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I223,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Fordoun CNG Station","Austrey",8.7570035240032649]
[null,null,null,null,null,null,null,null,"Wetheral",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I224,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I224,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Palm_Paper"]
[null,null,null,null,null,null,null,null,"Winkfield (SE)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I225,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I225,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"St_Fergus_Segal","Audley (WM)",11.152081468056192]
[null,null,null,null,null,null,null,null,"Winkfield (SO)",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I226,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I226,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Kinneil CHP","Audley (WM)",8.8111865428948022]
[null,null,null,null,null,null,null,null,"Yelverton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I227,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I227,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Knottingley PS","Audley (WM)",5.3312085696723246]
[null,null,null,null,null,null,null,null,"KEADBY_2 PS",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I228,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I228,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Eggborough_PS","Coffinswell",4.86470797625475]
[null,null,null,null,null,null,null,null,"Hirwaun Power Station",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I229,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I229,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"KEADBY_2 PS","Aspley",4.3305986865968471]
[null,null,null,null,null,null,null,null,"Gosberton",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I230,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I230,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598631},null,"Hirwaun Power Station","Aspley",6.2155283882994068]
[null,null,null,null,null,null,null,null,"Ilchester",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I231,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I231,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Ferrybridge D Power Station","Audley (WM)",5.3312085696723246]
[null,null,null,null,null,null,null,null,"Pickering",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I232,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I232,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598622},null,"Rough Max Refill"]
[null,null,null,null,null,null,null,null,"Stallingborough",0.1,{"$f":"(VLOOKUP($I$2,'Exit Prices'!$A$3:$H$234,4,FALSE)/VLOOKUP($I233,'Exit Prices'!$A$3:$H$234,4,FALSE))*VLOOKUP($I233,'Exit Prices'!$A$3:$H$234,7,FALSE)","v":4.1108876112598614},null,"Drax","Audley (WM)",5.1863074192033336]

{"sheet":"Entry Capacity Split","index":24,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":true,"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",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
[null,"INTERCONNECTION POINT",16.627715359325205,1.4520426359953221E-2,4.3060465057238897,3.3487392344964286,34.832322741386342,40.870655732708187]
[null,"BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
[null,"ONSHORE FIELD",83.499740171374015,0,0,0,11.218606763671295,5.28165306495469]
[null,"LNG IMPORTATION TERMINAL",82.421762402699926,0,0,0,0.27165177625084874,17.306585821049229]
[null,"BIOMETHANE PLANT",{"$f":"AVERAGE(C4:C8)","v":58.928372650697369},2.9040852719906442E-3,1.4339281869728833,0.66999100927539035,18.961190161998019,20.003613905784356]
[]
["Entry Point","Entry Point Type","IP Yearly (%)\nNon-IP QSEC (%)","IP Quarterly (%)\nNon-IP N/A","IP Monthly (%)\nNon-IP MSEC (%)","IP Daily (%)\nNon-IP DADSEC (%)","IP Within Day (%)\nNon-IP WDDSEC (%)","IP Daily Interruptible (%)\nNon-IP DISEC (%)"]
["Avonmouth","STORAGE SITE",{"$f":"VLOOKUP($B12, $B$4:$H$9, 2, 0)","v":85.726560466985219},{"$f":"VLOOKUP($B12, $B$4:$H$9, 3, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$9, 4, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$9, 5, 0)","v":0},{"$f":"VLOOKUP($B12, $B$4:$H$9, 6, 0)","v":6.690376711172906},{"$f":"VLOOKUP($B12, $B$4:$H$9, 7, 0)","v":7.5830628218418825}]
["Bacton IP","INTERCONNECTION POINT",{"$f":"VLOOKUP($B13, $B$4:$H$9, 2, 0)","v":16.627715359325205},{"$f":"VLOOKUP($B13, $B$4:$H$9, 3, 0)","v":1.4520426359953221E-2},{"$f":"VLOOKUP($B13, $B$4:$H$9, 4, 0)","v":4.3060465057238897},{"$f":"VLOOKUP($B13, $B$4:$H$9, 5, 0)","v":3.3487392344964286},{"$f":"VLOOKUP($B13, $B$4:$H$9, 6, 0)","v":34.832322741386342},{"$f":"VLOOKUP($B13, $B$4:$H$9, 7, 0)","v":40.870655732708187}]
["Bacton UKCS","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Burton Point","ONSHORE FIELD",83.499740171374015,0,0,0,11.218606763671295,5.28165306495469]
["Barrow","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Barton Stacey","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Canonbie","ONSHORE FIELD",83.499740171374015,0,0,0,11.218606763671295,5.28165306495469]
["Cheshire","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Caythorpe","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Dynevor Arms","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Easington","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Fleetwood","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Glenmavis","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Garton","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Hole House Farm","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Hatfield Moor (onshore)","ONSHORE FIELD",83.499740171374015,0,0,0,11.218606763671295,5.28165306495469]
["Hornsea","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Hatfield Moor (storage)","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Isle of Grain","LNG IMPORTATION TERMINAL",82.421762402699926,0,0,0,0.27165177625084874,17.306585821049229]
["Milford Haven","LNG IMPORTATION TERMINAL",82.421762402699926,0,0,0,0.27165177625084874,17.306585821049229]
["Partington","STORAGE SITE",85.726560466985219,0,0,0,6.690376711172906,7.5830628218418825]
["Moffat (Irish Interconnector)","INTERCONNECTION POINT",16.627715359325205,1.4520426359953221E-2,4.3060465057238897,3.3487392344964286,34.832322741386342,40.870655732708187]
["Murrow","BIOMETHANE PLANT",58.928372650697369,2.9040852719906442E-3,1.4339281869728833,0.66999100927539035,18.961190161998019,20.003613905784356]
["St Fergus","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Teesside","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Theddlethorpe","BEACH TERMINAL",26.366084853102489,0,2.8635944291405262,1.2158118805230286E-3,41.792992817508697,28.976112088367774]
["Wytch Farm","ONSHORE FIELD",83.499740171374015,0,0,0,11.218606763671295,5.28165306495469]

{"sheet":"Exit Capacity Split","index":25,"n_rows":243,"n_cols":8,"rows_kept":243,"cut":false,"hidden":true,"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",94.97774666924218,0,0,0,0,5.0222533307578221]
[null,"Industrial",92.573607172953487,0,0,0,0,7.4263928270465174]
[null,"Interconnector",36.699814010825868,0,0,6.3595255769187119E-8,2.5261448819427104E-7,63.300185672964382]
[null,"Power Station",48.409919778644294,0,0,0,0,51.590080221355706]
[null,"Storage Site",29.332516858004283,0,0,0,0,70.667483141995717]
[]
[]
["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",{"$f":"VLOOKUP(A12, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},{"$f":"VLOOKUP($B12, $B$4:$H$8, 2, 0)","v":94.97774666924218},{"$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$8, 7, 0)","v":5.0222533307578221}]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A13, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},{"$f":"VLOOKUP($B13, $B$4:$H$8, 2, 0)","v":48.409919778644294},{"$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$8, 5, 0)","v":0},{"$f":"VLOOKUP($B13, $B$4:$H$8, 6, 0)","v":0},{"$f":"VLOOKUP($B13, $B$4:$H$8, 7, 0)","v":51.590080221355706}]
["Alrewas (EM)",{"$f":"VLOOKUP(A14, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Alrewas (WM)",{"$f":"VLOOKUP(A15, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A16, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Armadale",{"$f":"VLOOKUP(A17, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Aspley",{"$f":"VLOOKUP(A18, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Asselby",{"$f":"VLOOKUP(A19, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Audley (NW)",{"$f":"VLOOKUP(A20, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Audley (WM)",{"$f":"VLOOKUP(A21, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Austrey",{"$f":"VLOOKUP(A22, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A23, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Aylesbeare",{"$f":"VLOOKUP(A24, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Bacton",{"$f":"VLOOKUP(A25, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Bacton (Baird)",{"$f":"VLOOKUP(A26, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Bacton (BBL)",{"$f":"VLOOKUP(A27, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INTERCONNECTOR"},36.699814010825868,0,0,6.3595255769187119E-8,2.5261448819427104E-7,63.300185672964382]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A28, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Bacton (IUK)",{"$f":"VLOOKUP(A29, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INTERCONNECTOR"},36.699814010825868,0,0,6.3595255769187119E-8,2.5261448819427104E-7,63.300185672964382]
["Baldersby",{"$f":"VLOOKUP(A30, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Balgray",{"$f":"VLOOKUP(A31, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Barking (Horndon)",{"$f":"VLOOKUP(A32, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Barrow (Bains)",{"$f":"VLOOKUP(A33, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Barrow (Black Start)",{"$f":"VLOOKUP(A34, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Barrow (Gateway)",{"$f":"VLOOKUP(A35, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A36, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Bathgate",{"$f":"VLOOKUP(A37, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A38, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Bishop Auckland",{"$f":"VLOOKUP(A39, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A40, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Blaby",{"$f":"VLOOKUP(A41, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A42, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Blackrod",{"$f":"VLOOKUP(A43, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Blyborough",{"$f":"VLOOKUP(A44, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A45, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A46, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Braishfield A",{"$f":"VLOOKUP(A47, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Braishfield B",{"$f":"VLOOKUP(A48, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A49, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Brisley",{"$f":"VLOOKUP(A50, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Broxburn",{"$f":"VLOOKUP(A51, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Burley Bank",{"$f":"VLOOKUP(A52, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Burnhervie",{"$f":"VLOOKUP(A53, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A54, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Caldecott",{"$f":"VLOOKUP(A55, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A56, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Cambridge",{"$f":"VLOOKUP(A57, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Careston",{"$f":"VLOOKUP(A58, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A59, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Caythorpe",{"$f":"VLOOKUP(A60, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Centrax Industrial",{"$f":"VLOOKUP(A61, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Cirencester",{"$f":"VLOOKUP(A62, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Cockenzie Power Station",{"$f":"VLOOKUP(A63, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Coffinswell",{"$f":"VLOOKUP(A64, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Coldstream",{"$f":"VLOOKUP(A65, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Corbridge",{"$f":"VLOOKUP(A66, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A67, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Cowpen Bewley",{"$f":"VLOOKUP(A68, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Crawley Down",{"$f":"VLOOKUP(A69, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A70, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Deeside",{"$f":"VLOOKUP(A71, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Didcot",{"$f":"VLOOKUP(A72, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Dowlais",{"$f":"VLOOKUP(A73, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Drakelow Power Station",{"$f":"VLOOKUP(A74, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Drointon",{"$f":"VLOOKUP(A75, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Drum",{"$f":"VLOOKUP(A76, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Dyffryn Clydach",{"$f":"VLOOKUP(A77, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},{"$f":"VLOOKUP($B77, $B$4:$H$8, 2, 0)","v":94.97774666924218},{"$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$8, 7, 0)","v":5.0222533307578221}]
["Dynevor Max Refill",{"$f":"VLOOKUP(A78, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A79, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A80, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Easton Grey",{"$f":"VLOOKUP(A81, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ecclestone",{"$f":"VLOOKUP(A82, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Elton",{"$f":"VLOOKUP(A83, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Enron Billingham",{"$f":"VLOOKUP(A84, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A85, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Evesham",{"$f":"VLOOKUP(A86, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Farningham",{"$f":"VLOOKUP(A87, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Farningham B",{"$f":"VLOOKUP(A88, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A89, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Fiddington",{"$f":"VLOOKUP(A90, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ganstead",{"$f":"VLOOKUP(A91, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A92, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Gilwern",{"$f":"VLOOKUP(A93, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Glenmavis",{"$f":"VLOOKUP(A94, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A95, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A96, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Gosberton",{"$f":"VLOOKUP(A97, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A98, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Grain Power Station",{"$f":"VLOOKUP(A99, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Great Wilbraham",{"$f":"VLOOKUP(A100, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Guyzance",{"$f":"VLOOKUP(A101, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Hardwick",{"$f":"VLOOKUP(A102, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A103, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A104, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Hatfield Power Station",{"$f":"VLOOKUP(A105, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A106, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Hole House Max Refill",{"$f":"VLOOKUP(A107, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Holford",{"$f":"VLOOKUP(A108, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A109, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Holmes Chapel",{"$f":"VLOOKUP(A110, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Horndon",{"$f":"VLOOKUP(A111, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Hornsea Max Refill",{"$f":"VLOOKUP(A112, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Humbleton",{"$f":"VLOOKUP(A113, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Hume",{"$f":"VLOOKUP(A114, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ilchester",{"$f":"VLOOKUP(A115, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ipsden",{"$f":"VLOOKUP(A116, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ipsden 2",{"$f":"VLOOKUP(A117, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Keld",{"$f":"VLOOKUP(A118, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Kenn",{"$f":"VLOOKUP(A119, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Kinknockie",{"$f":"VLOOKUP(A120, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Kirkstead",{"$f":"VLOOKUP(A121, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Langage Power Station",{"$f":"VLOOKUP(A122, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Langholm",{"$f":"VLOOKUP(A123, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Lauderhill",{"$f":"VLOOKUP(A124, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Leamington",{"$f":"VLOOKUP(A125, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Little Burdon",{"$f":"VLOOKUP(A126, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Littleton Drew",{"$f":"VLOOKUP(A127, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Lockerbie",{"$f":"VLOOKUP(A128, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Lower Quinton",{"$f":"VLOOKUP(A129, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Lupton",{"$f":"VLOOKUP(A130, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Luxborough Lane",{"$f":"VLOOKUP(A131, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A132, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Maelor",{"$f":"VLOOKUP(A133, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Malpas",{"$f":"VLOOKUP(A134, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Mappowder",{"$f":"VLOOKUP(A135, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Marchwood Power Station",{"$f":"VLOOKUP(A136, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Market Harborough",{"$f":"VLOOKUP(A137, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Matching Green",{"$f":"VLOOKUP(A138, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A139, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Melkinthorpe",{"$f":"VLOOKUP(A140, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Mickle Trafford",{"$f":"VLOOKUP(A141, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},{"$f":"VLOOKUP($B141, $B$4:$H$8, 2, 0)","v":94.97774666924218},{"$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$8, 7, 0)","v":5.0222533307578221}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A142, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Milwich",{"$f":"VLOOKUP(A143, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A144, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INTERCONNECTOR"},36.699814010825868,0,0,6.3595255769187119E-8,2.5261448819427104E-7,63.300185672964382]
["Netherhowcleugh",{"$f":"VLOOKUP(A145, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Pannal",{"$f":"VLOOKUP(A146, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Partington",{"$f":"VLOOKUP(A147, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Partington Max Refill",{"$f":"VLOOKUP(A148, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Paull",{"$f":"VLOOKUP(A149, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Pembroke Power Station",{"$f":"VLOOKUP(A150, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A151, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A152, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Peters Green",{"$f":"VLOOKUP(A153, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Peters Green South Mimms",{"$f":"VLOOKUP(A154, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A155, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Pickering",{"$f":"VLOOKUP(A156, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A157, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Pitcairngreen",{"$f":"VLOOKUP(A158, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Pucklechurch",{"$f":"VLOOKUP(A159, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Rawcliffe",{"$f":"VLOOKUP(A160, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Rollswood Kintore",{"$f":"VLOOKUP(A161, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A162, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A163, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Ross (SW)",{"$f":"VLOOKUP(A164, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ross (WM)",{"$f":"VLOOKUP(A165, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Roudham Heath",{"$f":"VLOOKUP(A166, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Royston",{"$f":"VLOOKUP(A167, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Rugby",{"$f":"VLOOKUP(A168, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Ryehouse",{"$f":"VLOOKUP(A169, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A170, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A171, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A172, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A173, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A174, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Samlesbury",{"$f":"VLOOKUP(A175, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A176, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Seabank (DN)",{"$f":"VLOOKUP(A177, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A178, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Seal Sands TGPP",{"$f":"VLOOKUP(A179, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Sellafield Power Station",{"$f":"VLOOKUP(A180, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A181, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Shorne",{"$f":"VLOOKUP(A182, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A183, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Shustoke",{"$f":"VLOOKUP(A184, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Silk Willoughby",{"$f":"VLOOKUP(A185, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Soutra",{"$f":"VLOOKUP(A186, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A187, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["St Fergus",{"$f":"VLOOKUP(A188, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A189, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A190, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A191, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Stallingborough",{"$f":"VLOOKUP(A192, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A193, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Staythorpe",{"$f":"VLOOKUP(A194, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Stranraer",{"$f":"VLOOKUP(A195, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A196, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A197, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Sutton Bridge",{"$f":"VLOOKUP(A198, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A199, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Tatsfield",{"$f":"VLOOKUP(A200, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A201, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Teesside Hydrogen",{"$f":"VLOOKUP(A202, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A203, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A204, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},{"$f":"VLOOKUP($B204, $B$4:$H$8, 2, 0)","v":94.97774666924218},{"$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$8, 7, 0)","v":5.0222533307578221}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A205, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A206, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Thrintoft",{"$f":"VLOOKUP(A207, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Tilbury Power Station",{"$f":"VLOOKUP(A208, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A209, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Towlaw",{"$f":"VLOOKUP(A210, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Towton",{"$f":"VLOOKUP(A211, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Trafford Power Station",{"$f":"VLOOKUP(A212, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Tur Langton",{"$f":"VLOOKUP(A213, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A214, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Walesby",{"$f":"VLOOKUP(A215, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Warburton",{"$f":"VLOOKUP(A216, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["West Burton Power Station",{"$f":"VLOOKUP(A217, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["West Winch",{"$f":"VLOOKUP(A218, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Weston Point",{"$f":"VLOOKUP(A219, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A220, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A221, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Wetheral",{"$f":"VLOOKUP(A222, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Whitwell",{"$f":"VLOOKUP(A223, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Willington Power Station",{"$f":"VLOOKUP(A224, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Winkfield (NT)",{"$f":"VLOOKUP(A225, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Winkfield (SE)",{"$f":"VLOOKUP(A226, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Winkfield (SO)",{"$f":"VLOOKUP(A227, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A228, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Wyre Power Station",{"$f":"VLOOKUP(A229, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Yelverton",{"$f":"VLOOKUP(A230, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"DNO"},94.97774666924218,0,0,0,0,5.0222533307578221]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A231, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A232, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Fordoun CNG Station",{"$f":"VLOOKUP(A233, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Palm_Paper",{"$f":"VLOOKUP(A234, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["St_Fergus_Segal",{"$f":"VLOOKUP(A235, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Kinneil CHP",{"$f":"VLOOKUP(A236, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"INDUSTRIAL"},92.573607172953487,0,0,0,0,7.4263928270465174]
["Knottingley PS",{"$f":"VLOOKUP(A237, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Eggborough_PS",{"$f":"VLOOKUP(A238, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["KEADBY_2 PS",{"$f":"VLOOKUP(A239, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Hirwaun Power Station",{"$f":"VLOOKUP(A240, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A241, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]
["Rough Max Refill",{"$f":"VLOOKUP(A242, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"STORAGE SITE"},29.332516858004283,0,0,0,0,70.667483141995717]
["Drax",{"$f":"VLOOKUP(A243, 'Exit Prices'!$A$3:$B$234, 2,0)","v":"POWER STATION"},48.409919778644294,0,0,0,0,51.590080221355706]

{"sheet":"23-24 FCC - Entry","index":26,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Entry Point","Entry Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},242349238.06216705]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},674940457.27945209]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},31388848.347945206]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},83866773.671232879]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},9187718.3561643884]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},514110000]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},90000000]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},923976213.16438353]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},420000000]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},283440000]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},108866575.34246576]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},5469945.3551912569]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},643612054.29589045]
["Milford Haven",{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"},473698630.13698632]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},0]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},5969.0986767123304]
["Murrow","BIOMETHANE PLANT",0]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},845897745.45205414]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},269176960.34758145]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},43243983.561643817]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},0]

{"sheet":"23-24 FCC - Exit","index":27,"n_rows":234,"n_cols":3,"rows_kept":234,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1]]}
["Exit Point","Exit Point Type","Forecasted Contracted Capacity"]
[null,null,"(kWh/d)"]
["Aberdeen",{"$f":"VLOOKUP(A3,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21639348]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(A4,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27843799.794520549]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},59229584]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},72462290]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9073.673972602739]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},7519525]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},50894176]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3586201]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},8037574]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},13572412]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59601211]
["Avonmouth Max Refill",{"$f":"VLOOKUP(A14,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},661.20547945205476]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},19557396]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2472724]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},0]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},20000000]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},185430316.28493151]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},1126642]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},14957981]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1001369.8630136986]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(A27,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},10181399.89041096]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},21081766]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(A29,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33644543]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52568615]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(A31,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},781914.3561643837]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},9867513]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},27290000]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},123939267]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},55825856]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1600000]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12767838.630136991]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},74233847]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},57139307]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(A40,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},50816.986301369856]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2077837]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},56250554]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},13868151]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},20624435]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(A45,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11598197.780821919]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},8977861]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(A47,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},663937.09589041106]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},0]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3576724]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(A50,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26438120.575342476]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},85000]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},7417140]
["Cockenzie Power Station",{"$f":"VLOOKUP(A54,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},5150000]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2848927]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},57846]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(A58,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},35635800]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},0]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},4448282.1643835614]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},33674184.273972601]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},91369207]
["Drakelow Power Station",{"$f":"VLOOKUP(A65,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},47516641]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},66956781]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},40231974]
["Dynevor Max Refill",{"$f":"VLOOKUP(A69,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},23931]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(A70,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13184756.906027397]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},36060000]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},27391725]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},16370887]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},52818145]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(A76,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9323287.6712328773]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},6570000]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},86623407]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},80373971]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(A80,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},22252226]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},16610330]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(A83,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},325510000]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WS)"},75404154]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},128262344]
["Glenmavis Max Refill",{"$f":"VLOOKUP(A86,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},128720]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},1700000]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},12321120]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},43320000]
["Grain Power Station",{"$f":"VLOOKUP(A90,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},29678000.958904106]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20622606]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1806988]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},95134383]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(A94,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(A95,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30210000]
["Hatfield Power Station",{"$f":"VLOOKUP(A96,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(A97,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},4588175.3424657527]
["Hole House Max Refill",{"$f":"VLOOKUP(A98,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},684999.23287671246]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},41731254.821917832]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},555000]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},18387106]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},33307669]
["Hornsea Max Refill",{"$f":"VLOOKUP(A103,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},40337921.032876715]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},148471]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1684385]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},32951155]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},8410345]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},10727430]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},1424555]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},14000883]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},3068392]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},858703]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},31708219.17808219]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},155319]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},0]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},2586215]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},20919521]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},2299463]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},6757111]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},26684207]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},15464650]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},76147689]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},46745947]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WN)"},49258990]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},685222]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},34661568]
["Marchwood Power Station",{"$f":"VLOOKUP(A127,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39840000]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},6965982]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},50470504]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(A130,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},32771084]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},2432914]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},29209411]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(A133,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},95336184]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},18949988]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$F,2,FALSE)","v":"INTERCONNECTOR"},212920231.01917809]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},322112]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},120179959]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},43675148]
["Partington Max Refill",{"$f":"VLOOKUP(A139,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},46858561]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},121200000]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(A142,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2800000]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},20325523]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},111963144]
["Peters Green South Mimms",{"$f":"VLOOKUP(A145,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},164876045]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3690000]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},8332710]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(A148,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8000000]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1915791]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},25368959]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},3229202]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(A153,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(A154,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},57830000]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},4023357]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},9937704]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},16281005]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},2367780]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},59670957]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},38660000]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(A161,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},14500000]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(A162,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9055895]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},0]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},0]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},37639112]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},99858652]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(A167,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3433103]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SW)"},54053845]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(A169,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},18316938]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},46571.430967123291]
["Sellafield Power Station",{"$f":"VLOOKUP(A171,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},12349999]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(A172,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},11732444]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},19826107]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},310479.45205479453]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},100000]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},2203090]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},10726995]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(A178,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},1055917]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(A180,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},73267750]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(A181,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},2583336]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(A182,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26775065.041095894]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},52700000]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(A184,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8267935.7260273984]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},82000000]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SC)"},742435]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (WM)"},3735040]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},30343940]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},1079269]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(A190,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},42637000]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},192774633]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(A192,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9750000]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13276800]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(A194,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},118190411]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(A196,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},67000000]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$F,2,FALSE)","v":"DC "},48268493.15068493]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},6921484]
["Tilbury Power Station",{"$f":"VLOOKUP(A199,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},26750000]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},572053]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NE)"},59564671]
["Trafford Power Station",{"$f":"VLOOKUP(A203,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},56364567]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(A205,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},8300000]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EM)"},529635]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},96138093]
["West Burton Power Station",{"$f":"VLOOKUP(A208,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},37864775.917808212]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},10086940]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NW)"},6156504]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(A211,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},690688.33958904108]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(A212,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},9431741.7534246519]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NO)"},15724001]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},104462230]
["Willington Power Station",{"$f":"VLOOKUP(A215,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (NT)"},100000]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SE)"},44856640]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (SO)"},36499431]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(A219,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},23353607.561643843]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$F,2,FALSE)","v":"GDN (EA)"},72938900]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(A222,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},189031.19910958901]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},400000]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},3654560.2252054797]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},13528190.929589041]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},106494300]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},39776149]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},28380000]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},79552298]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$F,2,FALSE)","v":"STORAGE SITE"},6566818.7123287674]
["Drax",{"$f":"VLOOKUP(A234,'Locations & Types'!$E:$F,2,FALSE)","v":"DC"},0]

{"sheet":"Optional Charge Assumption","index":28,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":false,"merged":[[10,8,10,10],[10,12,10,14],[2,3,2,4],[2,5,2,6]]}
[]
[null,null,null,null,null,null,null,null,"Optional Charge estimates are based on initial run data produced by National Grid for 19/20 and 20/21 to give an indication of the impacts on CWD charges of the current Optional Charge routes"]
[null,null,null,"Entry",null,"Exit",null,null,"19/20 - National Grid Initial Run Analysis","Entry","Exit",null,"20/21 - National Grid Initial Run Analysis","Entry","Exit"]
[null,"Gas Year","Insert Flow Assumption (Gwh)",{"$f":"I12","v":"678B Optional Charge Uptake %"},{"$f":"I13","v":"678B Optional Charge Ratio"},{"$f":"M12","v":"678B Optional Charge Uptake %"},{"$f":"M13","v":"678B Optional Charge Ratio"},null,"Target Revenue",{"$f":"'Revenue Input'!B12/2*1000000","v":337823190.59031367},{"$f":"'Revenue Input'!B12/2*1000000","v":337823190.59031367},null,"Target Revenue",{"$f":"'Revenue Input'!B13/2*1000000","v":378195800.16555995},{"$f":"'Revenue Input'!B13/2*1000000","v":378195800.16555995}]
[null,"01-Oct-2019 to 30-Sep-2020",244508,{"$f":"J12","v":0.26483914550677107},{"$f":"J13","v":0.22787891572216662},{"$f":"K12","v":0.10731264167108208},{"$f":"K13","v":0.20839096697324522},null,"Optional Charge flow at 678 Prices",74466117,36252699,null,"Optional Charge flow at 678 Prices",80431862,40411660]
[null,"01-Oct-2020 to 30-Sep-2021",244508,{"$f":"N12","v":0.25279204289888846},{"$f":"N13","v":0.22937903638237295},{"$f":"O12","v":0.10685380425247792},{"$f":"O13","v":0.21222887156825529},null,"Optional Charge flow at 678B Prices",16969258,7554735,null,"Optional Charge flow at 678B Prices",18449383,8576521]
[null,"01-Oct-2021 to 30-Sep-2022",244508]
[null,"01-Oct-2022 to 30-Sep-2023",244508,null,null,null,null,null,"19/20 Existing Contracts Entry",{"$f":"'Existing Contracts - Entry'!C31","v":56648302.876834989},null,null,"20/21 Existing Contracts Entry",{"$f":"'Existing Contracts - Entry'!D31","v":60021774.283854999}]
[null,"01-Oct-2023 to 30-Sep-2024",244508,null,null,null,null,null,"19/20 Target Revenue Ex Existing Entry",{"$f":"J4-J8","v":281174887.71347868},null,null,"20/21 Target Revenue Ex Existing Entry",{"$f":"N4-N8","v":318174025.88170493}]
[null,"01-Oct-2024 to 30-Sep-2025",244508]
[null,"01-Oct-2025 to 30-Sep-2026",244508,null,null,null,null,null,"Ratios",null,null,null,"Ratios"]
[null,"01-Oct-2026 to 30-Sep-2027",244508,null,null,null,null,null,"678B Optional Charge Uptake %",{"$f":"J5/J9","v":0.26483914550677107},{"$f":"K5/K4","v":0.10731264167108208},null,"678B Optional Charge Uptake %",{"$f":"N5/N9","v":0.25279204289888846},{"$f":"O5/O4","v":0.10685380425247792}]
[null,"01-Oct-2027 to 30-Sep-2028",244508,null,null,null,null,null,"678B Optional Charge Ratio",{"$f":"J6/J5","v":0.22787891572216662},{"$f":"K6/K5","v":0.20839096697324522},null,"678B Optional Charge Ratio",{"$f":"N6/N5","v":0.22937903638237295},{"$f":"O6/O5","v":0.21222887156825529}]
[null,"01-Oct-2028 to 30-Sep-2029",244508]
[null,"01-Oct-2029 to 30-Sep-2030",244508]
[null,"01-Oct-2030 to 30-Sep-2031",244508]

{"sheet":"Non-Transmission Services","index":29,"n_rows":30,"n_cols":17,"rows_kept":30,"cut":false,"hidden":false,"merged":[[5,2,5,4]]}
[]
[null,null,"Output from NG Non-Transmission Services Model v3"]
[null,null,"(Non-Transmission Services Charge - based on NG Non-Transmission Services Model v3)",null,null,null,null,null,null,"Revenue Lookup - NG Non-Transmission Services Model v3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Year","Regulatory Year to Display"]
[null,null,null,null,"Revenue Forecast Display Year",{"$f":"VLOOKUP('User Inputs'!$C$7,$P$5:$Q$16,2,FALSE)","v":"April 19 to March 20"},null,null,null,"April 19 to March 20","April 20 to March 21","April 21 to March 22","April 22 to March 23",null,null,"01-Oct-2019 to 30-Sep-2020","April 19 to March 20"]
[null,null,"Components of MAR",null,null,"Values",null,null,null,"Values","Values","Values","Values",null,null,"01-Oct-2020 to 30-Sep-2021","April 20 to March 21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01-Oct-2021 to 30-Sep-2022","April 21 to March 22"]
[null,"SO","Base revenue",null,"SOBRt",{"$f":"INDEX($J8:$M8,1,MATCH($F$5,$J$5:$M$5,0))","v":140.79698257343856},null,null,null,140.79698257343856,116.14511854709998,119.62947210351298,123.21835626661837,null,null,"01-Oct-2022 to 30-Sep-2023","April 22 to March 23"]
[null,"SO","Constraint Management revenue adjustment",null,"CMt",{"$f":"INDEX($J9:$M9,1,MATCH($F$5,$J$5:$M$5,0))","v":14.065775804342875},null,null,null,14.065775804342875,12.903013082510705,13.290103474986028,13.688806579235608,null,null,"01-Oct-2023 to 30-Sep-2024","April 22 to March 23"]
[null,"SO","SO external incentive adjustment",null,"SOOIRCt",107.68797067,null,null,null,107.68797067,107.68797067,110.91860979010001,114.24616808380301,null,null,"01-Oct-2024 to 30-Sep-2025","April 22 to March 23"]
[null,"SO","Transportation Support Services revenue adjustment",null,"TSSt",-5.8867238107092676,null,null,null,-5.8867238107092676,-3.0250327595408457,-3.1157837423270713,-3.2092572545968836,null,null,"01-Oct-2025 to 30-Sep-2026","April 22 to March 23"]
[null,"SO","k carried fwd (under-)/ over recovery",null,"SOK",12.109317353818501,null,null,null,12.109317353818501,0,0,0,null,null,"01-Oct-2026 to 30-Sep-2027","April 22 to March 23"]
[null,"TO","DN Pension",null,null,31.5,null,null,null,31.5,32.408232760475997,33.38047974329028,34.439551739335243,null,null,"01-Oct-2027 to 30-Sep-2028","April 22 to March 23"]
[null,"TO","Meter Maintenance",null,null,1.8291806440629559,null,null,null,1.8291806440629559,1.8840560633848447,1.8840560633848447,1.8840560633848447,null,null,"01-Oct-2028 to 30-Sep-2029","April 22 to March 23"]
[null,null,"Total Non-Transmission Services Revenue",null,null,{"$f":"F8+F9+F10+F11+-F12+F13+F14","v":277.88386852731662},null,null,null,277.88386852731662,268.00335836393066,275.98693743294706,284.26768147778017,null,null,"01-Oct-2029 to 30-Sep-2030","April 22 to March 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01-Oct-2030 to 30-Sep-2031","April 22 to March 23"]
[null,null,"Revenue from Other Non-Transmission Services charges",null,"St. Fergus Compression",{"$f":"INDEX($J17:$M17,1,MATCH($F$5,$J$5:$M$5,0))","v":16.396726869999998},null,null,null,16.396726869999998,16.396726869999998,16.396726869999998,16.396726869999998]
[null,null,null,null,"Meter Maintenance",1.8340191027127062,null,null,null,1.8340191027127062,1.8840255189252115,1.9407895589502182,1.9990132457187249]
[null,null,null,null,"DN Pensions",31.5,null,null,null,31.5,33.436457999354602,34.439551739335243,34.439551739335243]
[null,null,"Neutrality:",null,"Neutrality",3.83,null,null,null,3.83,3.83,3.83,3.83]
[null,null,"Non Transmission Services Collectable Revenue",null,null,{"$f":"F15-SUM(F17:F20)","v":224.32312255460391},null,null,null,224.32312255460391,212.45614797565085,219.37986926466161,227.60238962272621]
[]
[null,null,"Forecast Flows: Entry and Exit Flows, GWh",null,null,{"$f":"INDEX($J23:$M23,1,MATCH($F$5,$J$5:$M$5,0))","v":1603320.4394948008},null,null,null,1603320.4394948008,1542164.3533085957,1499033.232454946,1491348.4022540688]
[null,null,"Optional Charge Forecast Flows: Entry and Exit Flows, GWh",null,null,{"$f":"VLOOKUP('User Inputs'!C7,'Optional Charge Assumption'!B5:C16,2,FALSE)","v":244508}]
[null,null,"Net flows: Forecast Flows - OC Forecast Flows, GWh",null,null,{"$f":"F23-(2*F24)","v":1114304.4394948008},null,null,null,1603320.4394948008,1542164.3533085957,1499033.232454946,1491348.4022540688]
[null,null,"Commodity Rates, p/kWh ",null,null,{"$f":"ROUND(F21/F25*100,4)","v":2.01E-2},null,null,null,1.4E-2,1.38E-2,1.46E-2,1.5299999999999999E-2]
[null,null,"Collected Revenue (£m)",null,null,{"$f":"F26*F25/100","v":223.97519233845495}]
[null,null,null,null,null,null,null,null,null,224.4648615292721,212.81868075658622,218.85885193842213,228.17630554487252]
[]
[null,null,"Commodity Rates Without Optional Charge, p/kWh (for info only)",null,null,{"$f":"ROUND(F21/F23*100,4)","v":1.4E-2}]

{"sheet":"Entry Prices","index":30,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"QSEC","N/A","MSEC","DADSEC","WDDSEC","DISEC"]
["Entry Point","Entry Point Type","Forecasted Contracted Capacity\n(CAP_En)","Remaining Forecast Contracted Capacity (with Existing Contracts Removed if appropriate)\n(CAP_En)","Weighted Average Distance (AD_En)","Weight of cost for a given entry point (W_C,En)","Part of TS Revenue to be recovered from capacity-based tariffs at an Entry Point (R_En) (p)","Reference price at an entry point (T_En)\np/kWh/a","Non Zero Reference price at an entry point (T_En)\np/kWh/a",null,"ENTRY RESERVE PRICES",null,"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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C3-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C3-VLOOKUP('Entry Prices'!A3,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C3)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A3, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":391.37435212072},{"$f":"(D3*E3)/SUMPRODUCT($D$3:$D$29,$E$3:$E$29)","v":0},{"$f":"F3*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G3/D3),0,(G3/D3)))","v":0},{"$f":"((IF(H3>0,H3,VLOOKUP(A3,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I3/'User Inputs'!$D$7,(IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I3/'User Inputs'!$D$7,(IF(B3=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I3/'User Inputs'!$D$7,I3/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I3/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I3/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I3/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I3/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I3/'User Inputs'!$D$7, IF(B3=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I3/'User Inputs'!$D$7,IF(B3=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I3/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I3/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A3,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P3/100","v":0}]
["Bacton IP",{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"(VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":242349238.06216705},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C4-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C4-VLOOKUP('Entry Prices'!A4,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C4)","v":153334196.28894299},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A4, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":315.16782529912928},5.1110355158790949E-2,{"$f":"F4*'Revenue Input'!$B$5","v":1437094837.2769063},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G4/D4),0,(G4/D4)))","v":9.3723048873510546},{"$f":"((IF(H4>0,H4,VLOOKUP(A4,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":9.3723048873510546},null,null,null,{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I4/'User Inputs'!$D$7,(IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I4/'User Inputs'!$D$7,(IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I4/'User Inputs'!$D$7,I4/'User Inputs'!$D$7))))))","v":2.5607390402598511E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7,IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$31*'Entry Prices'!I4/'User Inputs'!$D$7,'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7))))","v":2.5607390402598511E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I4/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I4/'User Inputs'!$D$7))))","v":2.5607390402598511E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I4/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I4/'User Inputs'!$D$7))))","v":2.5607390402598511E-2},{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I4/'User Inputs'!$D$7, IF(B4=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I4/'User Inputs'!$D$7,IF(B4=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I4/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I4/'User Inputs'!$D$7))))","v":2.5607390402598511E-2},{"$f":"(100-(VLOOKUP(A4,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P4/100","v":2.304665136233866E-2}]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":674940457.27945209},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C5-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C5-VLOOKUP('Entry Prices'!A5,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C5)","v":436254810.04994392},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A5, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":315.16782529912928},0.14541530083326476,{"$f":"F5*'Revenue Input'!$B$5","v":4088713088.3614945},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G5/D5),0,(G5/D5)))","v":9.3723048873510528},{"$f":"((IF(H5>0,H5,VLOOKUP(A5,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":9.3723048873510528},null,null,null,{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I5/'User Inputs'!$D$7,(IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I5/'User Inputs'!$D$7,(IF(B5=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I5/'User Inputs'!$D$7,I5/'User Inputs'!$D$7))))))","v":2.5607390402598504E-2},"N/A",{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I5/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I5/'User Inputs'!$D$7))))","v":2.5607390402598504E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I5/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I5/'User Inputs'!$D$7))))","v":2.5607390402598504E-2},{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I5/'User Inputs'!$D$7, IF(B5=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I5/'User Inputs'!$D$7,IF(B5=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I5/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I5/'User Inputs'!$D$7))))","v":2.5607390402598504E-2},{"$f":"(100-(VLOOKUP(A5,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P5/100","v":2.3046651362338653E-2}]
["Burton Point",{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":31388848.347945202},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C6-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C6-VLOOKUP('Entry Prices'!A6,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C6)","v":19875016.309693836},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A6, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":357.74378964267294},7.5198226745274146E-3,{"$f":"F6*'Revenue Input'!$B$5","v":211438529.61355168},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G6/D6),0,(G6/D6)))","v":10.638407854308261},{"$f":"((IF(H6>0,H6,VLOOKUP(A6,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":10.638407854308261},null,null,null,{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I6/'User Inputs'!$D$7,(IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I6/'User Inputs'!$D$7,(IF(B6=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I6/'User Inputs'!$D$7,I6/'User Inputs'!$D$7))))))","v":2.9066688126525301E-2},"N/A",{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I6/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I6/'User Inputs'!$D$7))))","v":2.9066688126525301E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I6/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I6/'User Inputs'!$D$7))))","v":2.9066688126525301E-2},{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I6/'User Inputs'!$D$7, IF(B6=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I6/'User Inputs'!$D$7,IF(B6=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I6/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I6/'User Inputs'!$D$7))))","v":2.9066688126525301E-2},{"$f":"(100-(VLOOKUP(A6,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P6/100","v":2.6160019313872768E-2}]
["Barrow",{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":83866773.671232879},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C7-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C7-VLOOKUP('Entry Prices'!A7,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C7)","v":38873598.520959653},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A7, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":388.81377433815715},1.5985432454957527E-2,{"$f":"F7*'Revenue Input'!$B$5","v":449470217.55740809},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G7/D7),0,(G7/D7)))","v":11.562351690056818},{"$f":"((IF(H7>0,H7,VLOOKUP(A7,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":11.562351690056818},null,null,null,{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I7/'User Inputs'!$D$7,(IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I7/'User Inputs'!$D$7,(IF(B7=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I7/'User Inputs'!$D$7,I7/'User Inputs'!$D$7))))))","v":3.1591124836220813E-2},"N/A",{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I7/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I7/'User Inputs'!$D$7))))","v":3.1591124836220813E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I7/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I7/'User Inputs'!$D$7))))","v":3.1591124836220813E-2},{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I7/'User Inputs'!$D$7, IF(B7=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I7/'User Inputs'!$D$7,IF(B7=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I7/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I7/'User Inputs'!$D$7))))","v":3.1591124836220813E-2},{"$f":"(100-(VLOOKUP(A7,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P7/100","v":2.8432012352598731E-2}]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":90000000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C8-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C8-VLOOKUP('Entry Prices'!A8,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C8)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A8, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":382.03166323673349},0,{"$f":"F8*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G8/D8),0,(G8/D8)))","v":0},{"$f":"((IF(H8>0,H8,VLOOKUP(A8,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I8/'User Inputs'!$D$7,(IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I8/'User Inputs'!$D$7,(IF(B8=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I8/'User Inputs'!$D$7,I8/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I8/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I8/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I8/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I8/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I8/'User Inputs'!$D$7, IF(B8=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I8/'User Inputs'!$D$7,IF(B8=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I8/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I8/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A8,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P8/100","v":0}]
["Canonbie",{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C9-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C9-VLOOKUP('Entry Prices'!A9,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C9)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A9, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":389.08718313277149},0,{"$f":"F9*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G9/D9),0,(G9/D9)))","v":0},{"$f":"((IF(H9>0,H9,VLOOKUP(A9,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I9/'User Inputs'!$D$7,(IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I9/'User Inputs'!$D$7,(IF(B9=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I9/'User Inputs'!$D$7,I9/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I9/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I9/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I9/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I9/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I9/'User Inputs'!$D$7, IF(B9=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I9/'User Inputs'!$D$7,IF(B9=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I9/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I9/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A9,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P9/100","v":0}]
["Cheshire",{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":514110000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C10-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C10-VLOOKUP('Entry Prices'!A10,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C10)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A10, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":314.0942752768895},0,{"$f":"F10*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G10/D10),0,(G10/D10)))","v":0},{"$f":"((IF(H10>0,H10,VLOOKUP(A10,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I10/'User Inputs'!$D$7,(IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I10/'User Inputs'!$D$7,(IF(B10=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I10/'User Inputs'!$D$7,I10/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I10/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I10/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I10/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I10/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I10/'User Inputs'!$D$7, IF(B10=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I10/'User Inputs'!$D$7,IF(B10=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I10/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I10/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A10,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P10/100","v":0}]
["Caythorpe",{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":90000000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C11-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C11-VLOOKUP('Entry Prices'!A11,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C11)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A11, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":296.49610366276312},0,{"$f":"F11*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G11/D11),0,(G11/D11)))","v":0},{"$f":"((IF(H11>0,H11,VLOOKUP(A11,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I11/'User Inputs'!$D$7,(IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I11/'User Inputs'!$D$7,(IF(B11=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I11/'User Inputs'!$D$7,I11/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I11/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I11/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I11/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I11/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I11/'User Inputs'!$D$7, IF(B11=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I11/'User Inputs'!$D$7,IF(B11=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I11/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I11/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A11,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P11/100","v":0}]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C12-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C12-VLOOKUP('Entry Prices'!A12,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C12)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A12, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":411.94911524852813},0,{"$f":"F12*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G12/D12),0,(G12/D12)))","v":0},{"$f":"((IF(H12>0,H12,VLOOKUP(A12,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I12/'User Inputs'!$D$7,(IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I12/'User Inputs'!$D$7,(IF(B12=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I12/'User Inputs'!$D$7,I12/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I12/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I12/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I12/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I12/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I12/'User Inputs'!$D$7, IF(B12=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I12/'User Inputs'!$D$7,IF(B12=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I12/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I12/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A12,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P12/100","v":0}]
["Easington",{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":923976213.16438353},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C13-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C13-VLOOKUP('Entry Prices'!A13,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C13)","v":218788450.45400107},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A13, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":293.58169599070823},6.7933090121196762E-2,{"$f":"F13*'Revenue Input'!$B$5","v":1910107898.6857128},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G13/D13),0,(G13/D13)))","v":8.7303872518046894},{"$f":"((IF(H13>0,H13,VLOOKUP(A13,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":8.7303872518046894},null,null,null,{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I13/'User Inputs'!$D$7,(IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I13/'User Inputs'!$D$7,(IF(B13=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I13/'User Inputs'!$D$7,I13/'User Inputs'!$D$7))))))","v":2.3853517081433576E-2},"N/A",{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I13/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I13/'User Inputs'!$D$7))))","v":2.3853517081433576E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I13/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I13/'User Inputs'!$D$7))))","v":2.3853517081433576E-2},{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I13/'User Inputs'!$D$7, IF(B13=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I13/'User Inputs'!$D$7,IF(B13=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I13/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I13/'User Inputs'!$D$7))))","v":2.3853517081433576E-2},{"$f":"(100-(VLOOKUP(A13,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P13/100","v":2.1468165373290219E-2}]
["Fleetwood",{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C14-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C14-VLOOKUP('Entry Prices'!A14,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C14)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A14, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":340.62897061097368},0,{"$f":"F14*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G14/D14),0,(G14/D14)))","v":0},{"$f":"((IF(H14>0,H14,VLOOKUP(A14,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I14/'User Inputs'!$D$7,(IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I14/'User Inputs'!$D$7,(IF(B14=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I14/'User Inputs'!$D$7,I14/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I14/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I14/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I14/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I14/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I14/'User Inputs'!$D$7, IF(B14=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I14/'User Inputs'!$D$7,IF(B14=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I14/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I14/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A14,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P14/100","v":0}]
["Glenmavis",{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C15-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C15-VLOOKUP('Entry Prices'!A15,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C15)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A15, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":512.79832251015864},0,{"$f":"F15*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G15/D15),0,(G15/D15)))","v":0},{"$f":"((IF(H15>0,H15,VLOOKUP(A15,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I15/'User Inputs'!$D$7,(IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I15/'User Inputs'!$D$7,(IF(B15=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I15/'User Inputs'!$D$7,I15/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I15/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I15/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I15/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I15/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I15/'User Inputs'!$D$7, IF(B15=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I15/'User Inputs'!$D$7,IF(B15=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I15/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I15/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A15,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P15/100","v":0}]
["Garton",{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":420000000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C16-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C16-VLOOKUP('Entry Prices'!A16,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C16)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A16, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":281.40481966247529},0,{"$f":"F16*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G16/D16),0,(G16/D16)))","v":0},{"$f":"((IF(H16>0,H16,VLOOKUP(A16,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I16/'User Inputs'!$D$7,(IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I16/'User Inputs'!$D$7,(IF(B16=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I16/'User Inputs'!$D$7,I16/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I16/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I16/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I16/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I16/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I16/'User Inputs'!$D$7, IF(B16=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I16/'User Inputs'!$D$7,IF(B16=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I16/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I16/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A16,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P16/100","v":0}]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":283440000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C17-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C17-VLOOKUP('Entry Prices'!A17,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C17)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A17, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":310.00580015883088},0,{"$f":"F17*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G17/D17),0,(G17/D17)))","v":0},{"$f":"((IF(H17>0,H17,VLOOKUP(A17,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I17/'User Inputs'!$D$7,(IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I17/'User Inputs'!$D$7,(IF(B17=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I17/'User Inputs'!$D$7,I17/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I17/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I17/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I17/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I17/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I17/'User Inputs'!$D$7, IF(B17=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I17/'User Inputs'!$D$7,IF(B17=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I17/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I17/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A17,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P17/100","v":0}]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C18-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C18-VLOOKUP('Entry Prices'!A18,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C18)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A18, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":272.0375461809781},0,{"$f":"F18*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G18/D18),0,(G18/D18)))","v":0},{"$f":"((IF(H18>0,H18,VLOOKUP(A18,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I18/'User Inputs'!$D$7,(IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I18/'User Inputs'!$D$7,(IF(B18=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I18/'User Inputs'!$D$7,I18/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I18/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I18/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I18/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I18/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I18/'User Inputs'!$D$7, IF(B18=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I18/'User Inputs'!$D$7,IF(B18=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I18/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I18/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A18,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P18/100","v":0}]
["Hornsea",{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":108866575.34246576},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C19-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C19-VLOOKUP('Entry Prices'!A19,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C19)","v":57700209.222247176},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A19, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":290.55825756824197},1.7731219782007781E-2,{"$f":"F19*'Revenue Input'!$B$5","v":498557373.12290502},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G19/D19),0,(G19/D19)))","v":8.6404777355760221},{"$f":"((IF(H19>0,H19,VLOOKUP(A19,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":8.6404777355760221},null,null,null,{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I19/'User Inputs'!$D$7,(IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I19/'User Inputs'!$D$7,(IF(B19=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I19/'User Inputs'!$D$7,I19/'User Inputs'!$D$7))))))","v":1.1803931332754128E-2},"N/A",{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I19/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I19/'User Inputs'!$D$7))))","v":1.1803931332754128E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I19/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I19/'User Inputs'!$D$7))))","v":1.1803931332754128E-2},{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I19/'User Inputs'!$D$7, IF(B19=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I19/'User Inputs'!$D$7,IF(B19=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I19/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I19/'User Inputs'!$D$7))))","v":1.1803931332754128E-2},{"$f":"(100-(VLOOKUP(A19,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P19/100","v":1.0623538199478715E-2}]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":5469945.3551912569},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C20-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C20-VLOOKUP('Entry Prices'!A20,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C20)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A20, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":272.0375461809781},0,{"$f":"F20*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G20/D20),0,(G20/D20)))","v":0},{"$f":"((IF(H20>0,H20,VLOOKUP(A20,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I20/'User Inputs'!$D$7,(IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I20/'User Inputs'!$D$7,(IF(B20=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I20/'User Inputs'!$D$7,I20/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I20/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I20/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I20/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I20/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I20/'User Inputs'!$D$7, IF(B20=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I20/'User Inputs'!$D$7,IF(B20=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I20/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I20/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A20,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P20/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":643612054.29589045},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C21-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C21-VLOOKUP('Entry Prices'!A21,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C21)","v":162054.29589045048},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A21, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":374.16908933090821},6.4129293849744039E-5,{"$f":"F21*'Revenue Input'!$B$5","v":1803154.6997346461},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G21/D21),0,(G21/D21)))","v":11.126855291473346},{"$f":"((IF(H21>0,H21,VLOOKUP(A21,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":11.126855291473346},null,null,null,{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I21/'User Inputs'!$D$7,(IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I21/'User Inputs'!$D$7,(IF(B21=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I21/'User Inputs'!$D$7,I21/'User Inputs'!$D$7))))))","v":3.040124396577417E-2},"N/A",{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I21/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I21/'User Inputs'!$D$7))))","v":3.040124396577417E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I21/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I21/'User Inputs'!$D$7))))","v":3.040124396577417E-2},{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I21/'User Inputs'!$D$7, IF(B21=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I21/'User Inputs'!$D$7,IF(B21=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I21/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I21/'User Inputs'!$D$7))))","v":3.040124396577417E-2},{"$f":"(100-(VLOOKUP(A21,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P21/100","v":2.7361119569196752E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":926500000},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C22-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C22-VLOOKUP('Entry Prices'!A22,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C22)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A22, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":556.56220952284616},0,{"$f":"F22*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G22/D22),0,(G22/D22)))","v":0},{"$f":"((IF(H22>0,H22,VLOOKUP(A22,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I22/'User Inputs'!$D$7,(IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I22/'User Inputs'!$D$7,(IF(B22=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I22/'User Inputs'!$D$7,I22/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I22/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I22/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I22/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I22/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I22/'User Inputs'!$D$7, IF(B22=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I22/'User Inputs'!$D$7,IF(B22=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I22/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I22/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A22,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P22/100","v":0}]
["Partington",{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C23-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C23-VLOOKUP('Entry Prices'!A23,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C23)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A23, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":322.71616375640713},0,{"$f":"F23*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G23/D23),0,(G23/D23)))","v":0},{"$f":"((IF(H23>0,H23,VLOOKUP(A23,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I23/'User Inputs'!$D$7,(IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I23/'User Inputs'!$D$7,(IF(B23=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I23/'User Inputs'!$D$7,I23/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I23/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I23/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I23/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I23/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I23/'User Inputs'!$D$7, IF(B23=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I23/'User Inputs'!$D$7,IF(B23=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I23/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I23/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A23,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P23/100","v":0}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":5969.0986767123304},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C24-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C24-VLOOKUP('Entry Prices'!A24,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C24)","v":5969.0986767123304},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A24, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":424.15685826213837},2.6777082372980738E-6,{"$f":"F24*'Revenue Input'!$B$5","v":75290.43129517429},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G24/D24),0,(G24/D24)))","v":12.613366836924678},{"$f":"((IF(H24>0,H24,VLOOKUP(A24,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":12.613366836924678},null,null,null,{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I24/'User Inputs'!$D$7,(IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I24/'User Inputs'!$D$7,(IF(B24=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I24/'User Inputs'!$D$7,I24/'User Inputs'!$D$7))))))","v":3.4462750920559226E-2},"N/A",{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I24/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I24/'User Inputs'!$D$7))))","v":3.4462750920559226E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I24/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I24/'User Inputs'!$D$7))))","v":3.4462750920559226E-2},{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I24/'User Inputs'!$D$7, IF(B24=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I24/'User Inputs'!$D$7,IF(B24=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I24/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I24/'User Inputs'!$D$7))))","v":3.4462750920559226E-2},{"$f":"(100-(VLOOKUP(A24,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P24/100","v":3.1016475828503306E-2}]
["Murrow",{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BIOMETHANE PLANT"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C25-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C25-VLOOKUP('Entry Prices'!A25,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C25)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A25, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":257.03941636569687},{"$f":"(D25*E25)/SUMPRODUCT($D$3:$D$29,$E$3:$E$29)","v":0},{"$f":"F25*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G25/D25),0,(G25/D25)))","v":0},{"$f":"((IF(H25>0,H25,VLOOKUP(A25,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I25/'User Inputs'!$D$7,(IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I25/'User Inputs'!$D$7,(IF(B25=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I25/'User Inputs'!$D$7,I25/'User Inputs'!$D$7))))))","v":0},"N/A",{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I25/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I25/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I25/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I25/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I25/'User Inputs'!$D$7, IF(B25=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I25/'User Inputs'!$D$7,IF(B25=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I25/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I25/'User Inputs'!$D$7))))","v":0},{"$f":"(100-(VLOOKUP(A25,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P25/100","v":0}]
["St Fergus",{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":845897745.45205414},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C26-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C26-VLOOKUP('Entry Prices'!A26,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C26)","v":774493918.0312891},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A26, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":711.63910904755051},0.58291579261897386,{"$f":"F26*'Revenue Input'!$B$5","v":16390128253.605341},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G26/D26),0,(G26/D26)))","v":21.162371804375084},{"$f":"((IF(H26>0,H26,VLOOKUP(A26,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":21.162371804375084},null,null,null,{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I26/'User Inputs'!$D$7,(IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I26/'User Inputs'!$D$7,(IF(B26=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I26/'User Inputs'!$D$7,I26/'User Inputs'!$D$7))))))","v":5.7820687990095855E-2},"N/A",{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I26/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I26/'User Inputs'!$D$7))))","v":5.7820687990095855E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I26/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I26/'User Inputs'!$D$7))))","v":5.7820687990095855E-2},{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I26/'User Inputs'!$D$7, IF(B26=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I26/'User Inputs'!$D$7,IF(B26=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I26/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I26/'User Inputs'!$D$7))))","v":5.7820687990095855E-2},{"$f":"(100-(VLOOKUP(A26,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P26/100","v":5.2038619191086273E-2}]
["Teesside",{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":349329733.97683126},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C27-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C27-VLOOKUP('Entry Prices'!A27,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C27)","v":267759208.43038318},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A27, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":356.12273124026956},0.10084912014465505,{"$f":"F27*'Revenue Input'!$B$5","v":2835624003.2676506},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G27/D27),0,(G27/D27)))","v":10.590201621412795},{"$f":"((IF(H27>0,H27,VLOOKUP(A27,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":10.590201621412795},null,null,null,{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I27/'User Inputs'!$D$7,(IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I27/'User Inputs'!$D$7,(IF(B27=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I27/'User Inputs'!$D$7,I27/'User Inputs'!$D$7))))))","v":2.8934977107685233E-2},"N/A",{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I27/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I27/'User Inputs'!$D$7))))","v":2.8934977107685233E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I27/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I27/'User Inputs'!$D$7))))","v":2.8934977107685233E-2},{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I27/'User Inputs'!$D$7, IF(B27=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I27/'User Inputs'!$D$7,IF(B27=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I27/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I27/'User Inputs'!$D$7))))","v":2.8934977107685233E-2},{"$f":"(100-(VLOOKUP(A27,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P27/100","v":2.6041479396916711E-2}]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":43243983.561643817},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C28-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C28-VLOOKUP('Entry Prices'!A28,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C28)","v":34693983.561643817},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A28, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":285.42459127340624},1.0473059209538761E-2,{"$f":"F28*'Revenue Input'!$B$5","v":294476124.72586751},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G28/D28),0,(G28/D28)))","v":8.4878153067273523},{"$f":"((IF(H28>0,H28,VLOOKUP(A28,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":8.4878153067273523},null,null,null,{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I28/'User Inputs'!$D$7,(IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I28/'User Inputs'!$D$7,(IF(B28=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I28/'User Inputs'!$D$7,I28/'User Inputs'!$D$7))))))","v":2.3190752204173094E-2},"N/A",{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I28/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I28/'User Inputs'!$D$7))))","v":2.3190752204173094E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I28/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I28/'User Inputs'!$D$7))))","v":2.3190752204173094E-2},{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I28/'User Inputs'!$D$7, IF(B28=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I28/'User Inputs'!$D$7,IF(B28=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I28/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I28/'User Inputs'!$D$7))))","v":2.3190752204173094E-2},{"$f":"(100-(VLOOKUP(A28,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P28/100","v":2.0871676983755784E-2}]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"},{"$f":"(VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$C$19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$C$20/100","v":0},{"$f":"IF('User Inputs'!$C$23=\"YES\",IF('Entry Prices'!C29-VLOOKUP('Entry Prices'!A29,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)<0,0,'Entry Prices'!C29-VLOOKUP('Entry Prices'!A29,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)),'Entry Prices'!C29)","v":0},{"$f":"SUMPRODUCT('Exit Prices'!$C$3:$C$234, INDEX('Distance Matrix'!$C$3:$AC$234, 0,MATCH(A29, 'Distance Matrix'!$C$2:$AC$2, 0))) /SUM('Exit Prices'!$C$3:$C$234)","v":416.79505221996038},0,{"$f":"F29*'Revenue Input'!$B$5","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$5/SUM('Entry Prices'!$D$3:$D$29)),IF(ISERR(G29/D29),0,(G29/D29)))","v":0},{"$f":"((IF(H29>0,H29,VLOOKUP(A29,'Nearest Location Prices'!$E$1:$G$28,3,FALSE))))","v":17.349834834105383},null,null,null,{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)*I29/'User Inputs'!$D$7,(IF(B29=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*I29/'User Inputs'!$D$7,(IF(B29=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)*I29/'User Inputs'!$D$7,I29/'User Inputs'!$D$7))))))","v":4.740392031176334E-2},"N/A",{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$26*'Entry Prices'!I29/'User Inputs'!$D$7, IF(B29=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$26*'Entry Prices'!I29/'User Inputs'!$D$7,IF(B29=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$32*'Entry Prices'!I29/'User Inputs'!$D$7, 'User Inputs'!$C$26*'Entry Prices'!I29/'User Inputs'!$D$7))))","v":4.740392031176334E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$27*'Entry Prices'!I29/'User Inputs'!$D$7, IF(B29=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$27*'Entry Prices'!I29/'User Inputs'!$D$7,IF(B29=\"INTERCONNECTION POINT\",((100-'User Inputs'!$C$39)/100)* 'User Inputs'!$C$33*'Entry Prices'!I29/'User Inputs'!$D$7, 'User Inputs'!$C$27*'Entry Prices'!I29/'User Inputs'!$D$7))))","v":4.740392031176334E-2},{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$C$37)/100)* 'User Inputs'!$C$28*'Entry Prices'!I29/'User Inputs'!$D$7, IF(B29=\"LNG IMPORTATION TERMINAL\",((100-'User Inputs'!$C$38)/100)*'User Inputs'!$C$28*'Entry Prices'!I29/'User Inputs'!$D$7,IF(B29=\"INTERCONNECTION POINT\", ((100-'User Inputs'!$C$39)/100)*'User Inputs'!$C$34*'Entry Prices'!I29/'User Inputs'!$D$7, 'User Inputs'!$C$28*'Entry Prices'!I29/'User Inputs'!$D$7))))","v":4.740392031176334E-2},{"$f":"(100-(VLOOKUP(A29,'Entry Interruption Prob''s'!$A:$E,5,FALSE)))*P29/100","v":4.2663528280587004E-2}]

{"sheet":"Exit Prices","index":31,"n_rows":234,"n_cols":17,"rows_kept":234,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Enduring Firm","N/A","N/A","Daily Firm","N/A","Off-peak"]
["Exit Points","Exit Point Type","Forecast Contracted Capacity (CAP_Ex)","Weighted Average Distance (AD_Ex)","Weight of cost for a given exit point  (W_C,Ex)","Part of TS Revenue to be recovered from capacity-based tariffs at an Exit Point (R_Ex) (p)","Reference price at an exit point (T_Ex)\np/kWh/a","Non Zero Reference price at an exit point (T_Ex)\np/kWh/a",null,"EXIT RESERVE PRICES",null,"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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21639348},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A3,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":626.11473251112989},{"$f":"(C3*D3)/SUMPRODUCT($C$3:$C$234,$D$3:$D$234)","v":5.2389717769621771E-3},{"$f":"E3*'Revenue Input'!$B$6","v":176984616.11059681},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F3/C3),0,(F3/C3)))","v":8.178833119676101},{"$f":"((IF(G3>0,G3,VLOOKUP(A3,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.178833119676101},null,null,null,{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H3/'User Inputs'!$D$7,(IF(B3=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H3/'User Inputs'!$D$7,H3/'User Inputs'!$D$7))))","v":2.2346538578350002E-2},"N/A","N/A",{"$f":"(IF(B3=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H3/'User Inputs'!$D$7, IF(B3=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H3/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H3/'User Inputs'!$D$7)))","v":2.2346538578350002E-2},"N/A",{"$f":"(100-(VLOOKUP(A3,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O3/100","v":2.0111884720515002E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":27843799.794520549},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A4,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":441.72364251020366},4.7558386489368618E-3,{"$f":"E4*'Revenue Input'!$B$6","v":160663258.63165775},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F4/C4),0,(F4/C4)))","v":5.7701628304077621},{"$f":"((IF(G4>0,G4,VLOOKUP(A4,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7701628304077621},null,null,null,{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H4/'User Inputs'!$D$7,(IF(B4=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H4/'User Inputs'!$D$7,H4/'User Inputs'!$D$7))))","v":1.5765472214228859E-2},"N/A","N/A",{"$f":"(IF(B4=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H4/'User Inputs'!$D$7, IF(B4=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H4/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H4/'User Inputs'!$D$7)))","v":1.5765472214228859E-2},"N/A",{"$f":"(100-(VLOOKUP(A4,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O4/100","v":1.4188924992805973E-2}]
["Alrewas (EM)",{"$f":"VLOOKUP(A5,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":59229584},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A5,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":339.41298205205493},7.7734730381146377E-3,{"$f":"E5*'Revenue Input'!$B$6","v":262605946.3703666},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F5/C5),0,(F5/C5)))","v":4.4336956067489277},{"$f":"((IF(G5>0,G5,VLOOKUP(A5,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.4336956067489277},null,null,null,{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H5/'User Inputs'!$D$7,(IF(B5=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H5/'User Inputs'!$D$7,H5/'User Inputs'!$D$7))))","v":1.2113922422811278E-2},"N/A","N/A",{"$f":"(IF(B5=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H5/'User Inputs'!$D$7, IF(B5=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H5/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H5/'User Inputs'!$D$7)))","v":1.2113922422811278E-2},"N/A",{"$f":"(100-(VLOOKUP(A5,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O5/100","v":1.090253018053015E-2}]
["Alrewas (WM)",{"$f":"VLOOKUP(A6,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":72462290},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A6,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":339.41298205205493},9.5101741318163544E-3,{"$f":"E6*'Revenue Input'!$B$6","v":321275736.82796675},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F6/C6),0,(F6/C6)))","v":4.4336956067489277},{"$f":"((IF(G6>0,G6,VLOOKUP(A6,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.4336956067489277},null,null,null,{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H6/'User Inputs'!$D$7,(IF(B6=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H6/'User Inputs'!$D$7,H6/'User Inputs'!$D$7))))","v":1.2113922422811278E-2},"N/A","N/A",{"$f":"(IF(B6=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H6/'User Inputs'!$D$7, IF(B6=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H6/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H6/'User Inputs'!$D$7)))","v":1.2113922422811278E-2},"N/A",{"$f":"(100-(VLOOKUP(A6,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O6/100","v":1.090253018053015E-2}]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(A7,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9073.673972602739},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A7,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":672.79220992432488},2.360543943110999E-6,{"$f":"E7*'Revenue Input'!$B$6","v":79744.648639039762},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F7/C7),0,(F7/C7)))","v":8.7885732813216126},{"$f":"((IF(G7>0,G7,VLOOKUP(A7,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.7885732813216126},null,null,null,{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H7/'User Inputs'!$D$7,(IF(B7=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H7/'User Inputs'!$D$7,H7/'User Inputs'!$D$7))))","v":2.4012495304157413E-2},"N/A","N/A",{"$f":"(IF(B7=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H7/'User Inputs'!$D$7, IF(B7=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H7/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H7/'User Inputs'!$D$7)))","v":2.4012495304157413E-2},"N/A",{"$f":"(100-(VLOOKUP(A7,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O7/100","v":2.1611245773741673E-2}]
["Armadale",{"$f":"VLOOKUP(A8,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7519525},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A8,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":522.35715680552732},1.5188186512077779E-3,{"$f":"E8*'Revenue Input'!$B$6","v":51309216.267908834},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F8/C8),0,(F8/C8)))","v":6.8234650816253462},{"$f":"((IF(G8>0,G8,VLOOKUP(A8,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.8234650816253462},null,null,null,{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H8/'User Inputs'!$D$7,(IF(B8=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H8/'User Inputs'!$D$7,H8/'User Inputs'!$D$7))))","v":1.8643347217555589E-2},"N/A","N/A",{"$f":"(IF(B8=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H8/'User Inputs'!$D$7, IF(B8=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H8/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H8/'User Inputs'!$D$7)))","v":1.8643347217555589E-2},"N/A",{"$f":"(100-(VLOOKUP(A8,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O8/100","v":1.6779012495800029E-2}]
["Aspley",{"$f":"VLOOKUP(A9,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50894176},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A9,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":355.12209994691079},6.9886574218069441E-3,{"$f":"E9*'Revenue Input'!$B$6","v":236093054.81774974},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F9/C9),0,(F9/C9)))","v":4.6389012137213843},{"$f":"((IF(G9>0,G9,VLOOKUP(A9,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6389012137213843},null,null,null,{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H9/'User Inputs'!$D$7,(IF(B9=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H9/'User Inputs'!$D$7,H9/'User Inputs'!$D$7))))","v":1.2674593480113072E-2},"N/A","N/A",{"$f":"(IF(B9=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H9/'User Inputs'!$D$7, IF(B9=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H9/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H9/'User Inputs'!$D$7)))","v":1.2674593480113072E-2},"N/A",{"$f":"(100-(VLOOKUP(A9,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O9/100","v":1.1407134132101766E-2}]
["Asselby",{"$f":"VLOOKUP(A10,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3586201},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A10,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":314.59818887177346},4.3625338538596012E-4,{"$f":"E10*'Revenue Input'!$B$6","v":14737651.055691076},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F10/C10),0,(F10/C10)))","v":4.109544070644974},{"$f":"((IF(G10>0,G10,VLOOKUP(A10,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.109544070644974},null,null,null,{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H10/'User Inputs'!$D$7,(IF(B10=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H10/'User Inputs'!$D$7,H10/'User Inputs'!$D$7))))","v":1.1228262488101022E-2},"N/A","N/A",{"$f":"(IF(B10=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H10/'User Inputs'!$D$7, IF(B10=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H10/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H10/'User Inputs'!$D$7)))","v":1.1228262488101022E-2},"N/A",{"$f":"(100-(VLOOKUP(A10,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O10/100","v":1.0105436239290919E-2}]
["Audley (NW)",{"$f":"VLOOKUP(A11,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8037574},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A11,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":362.92976005120175},1.1279647578186182E-3,{"$f":"E11*'Revenue Input'!$B$6","v":38105265.335971609},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F11/C11),0,(F11/C11)))","v":4.7408913853821577},{"$f":"((IF(G11>0,G11,VLOOKUP(A11,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7408913853821577},null,null,null,{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H11/'User Inputs'!$D$7,(IF(B11=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H11/'User Inputs'!$D$7,H11/'User Inputs'!$D$7))))","v":1.295325515131737E-2},"N/A","N/A",{"$f":"(IF(B11=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H11/'User Inputs'!$D$7, IF(B11=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H11/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H11/'User Inputs'!$D$7)))","v":1.295325515131737E-2},"N/A",{"$f":"(100-(VLOOKUP(A11,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O11/100","v":1.1657929636185633E-2}]
["Audley (WM)",{"$f":"VLOOKUP(A12,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13572412},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A12,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":362.92976005120175},1.9047043815204072E-3,{"$f":"E12*'Revenue Input'!$B$6","v":64345331.129657403},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F12/C12),0,(F12/C12)))","v":4.7408913853821559},{"$f":"((IF(G12>0,G12,VLOOKUP(A12,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7408913853821559},null,null,null,{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H12/'User Inputs'!$D$7,(IF(B12=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H12/'User Inputs'!$D$7,H12/'User Inputs'!$D$7))))","v":1.2953255151317365E-2},"N/A","N/A",{"$f":"(IF(B12=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H12/'User Inputs'!$D$7, IF(B12=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H12/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H12/'User Inputs'!$D$7)))","v":1.2953255151317365E-2},"N/A",{"$f":"(100-(VLOOKUP(A12,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O12/100","v":1.1657929636185629E-2}]
["Austrey",{"$f":"VLOOKUP(A13,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":59601211},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A13,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":336.32857902275032},7.7511621319013742E-3,{"$f":"E13*'Revenue Input'!$B$6","v":261852232.21817401},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F13/C13),0,(F13/C13)))","v":4.3934045604907928},{"$f":"((IF(G13>0,G13,VLOOKUP(A13,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.3934045604907928},null,null,null,{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H13/'User Inputs'!$D$7,(IF(B13=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H13/'User Inputs'!$D$7,H13/'User Inputs'!$D$7))))","v":1.2003837596969378E-2},"N/A","N/A",{"$f":"(IF(B13=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H13/'User Inputs'!$D$7, IF(B13=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H13/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H13/'User Inputs'!$D$7)))","v":1.2003837596969378E-2},"N/A",{"$f":"(100-(VLOOKUP(A13,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O13/100","v":1.0803453837272442E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":661.20547945205476},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A14,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":467.14651012324504},1.1943662354463122E-7,{"$f":"E14*'Revenue Input'!$B$6","v":4034.8461239181502},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F14/C14),0,(F14/C14)))","v":6.1022575421816727},{"$f":"((IF(G14>0,G14,VLOOKUP(A14,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.1022575421816727},null,null,null,{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H14/'User Inputs'!$D$7,(IF(B14=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H14/'User Inputs'!$D$7,H14/'User Inputs'!$D$7))))","v":8.336417407352012E-3},"N/A","N/A",{"$f":"(IF(B14=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H14/'User Inputs'!$D$7, IF(B14=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H14/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H14/'User Inputs'!$D$7)))","v":8.336417407352012E-3},"N/A",{"$f":"(100-(VLOOKUP(A14,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O14/100","v":7.502775666616811E-3}]
["Aylesbeare",{"$f":"VLOOKUP(A15,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19128874},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A15,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":557.53535803743114},4.1239157683380578E-3,{"$f":"E15*'Revenue Input'!$B$6","v":139315438.25856677},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F15/C15),0,(F15/C15)))","v":7.282992101812515},{"$f":"((IF(G15>0,G15,VLOOKUP(A15,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.282992101812515},null,null,null,{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H15/'User Inputs'!$D$7,(IF(B15=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H15/'User Inputs'!$D$7,H15/'User Inputs'!$D$7))))","v":1.9898885524077911E-2},"N/A","N/A",{"$f":"(IF(B15=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H15/'User Inputs'!$D$7, IF(B15=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H15/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H15/'User Inputs'!$D$7)))","v":1.9898885524077911E-2},"N/A",{"$f":"(100-(VLOOKUP(A15,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O15/100","v":1.7908996971670119E-2}]
["Bacton",{"$f":"VLOOKUP(A16,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2844268},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A16,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},3.8799457794540877E-4,{"$f":"E16*'Revenue Input'!$B$6","v":13107356.625326015},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F16/C16),0,(F16/C16)))","v":4.6083409247391645},{"$f":"((IF(G16>0,G16,VLOOKUP(A16,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6083409247391645},null,null,null,{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H16/'User Inputs'!$D$7,(IF(B16=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H16/'User Inputs'!$D$7,H16/'User Inputs'!$D$7))))","v":1.2591095422784603E-2},"N/A","N/A",{"$f":"(IF(B16=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H16/'User Inputs'!$D$7, IF(B16=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H16/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H16/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},"N/A",{"$f":"(100-(VLOOKUP(A16,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O16/100","v":1.1331985880506141E-2}]
["Bacton (Baird)",{"$f":"VLOOKUP(A17,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A17,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},0,{"$f":"E17*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F17/C17),0,(F17/C17)))","v":0},{"$f":"((IF(G17>0,G17,VLOOKUP(A17,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H17/'User Inputs'!$D$7,(IF(B17=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H17/'User Inputs'!$D$7,H17/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B17=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H17/'User Inputs'!$D$7, IF(B17=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H17/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H17/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A17,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O17/100","v":0}]
["Bacton (BBL)",{"$f":"VLOOKUP(A18,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A18,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},0,{"$f":"E18*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F18/C18),0,(F18/C18)))","v":0},{"$f":"((IF(G18>0,G18,VLOOKUP(A18,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H18/'User Inputs'!$D$7,(IF(B18=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H18/'User Inputs'!$D$7,H18/'User Inputs'!$D$7))))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H18/'User Inputs'!D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$31*'Exit Prices'!H18/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H18/'User Inputs'!$D$7)))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$32*'Exit Prices'!H18/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H18/'User Inputs'!$D$7)))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H18/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H18/'User Inputs'!$D$7)))","v":0},{"$f":"(IF(B18=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$28*'Exit Prices'!H18/'User Inputs'!$D$7, IF(B18=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$34*'Exit Prices'!H18/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!H18/'User Inputs'!$D$7)))","v":0},{"$f":"(100-(VLOOKUP(A18,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O18/100","v":0}]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(A19,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20000000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A19,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},2.7282561133156842E-3,{"$f":"E19*'Revenue Input'!$B$6","v":92166818.494783282},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F19/C19),0,(F19/C19)))","v":4.6083409247391645},{"$f":"((IF(G19>0,G19,VLOOKUP(A19,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6083409247391645},null,null,null,{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H19/'User Inputs'!$D$7,(IF(B19=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H19/'User Inputs'!$D$7,H19/'User Inputs'!$D$7))))","v":1.2591095422784603E-2},"N/A","N/A",{"$f":"(IF(B19=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H19/'User Inputs'!$D$7, IF(B19=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H19/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H19/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},"N/A",{"$f":"(100-(VLOOKUP(A19,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O19/100","v":1.1331985880506141E-2}]
["Bacton (IUK)",{"$f":"VLOOKUP(A20,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":185430316.28493154},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A20,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},2.529506969992127E-2,{"$f":"E20*'Revenue Input'!$B$6","v":854526115.22317719},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F20/C20),0,(F20/C20)))","v":4.6083409247391645},{"$f":"((IF(G20>0,G20,VLOOKUP(A20,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6083409247391645},null,null,null,{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H20/'User Inputs'!$D$7,(IF(B20=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H20/'User Inputs'!$D$7,H20/'User Inputs'!$D$7))))","v":1.2591095422784603E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H20/'User Inputs'!D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$31*'Exit Prices'!H20/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H20/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$32*'Exit Prices'!H20/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H20/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H20/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H20/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},{"$f":"(IF(B20=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$28*'Exit Prices'!H20/'User Inputs'!$D$7, IF(B20=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$34*'Exit Prices'!H20/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!H20/'User Inputs'!$D$7)))","v":1.2591095422784603E-2},{"$f":"(100-(VLOOKUP(A20,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O20/100","v":1.1331985880506141E-2}]
["Baldersby",{"$f":"VLOOKUP(A21,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1126642},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A21,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":351.30441451028963},1.530444232942392E-4,{"$f":"E21*'Revenue Input'!$B$6","v":5170195.5379314413},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F21/C21),0,(F21/C21)))","v":4.5890314207454024},{"$f":"((IF(G21>0,G21,VLOOKUP(A21,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.5890314207454024},null,null,null,{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H21/'User Inputs'!$D$7,(IF(B21=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H21/'User Inputs'!$D$7,H21/'User Inputs'!$D$7))))","v":1.2538337215151373E-2},"N/A","N/A",{"$f":"(IF(B21=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H21/'User Inputs'!$D$7, IF(B21=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H21/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H21/'User Inputs'!$D$7)))","v":1.2538337215151373E-2},"N/A",{"$f":"(100-(VLOOKUP(A21,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O21/100","v":1.1284503493636236E-2}]
["Balgray",{"$f":"VLOOKUP(A22,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15057981},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A22,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":599.70656765123135},3.491833398672759E-3,{"$f":"E22*'Revenue Input'!$B$6","v":117962229.97494502},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F22/C22),0,(F22/C22)))","v":7.8338676330475527},{"$f":"((IF(G22>0,G22,VLOOKUP(A22,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.8338676330475527},null,null,null,{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H22/'User Inputs'!$D$7,(IF(B22=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H22/'User Inputs'!$D$7,H22/'User Inputs'!$D$7))))","v":2.1404009926359435E-2},"N/A","N/A",{"$f":"(IF(B22=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H22/'User Inputs'!$D$7, IF(B22=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H22/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H22/'User Inputs'!$D$7)))","v":2.1404009926359435E-2},"N/A",{"$f":"(100-(VLOOKUP(A22,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O22/100","v":1.9263608933723492E-2}]
["Barking (Horndon)",{"$f":"VLOOKUP(A23,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A23,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":416.27688473271235},0,{"$f":"E23*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F23/C23),0,(F23/C23)))","v":0},{"$f":"((IF(G23>0,G23,VLOOKUP(A23,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H23/'User Inputs'!$D$7,(IF(B23=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H23/'User Inputs'!$D$7,H23/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B23=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H23/'User Inputs'!$D$7, IF(B23=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H23/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H23/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A23,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O23/100","v":0}]
["Barrow (Bains)",{"$f":"VLOOKUP(A24,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A24,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":428.7786465516831},0,{"$f":"E24*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F24/C24),0,(F24/C24)))","v":0},{"$f":"((IF(G24>0,G24,VLOOKUP(A24,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H24/'User Inputs'!$D$7,(IF(B24=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H24/'User Inputs'!$D$7,H24/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B24=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H24/'User Inputs'!$D$7, IF(B24=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H24/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H24/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A24,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O24/100","v":0}]
["Barrow (Black Start)",{"$f":"VLOOKUP(A25,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1001369.8630136986},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A25,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":428.7786465516831},1.6602581877430352E-4,{"$f":"E25*'Revenue Input'!$B$6","v":5608737.1818704419},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F25/C25),0,(F25/C25)))","v":5.6010644907871718},{"$f":"((IF(G25>0,G25,VLOOKUP(A25,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6010644907871718},null,null,null,{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H25/'User Inputs'!$D$7,(IF(B25=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H25/'User Inputs'!$D$7,H25/'User Inputs'!$D$7))))","v":1.5303454892861125E-2},"N/A","N/A",{"$f":"(IF(B25=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H25/'User Inputs'!$D$7, IF(B25=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H25/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H25/'User Inputs'!$D$7)))","v":1.5303454892861125E-2},"N/A",{"$f":"(100-(VLOOKUP(A25,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O25/100","v":1.3773109403575012E-2}]
["Barrow (Gateway)",{"$f":"VLOOKUP(A26,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A26,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":428.7786465516831},0,{"$f":"E26*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F26/C26),0,(F26/C26)))","v":0},{"$f":"((IF(G26>0,G26,VLOOKUP(A26,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H26/'User Inputs'!$D$7,(IF(B26=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H26/'User Inputs'!$D$7,H26/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B26=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H26/'User Inputs'!$D$7, IF(B26=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H26/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H26/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A26,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O26/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10181399.89041096},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A27,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":477.52220947142348},1.8799618467933456E-3,{"$f":"E27*'Revenue Input'!$B$6","v":63509470.927178651},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F27/C27),0,(F27/C27)))","v":6.2377935854374114},{"$f":"((IF(G27>0,G27,VLOOKUP(A27,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.2377935854374114},null,null,null,{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H27/'User Inputs'!$D$7,(IF(B27=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H27/'User Inputs'!$D$7,H27/'User Inputs'!$D$7))))","v":8.5215759363899066E-3},"N/A","N/A",{"$f":"(IF(B27=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H27/'User Inputs'!$D$7, IF(B27=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H27/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H27/'User Inputs'!$D$7)))","v":8.5215759363899066E-3},"N/A",{"$f":"(100-(VLOOKUP(A27,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O27/100","v":7.6694183427509152E-3}]
["Bathgate",{"$f":"VLOOKUP(A28,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21081766},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A28,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":516.52715680552728},4.2106400122298463E-3,{"$f":"E28*'Revenue Input'!$B$6","v":142245184.33587241},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F28/C28),0,(F28/C28)))","v":6.7473087565753467},{"$f":"((IF(G28>0,G28,VLOOKUP(A28,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.7473087565753467},null,null,null,{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H28/'User Inputs'!$D$7,(IF(B28=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H28/'User Inputs'!$D$7,H28/'User Inputs'!$D$7))))","v":1.8435269826708598E-2},"N/A","N/A",{"$f":"(IF(B28=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H28/'User Inputs'!$D$7, IF(B28=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H28/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H28/'User Inputs'!$D$7)))","v":1.8435269826708598E-2},"N/A",{"$f":"(100-(VLOOKUP(A28,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O28/100","v":1.6591742844037739E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":33644543},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A29,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":377.98004814919352},4.9173540011757735E-3,{"$f":"E29*'Revenue Input'!$B$6","v":166119621.79392448},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F29/C29),0,(F29/C29)))","v":4.9374908077641146},{"$f":"((IF(G29>0,G29,VLOOKUP(A29,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9374908077641146},null,null,null,{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H29/'User Inputs'!$D$7,(IF(B29=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H29/'User Inputs'!$D$7,H29/'User Inputs'!$D$7))))","v":1.3490412043071352E-2},"N/A","N/A",{"$f":"(IF(B29=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H29/'User Inputs'!$D$7, IF(B29=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H29/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H29/'User Inputs'!$D$7)))","v":1.3490412043071352E-2},"N/A",{"$f":"(100-(VLOOKUP(A29,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O29/100","v":1.2141370838764216E-2}]
["Bishop Auckland",{"$f":"VLOOKUP(A30,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":56287977},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A30,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":375.64656151220885},8.1760402907255069E-3,{"$f":"E30*'Revenue Input'!$B$6","v":276205601.74078465},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F30/C30),0,(F30/C30)))","v":4.9070088580512436},{"$f":"((IF(G30>0,G30,VLOOKUP(A30,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9070088580512436},null,null,null,{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H30/'User Inputs'!$D$7,(IF(B30=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H30/'User Inputs'!$D$7,H30/'User Inputs'!$D$7))))","v":1.3407128027462415E-2},"N/A","N/A",{"$f":"(IF(B30=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H30/'User Inputs'!$D$7, IF(B30=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H30/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H30/'User Inputs'!$D$7)))","v":1.3407128027462415E-2},"N/A",{"$f":"(100-(VLOOKUP(A30,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O30/100","v":1.2066415224716173E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":781914.3561643837},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A31,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":375.64656151220885},1.1357600007363376E-4,{"$f":"E31*'Revenue Input'!$B$6","v":3836860.6719360659},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F31/C31),0,(F31/C31)))","v":4.9070088580512436},{"$f":"((IF(G31>0,G31,VLOOKUP(A31,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9070088580512436},null,null,null,{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H31/'User Inputs'!$D$7,(IF(B31=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H31/'User Inputs'!$D$7,H31/'User Inputs'!$D$7))))","v":1.3407128027462415E-2},"N/A","N/A",{"$f":"(IF(B31=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H31/'User Inputs'!$D$7, IF(B31=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H31/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H31/'User Inputs'!$D$7)))","v":1.3407128027462415E-2},"N/A",{"$f":"(100-(VLOOKUP(A31,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O31/100","v":1.2066415224716173E-2}]
["Blaby",{"$f":"VLOOKUP(A32,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9867513},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A32,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":332.06155903094407},1.2669931724881029E-3,{"$f":"E32*'Revenue Input'!$B$6","v":42801967.598607458},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F32/C32),0,(F32/C32)))","v":4.3376651845918479},{"$f":"((IF(G32>0,G32,VLOOKUP(A32,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.3376651845918479},null,null,null,{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H32/'User Inputs'!$D$7,(IF(B32=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H32/'User Inputs'!$D$7,H32/'User Inputs'!$D$7))))","v":1.1851544220196306E-2},"N/A","N/A",{"$f":"(IF(B32=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H32/'User Inputs'!$D$7, IF(B32=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H32/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H32/'User Inputs'!$D$7)))","v":1.1851544220196306E-2},"N/A",{"$f":"(100-(VLOOKUP(A32,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O32/100","v":1.0666389798176676E-2}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(A33,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A33, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":27290000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A33,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":530.82259081141501},5.6014555986647219E-3,{"$f":"E33*'Revenue Input'!$B$6","v":189230160.2290892},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F33/C33),0,(F33/C33)))","v":6.934047644891506},{"$f":"((IF(G33>0,G33,VLOOKUP(A33,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.934047644891506},null,null,null,{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H33/'User Inputs'!$D$7,(IF(B33=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H33/'User Inputs'!$D$7,H33/'User Inputs'!$D$7))))","v":1.8945485368556027E-2},"N/A","N/A",{"$f":"(IF(B33=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H33/'User Inputs'!$D$7, IF(B33=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H33/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H33/'User Inputs'!$D$7)))","v":1.8945485368556027E-2},"N/A",{"$f":"(100-(VLOOKUP(A33,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O33/100","v":1.7050936831700426E-2}]
["Blackrod",{"$f":"VLOOKUP(A34,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":123939267},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A34,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":444.36717239821468},2.1296040107914263E-2,{"$f":"E34*'Revenue Input'!$B$6","v":719429621.61948848},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F34/C34),0,(F34/C34)))","v":5.8046948237921114},{"$f":"((IF(G34>0,G34,VLOOKUP(A34,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.8046948237921114},null,null,null,{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H34/'User Inputs'!$D$7,(IF(B34=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H34/'User Inputs'!$D$7,H34/'User Inputs'!$D$7))))","v":1.5859821922929267E-2},"N/A","N/A",{"$f":"(IF(B34=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H34/'User Inputs'!$D$7, IF(B34=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H34/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H34/'User Inputs'!$D$7)))","v":1.5859821922929267E-2},"N/A",{"$f":"(100-(VLOOKUP(A34,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O34/100","v":1.427383973063634E-2}]
["Blyborough",{"$f":"VLOOKUP(A35,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":55825856},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A35,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.9844191947671},6.756255643502693E-3,{"$f":"E35*'Revenue Input'!$B$6","v":228241983.79318926},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F35/C35),0,(F35/C35)))","v":4.0884636644566497},{"$f":"((IF(G35>0,G35,VLOOKUP(A35,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0884636644566497},null,null,null,{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H35/'User Inputs'!$D$7,(IF(B35=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H35/'User Inputs'!$D$7,H35/'User Inputs'!$D$7))))","v":1.1170665749881556E-2},"N/A","N/A",{"$f":"(IF(B35=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H35/'User Inputs'!$D$7, IF(B35=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H35/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H35/'User Inputs'!$D$7)))","v":1.1170665749881556E-2},"N/A",{"$f":"(100-(VLOOKUP(A35,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O35/100","v":1.00535991748934E-2}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(A36,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1600000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A36,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.9844191947671},1.9363803449076194E-4,{"$f":"E36*'Revenue Input'!$B$6","v":6541541.8631306402},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F36/C36),0,(F36/C36)))","v":4.0884636644566505},{"$f":"((IF(G36>0,G36,VLOOKUP(A36,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0884636644566505},null,null,null,{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H36/'User Inputs'!$D$7,(IF(B36=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H36/'User Inputs'!$D$7,H36/'User Inputs'!$D$7))))","v":1.1170665749881559E-2},"N/A","N/A",{"$f":"(IF(B36=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H36/'User Inputs'!$D$7, IF(B36=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H36/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H36/'User Inputs'!$D$7)))","v":1.1170665749881559E-2},"N/A",{"$f":"(100-(VLOOKUP(A36,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O36/100","v":1.0053599174893403E-2}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(A37,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":12767838.630136991},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A37,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.9844191947671},1.5452119856468433E-3,{"$f":"E37*'Revenue Input'!$B$6","v":52200844.312961064},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F37/C37),0,(F37/C37)))","v":4.0884636644566505},{"$f":"((IF(G37>0,G37,VLOOKUP(A37,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0884636644566505},null,null,null,{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H37/'User Inputs'!$D$7,(IF(B37=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H37/'User Inputs'!$D$7,H37/'User Inputs'!$D$7))))","v":1.1170665749881559E-2},"N/A","N/A",{"$f":"(IF(B37=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H37/'User Inputs'!$D$7, IF(B37=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H37/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H37/'User Inputs'!$D$7)))","v":1.1170665749881559E-2},"N/A",{"$f":"(100-(VLOOKUP(A37,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O37/100","v":1.0053599174893403E-2}]
["Braishfield A",{"$f":"VLOOKUP(A38,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":84161130},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A38,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":493.9007701955486},1.6073084434495868E-2,{"$f":"E38*'Revenue Input'!$B$6","v":542986066.62889016},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F38/C38),0,(F38/C38)))","v":6.4517440132860644},{"$f":"((IF(G38>0,G38,VLOOKUP(A38,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.4517440132860644},null,null,null,{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H38/'User Inputs'!$D$7,(IF(B38=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H38/'User Inputs'!$D$7,H38/'User Inputs'!$D$7))))","v":1.7627715883295259E-2},"N/A","N/A",{"$f":"(IF(B38=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H38/'User Inputs'!$D$7, IF(B38=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H38/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H38/'User Inputs'!$D$7)))","v":1.7627715883295259E-2},"N/A",{"$f":"(100-(VLOOKUP(A38,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O38/100","v":1.5864944294965731E-2}]
["Braishfield B",{"$f":"VLOOKUP(A39,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":64947171},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A39,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":493.9007701955486},1.240360441054726E-2,{"$f":"E39*'Revenue Input'!$B$6","v":419022521.67911625},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F39/C39),0,(F39/C39)))","v":6.4517440132860635},{"$f":"((IF(G39>0,G39,VLOOKUP(A39,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.4517440132860635},null,null,null,{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H39/'User Inputs'!$D$7,(IF(B39=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H39/'User Inputs'!$D$7,H39/'User Inputs'!$D$7))))","v":1.7627715883295255E-2},"N/A","N/A",{"$f":"(IF(B39=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H39/'User Inputs'!$D$7, IF(B39=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H39/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H39/'User Inputs'!$D$7)))","v":1.7627715883295255E-2},"N/A",{"$f":"(100-(VLOOKUP(A39,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O39/100","v":1.5864944294965731E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50816.986301369856},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A40,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.98895037361484},7.4666851462408141E-6,{"$f":"E40*'Revenue Input'!$B$6","v":252241.93992363749},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F40/C40),0,(F40/C40)))","v":4.963732765019123},{"$f":"((IF(G40>0,G40,VLOOKUP(A40,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.963732765019123},null,null,null,{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H40/'User Inputs'!$D$7,(IF(B40=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H40/'User Inputs'!$D$7,H40/'User Inputs'!$D$7))))","v":1.356211137983367E-2},"N/A","N/A",{"$f":"(IF(B40=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H40/'User Inputs'!$D$7, IF(B40=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H40/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H40/'User Inputs'!$D$7)))","v":1.356211137983367E-2},"N/A",{"$f":"(100-(VLOOKUP(A40,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O40/100","v":1.2205900241850302E-2}]
["Brisley",{"$f":"VLOOKUP(A41,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2077837},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A41,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":332.3186647928614},2.6700179097599174E-4,{"$f":"E41*'Revenue Input'!$B$6","v":9019939.6920837555},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F41/C41),0,(F41/C41)))","v":4.3410237146050221},{"$f":"((IF(G41>0,G41,VLOOKUP(A41,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.3410237146050221},null,null,null,{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H41/'User Inputs'!$D$7,(IF(B41=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H41/'User Inputs'!$D$7,H41/'User Inputs'!$D$7))))","v":1.1860720531707711E-2},"N/A","N/A",{"$f":"(IF(B41=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H41/'User Inputs'!$D$7, IF(B41=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H41/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H41/'User Inputs'!$D$7)))","v":1.1860720531707711E-2},"N/A",{"$f":"(100-(VLOOKUP(A41,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O41/100","v":1.0674648478536939E-2}]
["Broxburn",{"$f":"VLOOKUP(A42,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":56250554},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A42,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":533.73139530608569},1.1609072371077543E-2,{"$f":"E42*'Revenue Input'!$B$6","v":392181386.81912738},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F42/C42),0,(F42/C42)))","v":6.9720448765558363},{"$f":"((IF(G42>0,G42,VLOOKUP(A42,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.9720448765558363},null,null,null,{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H42/'User Inputs'!$D$7,(IF(B42=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H42/'User Inputs'!$D$7,H42/'User Inputs'!$D$7))))","v":1.9049302941409389E-2},"N/A","N/A",{"$f":"(IF(B42=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H42/'User Inputs'!$D$7, IF(B42=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H42/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H42/'User Inputs'!$D$7)))","v":1.9049302941409389E-2},"N/A",{"$f":"(100-(VLOOKUP(A42,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O42/100","v":1.7144372647268449E-2}]
["Burley Bank",{"$f":"VLOOKUP(A43,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13868151},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A43,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":339.27125862972025},1.8193388622560803E-3,{"$f":"E43*'Revenue Input'!$B$6","v":61461485.921230026},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F43/C43),0,(F43/C43)))","v":4.4318442971402625},{"$f":"((IF(G43>0,G43,VLOOKUP(A43,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.4318442971402625},null,null,null,{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H43/'User Inputs'!$D$7,(IF(B43=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H43/'User Inputs'!$D$7,H43/'User Inputs'!$D$7))))","v":1.2108864199836783E-2},"N/A","N/A",{"$f":"(IF(B43=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H43/'User Inputs'!$D$7, IF(B43=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H43/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H43/'User Inputs'!$D$7)))","v":1.2108864199836783E-2},"N/A",{"$f":"(100-(VLOOKUP(A43,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O43/100","v":1.0897977779853105E-2}]
["Burnhervie",{"$f":"VLOOKUP(A44,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":22372861},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A44,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":642.99568069956888},5.5625963278943509E-3,{"$f":"E44*'Revenue Input'!$B$6","v":187917403.94552323},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F44/C44),0,(F44/C44)))","v":8.3993461518186354},{"$f":"((IF(G44>0,G44,VLOOKUP(A44,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.3993461518186354},null,null,null,{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H44/'User Inputs'!$D$7,(IF(B44=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H44/'User Inputs'!$D$7,H44/'User Inputs'!$D$7))))","v":2.2949033201690262E-2},"N/A","N/A",{"$f":"(IF(B44=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H44/'User Inputs'!$D$7, IF(B44=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H44/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H44/'User Inputs'!$D$7)))","v":2.2949033201690262E-2},"N/A",{"$f":"(100-(VLOOKUP(A44,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O44/100","v":2.0654129881521235E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":12329187.432240436},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A45,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":417.10435879198752},1.9885071091607829E-3,{"$f":"E45*'Revenue Input'!$B$6","v":67176381.612821683},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F45/C45),0,(F45/C45)))","v":5.4485652020471003},{"$f":"((IF(G45>0,G45,VLOOKUP(A45,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.4485652020471003},null,null,null,{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H45/'User Inputs'!$D$7,(IF(B45=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H45/'User Inputs'!$D$7,H45/'User Inputs'!$D$7))))","v":1.4886790169527596E-2},"N/A","N/A",{"$f":"(IF(B45=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H45/'User Inputs'!$D$7, IF(B45=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H45/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H45/'User Inputs'!$D$7)))","v":1.4886790169527596E-2},"N/A",{"$f":"(100-(VLOOKUP(A45,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O45/100","v":1.3398111152574837E-2}]
["Caldecott",{"$f":"VLOOKUP(A46,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8977861},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A46,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":306.77799677187886},1.0649888211046318E-3,{"$f":"E46*'Revenue Input'!$B$6","v":35977792.148858353},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F46/C46),0,(F46/C46)))","v":4.0073901955998599},{"$f":"((IF(G46>0,G46,VLOOKUP(A46,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0073901955998599},null,null,null,{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H46/'User Inputs'!$D$7,(IF(B46=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H46/'User Inputs'!$D$7,H46/'User Inputs'!$D$7))))","v":1.0949153539890328E-2},"N/A","N/A",{"$f":"(IF(B46=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H46/'User Inputs'!$D$7, IF(B46=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H46/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H46/'User Inputs'!$D$7)))","v":1.0949153539890328E-2},"N/A",{"$f":"(100-(VLOOKUP(A46,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O46/100","v":9.8542381859012956E-3}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":663937.09589041106},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A47,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":306.77799677187886},7.8758802908617299E-5,{"$f":"E47*'Revenue Input'!$B$6","v":2660655.0085662771},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F47/C47),0,(F47/C47)))","v":4.0073901955998599},{"$f":"((IF(G47>0,G47,VLOOKUP(A47,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0073901955998599},null,null,null,{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H47/'User Inputs'!$D$7,(IF(B47=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H47/'User Inputs'!$D$7,H47/'User Inputs'!$D$7))))","v":1.0949153539890328E-2},"N/A","N/A",{"$f":"(IF(B47=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H47/'User Inputs'!$D$7, IF(B47=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H47/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H47/'User Inputs'!$D$7)))","v":1.0949153539890328E-2},"N/A",{"$f":"(100-(VLOOKUP(A47,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O47/100","v":9.8542381859012956E-3}]
["Cambridge",{"$f":"VLOOKUP(A48,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A48, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A48,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":353.44834681431399},0,{"$f":"E48*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F48/C48),0,(F48/C48)))","v":0},{"$f":"((IF(G48>0,G48,VLOOKUP(A48,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H48/'User Inputs'!$D$7,(IF(B48=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H48/'User Inputs'!$D$7,H48/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B48=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H48/'User Inputs'!$D$7, IF(B48=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H48/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H48/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A48,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O48/100","v":0}]
["Careston",{"$f":"VLOOKUP(A49,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4112924},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A49,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":622.57980515398287},9.9013332653664042E-4,{"$f":"E49*'Revenue Input'!$B$6","v":33448999.948040877},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F49/C49),0,(F49/C49)))","v":8.1326569486917037},{"$f":"((IF(G49>0,G49,VLOOKUP(A49,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.1326569486917037},null,null,null,{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H49/'User Inputs'!$D$7,(IF(B49=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H49/'User Inputs'!$D$7,H49/'User Inputs'!$D$7))))","v":2.222037417675329E-2},"N/A","N/A",{"$f":"(IF(B49=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H49/'User Inputs'!$D$7, IF(B49=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H49/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H49/'User Inputs'!$D$7)))","v":2.222037417675329E-2},"N/A",{"$f":"(100-(VLOOKUP(A49,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O49/100","v":1.9998336759077962E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":26438120.575342473},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A50,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":381.34020666158932},3.8984425744604499E-3,{"$f":"E50*'Revenue Input'!$B$6","v":131698430.88373457},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F50/C50),0,(F50/C50)))","v":4.9813840022563172},{"$f":"((IF(G50>0,G50,VLOOKUP(A50,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9813840022563172},null,null,null,{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H50/'User Inputs'!$D$7,(IF(B50=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H50/'User Inputs'!$D$7,H50/'User Inputs'!$D$7))))","v":1.3610338803979008E-2},"N/A","N/A",{"$f":"(IF(B50=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H50/'User Inputs'!$D$7, IF(B50=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H50/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H50/'User Inputs'!$D$7)))","v":1.3610338803979008E-2},"N/A",{"$f":"(100-(VLOOKUP(A50,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O50/100","v":1.2249304923581108E-2}]
["Caythorpe",{"$f":"VLOOKUP(A51,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A51,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":324.56138919658787},0,{"$f":"E51*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F51/C51),0,(F51/C51)))","v":0},{"$f":"((IF(G51>0,G51,VLOOKUP(A51,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H51/'User Inputs'!$D$7,(IF(B51=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H51/'User Inputs'!$D$7,H51/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B51=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H51/'User Inputs'!$D$7, IF(B51=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H51/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H51/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A51,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O51/100","v":0}]
["Centrax Industrial",{"$f":"VLOOKUP(A52,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A52, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":85000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A52,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":593.24535803743106},1.9498501632121853E-5,{"$f":"E52*'Revenue Input'!$B$6","v":658704.60330938431},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F52/C52),0,(F52/C52)))","v":7.7494659212868742},{"$f":"((IF(G52>0,G52,VLOOKUP(A52,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.7494659212868742},null,null,null,{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H52/'User Inputs'!$D$7,(IF(B52=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H52/'User Inputs'!$D$7,H52/'User Inputs'!$D$7))))","v":2.1173404156521514E-2},"N/A","N/A",{"$f":"(IF(B52=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H52/'User Inputs'!$D$7, IF(B52=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H52/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H52/'User Inputs'!$D$7)))","v":2.1173404156521514E-2},"N/A",{"$f":"(100-(VLOOKUP(A52,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O52/100","v":1.9056063740869364E-2}]
["Cirencester",{"$f":"VLOOKUP(A53,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7417140},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A53,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":411.49871704330013},1.1801927074986994E-3,{"$f":"E53*'Revenue Input'!$B$6","v":39869646.595863149},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F53/C53),0,(F53/C53)))","v":5.3753396316994353},{"$f":"((IF(G53>0,G53,VLOOKUP(A53,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3753396316994353},null,null,null,{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H53/'User Inputs'!$D$7,(IF(B53=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H53/'User Inputs'!$D$7,H53/'User Inputs'!$D$7))))","v":1.4686720305189714E-2},"N/A","N/A",{"$f":"(IF(B53=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H53/'User Inputs'!$D$7, IF(B53=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H53/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H53/'User Inputs'!$D$7)))","v":1.4686720305189714E-2},"N/A",{"$f":"(100-(VLOOKUP(A53,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O53/100","v":1.3218048274670742E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A54,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":531.67636259668507},0,{"$f":"E54*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F54/C54),0,(F54/C54)))","v":0},{"$f":"((IF(G54>0,G54,VLOOKUP(A54,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H54/'User Inputs'!$D$7,(IF(B54=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H54/'User Inputs'!$D$7,H54/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B54=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H54/'User Inputs'!$D$7, IF(B54=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H54/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H54/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A54,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O54/100","v":0}]
["Coffinswell",{"$f":"VLOOKUP(A55,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A55, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5150000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A55,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":596.13535803743116},1.1871349069201838E-3,{"$f":"E55*'Revenue Input'!$B$6","v":40104170.191691153},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F55/C55),0,(F55/C55)))","v":7.7872175129497387},{"$f":"((IF(G55>0,G55,VLOOKUP(A55,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.7872175129497387},null,null,null,{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H55/'User Inputs'!$D$7,(IF(B55=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H55/'User Inputs'!$D$7,H55/'User Inputs'!$D$7))))","v":2.1276550581829888E-2},"N/A","N/A",{"$f":"(IF(B55=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H55/'User Inputs'!$D$7, IF(B55=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H55/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H55/'User Inputs'!$D$7)))","v":2.1276550581829888E-2},"N/A",{"$f":"(100-(VLOOKUP(A55,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O55/100","v":1.9148895523646899E-2}]
["Coldstream",{"$f":"VLOOKUP(A56,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A56, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2848927},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A56,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":492.31138927162175},5.4233691817065141E-4,{"$f":"E56*'Revenue Input'!$B$6","v":18321398.807132732},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F56/C56),0,(F56/C56)))","v":6.4309821933425226},{"$f":"((IF(G56>0,G56,VLOOKUP(A56,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.4309821933425226},null,null,null,{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H56/'User Inputs'!$D$7,(IF(B56=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H56/'User Inputs'!$D$7,H56/'User Inputs'!$D$7))))","v":1.757098959929651E-2},"N/A","N/A",{"$f":"(IF(B56=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H56/'User Inputs'!$D$7, IF(B56=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H56/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H56/'User Inputs'!$D$7)))","v":1.757098959929651E-2},"N/A",{"$f":"(100-(VLOOKUP(A56,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O56/100","v":1.5813890639366859E-2}]
["Corbridge",{"$f":"VLOOKUP(A57,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":57846},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A57,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":423.44166866628314},9.4714155306920639E-6,{"$f":"E57*'Revenue Input'!$B$6","v":319966.38139850419},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F57/C57),0,(F57/C57)))","v":5.5313484320178441},{"$f":"((IF(G57>0,G57,VLOOKUP(A57,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.5313484320178441},null,null,null,{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H57/'User Inputs'!$D$7,(IF(B57=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H57/'User Inputs'!$D$7,H57/'User Inputs'!$D$7))))","v":1.5112973857972252E-2},"N/A","N/A",{"$f":"(IF(B57=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H57/'User Inputs'!$D$7, IF(B57=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H57/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H57/'User Inputs'!$D$7)))","v":1.5112973857972252E-2},"N/A",{"$f":"(100-(VLOOKUP(A57,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O57/100","v":1.3601676472175027E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A58,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":419.50430038811589},0,{"$f":"E58*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F58/C58),0,(F58/C58)))","v":0},{"$f":"((IF(G58>0,G58,VLOOKUP(A58,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H58/'User Inputs'!$D$7,(IF(B58=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H58/'User Inputs'!$D$7,H58/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B58=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H58/'User Inputs'!$D$7, IF(B58=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H58/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H58/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A58,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O58/100","v":0}]
["Cowpen Bewley",{"$f":"VLOOKUP(A59,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":38498554},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A59,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":374.95004814919349},5.5816910743771188E-3,{"$f":"E59*'Revenue Input'!$B$6","v":188562468.76355541},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F59/C59),0,(F59/C59)))","v":4.8979104192732903},{"$f":"((IF(G59>0,G59,VLOOKUP(A59,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8979104192732903},null,null,null,{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H59/'User Inputs'!$D$7,(IF(B59=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H59/'User Inputs'!$D$7,H59/'User Inputs'!$D$7))))","v":1.338226890511828E-2},"N/A","N/A",{"$f":"(IF(B59=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H59/'User Inputs'!$D$7, IF(B59=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H59/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H59/'User Inputs'!$D$7)))","v":1.338226890511828E-2},"N/A",{"$f":"(100-(VLOOKUP(A59,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O59/100","v":1.2044042014606451E-2}]
["Crawley Down",{"$f":"VLOOKUP(A60,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A60, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A60,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":483.44415482606598},0,{"$f":"E60*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F60/C60),0,(F60/C60)))","v":0},{"$f":"((IF(G60>0,G60,VLOOKUP(A60,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H60/'User Inputs'!$D$7,(IF(B60=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H60/'User Inputs'!$D$7,H60/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B60=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H60/'User Inputs'!$D$7, IF(B60=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H60/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H60/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A60,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O60/100","v":0}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(A61,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A61, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A61,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":352.78261619885222},0,{"$f":"E61*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F61/C61),0,(F61/C61)))","v":0},{"$f":"((IF(G61>0,G61,VLOOKUP(A61,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H61/'User Inputs'!$D$7,(IF(B61=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H61/'User Inputs'!$D$7,H61/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B61=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H61/'User Inputs'!$D$7, IF(B61=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H61/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H61/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A61,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O61/100","v":0}]
["Deeside",{"$f":"VLOOKUP(A62,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4448282.1643835614},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A62,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":417.13705912411388},7.1749531141630145E-4,{"$f":"E62*'Revenue Input'!$B$6","v":24238655.533624567},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F62/C62),0,(F62/C62)))","v":5.4489923610732856},{"$f":"((IF(G62>0,G62,VLOOKUP(A62,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.4489923610732856},null,null,null,{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H62/'User Inputs'!$D$7,(IF(B62=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H62/'User Inputs'!$D$7,H62/'User Inputs'!$D$7))))","v":1.4887957270692037E-2},"N/A","N/A",{"$f":"(IF(B62=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H62/'User Inputs'!$D$7, IF(B62=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H62/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H62/'User Inputs'!$D$7)))","v":1.4887957270692037E-2},"N/A",{"$f":"(100-(VLOOKUP(A62,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O62/100","v":1.3399161543622832E-2}]
["Didcot",{"$f":"VLOOKUP(A63,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":33674184.273972601},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A63,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":439.01093958961934},5.7163707897597204E-3,{"$f":"E63*'Revenue Input'!$B$6","v":193112261.87939},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F63/C63),0,(F63/C63)))","v":5.7347272411480521},{"$f":"((IF(G63>0,G63,VLOOKUP(A63,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7347272411480521},null,null,null,{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H63/'User Inputs'!$D$7,(IF(B63=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H63/'User Inputs'!$D$7,H63/'User Inputs'!$D$7))))","v":1.5668653664338939E-2},"N/A","N/A",{"$f":"(IF(B63=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H63/'User Inputs'!$D$7, IF(B63=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H63/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H63/'User Inputs'!$D$7)))","v":1.5668653664338939E-2},"N/A",{"$f":"(100-(VLOOKUP(A63,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O63/100","v":1.4101788297905045E-2}]
["Dowlais",{"$f":"VLOOKUP(A64,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":91369207},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A64,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":446.4237001718754},1.5772301240119885E-2,{"$f":"E64*'Revenue Input'!$B$6","v":532824912.78888607},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F64/C64),0,(F64/C64)))","v":5.8315589057141111},{"$f":"((IF(G64>0,G64,VLOOKUP(A64,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.8315589057141111},null,null,null,{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H64/'User Inputs'!$D$7,(IF(B64=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H64/'User Inputs'!$D$7,H64/'User Inputs'!$D$7))))","v":1.5933221053863692E-2},"N/A","N/A",{"$f":"(IF(B64=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H64/'User Inputs'!$D$7, IF(B64=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H64/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H64/'User Inputs'!$D$7)))","v":1.5933221053863692E-2},"N/A",{"$f":"(100-(VLOOKUP(A64,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O64/100","v":1.4339898948477323E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A65,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":338.40198085072336},0,{"$f":"E65*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F65/C65),0,(F65/C65)))","v":0},{"$f":"((IF(G65>0,G65,VLOOKUP(A65,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H65/'User Inputs'!$D$7,(IF(B65=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H65/'User Inputs'!$D$7,H65/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B65=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H65/'User Inputs'!$D$7, IF(B65=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H65/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H65/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A65,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O65/100","v":0}]
["Drointon",{"$f":"VLOOKUP(A66,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":54670979},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A66,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":346.12260610929036},7.3170290748214564E-3,{"$f":"E66*'Revenue Input'!$B$6","v":247186210.76982754},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F66/C66),0,(F66/C66)))","v":4.5213423152679875},{"$f":"((IF(G66>0,G66,VLOOKUP(A66,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.5213423152679875},null,null,null,{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H66/'User Inputs'!$D$7,(IF(B66=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H66/'User Inputs'!$D$7,H66/'User Inputs'!$D$7))))","v":1.2353394304010895E-2},"N/A","N/A",{"$f":"(IF(B66=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H66/'User Inputs'!$D$7, IF(B66=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H66/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H66/'User Inputs'!$D$7)))","v":1.2353394304010895E-2},"N/A",{"$f":"(100-(VLOOKUP(A66,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O66/100","v":1.1118054873609807E-2}]
["Drum",{"$f":"VLOOKUP(A67,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":66956781},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A67,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":545.88502561986706},{"$f":"(C67*D67)/SUMPRODUCT($C$3:$C$234,$D$3:$D$234)","v":1.4133304386274055E-2},{"$f":"E67*'Revenue Input'!$B$6","v":477455798.13551766},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F67/C67),0,(F67/C67)))","v":7.1308057377417482},{"$f":"((IF(G67>0,G67,VLOOKUP(A67,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.1308057377417482},null,null,null,{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H67/'User Inputs'!$D$7,(IF(B67=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H67/'User Inputs'!$D$7,H67/'User Inputs'!$D$7))))","v":1.9483075786179641E-2},"N/A","N/A",{"$f":"(IF(B67=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H67/'User Inputs'!$D$7, IF(B67=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H67/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H67/'User Inputs'!$D$7)))","v":1.9483075786179641E-2},"N/A",{"$f":"(100-(VLOOKUP(A67,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O67/100","v":1.7534768207561679E-2}]
["Dyffryn Clydach",{"$f":"VLOOKUP(A68,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A68, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40231974},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A68,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":477.37458790098981},7.426404544168928E-3,{"$f":"E68*'Revenue Input'!$B$6","v":250881167.77255514},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F68/C68),0,(F68/C68)))","v":6.2358652292963583},{"$f":"((IF(G68>0,G68,VLOOKUP(A68,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.2358652292963583},null,null,null,{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H68/'User Inputs'!$D$7,(IF(B68=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H68/'User Inputs'!$D$7,H68/'User Inputs'!$D$7))))","v":1.7037883140153986E-2},"N/A","N/A",{"$f":"(IF(B68=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H68/'User Inputs'!$D$7, IF(B68=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H68/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H68/'User Inputs'!$D$7)))","v":1.7037883140153986E-2},"N/A",{"$f":"(100-(VLOOKUP(A68,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O68/100","v":1.5334094826138588E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":23931},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A69,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":452.10434923051884},4.1835743969121451E-6,{"$f":"E69*'Revenue Input'!$B$6","v":141330.84508368082},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F69/C69),0,(F69/C69)))","v":5.9057642841369278},{"$f":"((IF(G69>0,G69,VLOOKUP(A69,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.9057642841369278},null,null,null,{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H69/'User Inputs'!$D$7,(IF(B69=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H69/'User Inputs'!$D$7,H69/'User Inputs'!$D$7))))","v":8.0679839947225794E-3},"N/A","N/A",{"$f":"(IF(B69=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H69/'User Inputs'!$D$7, IF(B69=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H69/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H69/'User Inputs'!$D$7)))","v":8.0679839947225794E-3},"N/A",{"$f":"(100-(VLOOKUP(A69,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O69/100","v":7.2611855952503211E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1457215},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A70,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":317.81723407892252},1.7908080648375567E-4,{"$f":"E70*'Revenue Input'!$B$6","v":6049764.9419828877},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F70/C70),0,(F70/C70)))","v":4.151593925387048},{"$f":"((IF(G70>0,G70,VLOOKUP(A70,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.151593925387048},null,null,null,{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H70/'User Inputs'!$D$7,(IF(B70=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H70/'User Inputs'!$D$7,H70/'User Inputs'!$D$7))))","v":1.1343152801603956E-2},"N/A","N/A",{"$f":"(IF(B70=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H70/'User Inputs'!$D$7, IF(B70=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H70/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H70/'User Inputs'!$D$7)))","v":1.1343152801603956E-2},"N/A",{"$f":"(100-(VLOOKUP(A70,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O70/100","v":1.0208837521443559E-2}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(A71,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16099880.273972608},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A71,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":317.81723407892252},1.978554670213334E-3,{"$f":"E71*'Revenue Input'!$B$6","v":66840165.144883439},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F71/C71),0,(F71/C71)))","v":4.151593925387048},{"$f":"((IF(G71>0,G71,VLOOKUP(A71,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.151593925387048},null,null,null,{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H71/'User Inputs'!$D$7,(IF(B71=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H71/'User Inputs'!$D$7,H71/'User Inputs'!$D$7))))","v":1.1343152801603956E-2},"N/A","N/A",{"$f":"(IF(B71=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H71/'User Inputs'!$D$7, IF(B71=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H71/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H71/'User Inputs'!$D$7)))","v":1.1343152801603956E-2},"N/A",{"$f":"(100-(VLOOKUP(A71,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O71/100","v":1.0208837521443559E-2}]
["Easton Grey",{"$f":"VLOOKUP(A72,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":27391725},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A72,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":418.59642117537311},4.4336648281989872E-3,{"$f":"E72*'Revenue Input'!$B$6","v":149779479.82702368},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F72/C72),0,(F72/C72)))","v":5.4680557660031885},{"$f":"((IF(G72>0,G72,VLOOKUP(A72,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.4680557660031885},null,null,null,{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H72/'User Inputs'!$D$7,(IF(B72=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H72/'User Inputs'!$D$7,H72/'User Inputs'!$D$7))))","v":1.4940043076511445E-2},"N/A","N/A",{"$f":"(IF(B72=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H72/'User Inputs'!$D$7, IF(B72=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H72/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H72/'User Inputs'!$D$7)))","v":1.4940043076511445E-2},"N/A",{"$f":"(100-(VLOOKUP(A72,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O72/100","v":1.3446038768860301E-2}]
["Ecclestone",{"$f":"VLOOKUP(A73,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16370887},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A73,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":404.25698903799002},2.5590437606158385E-3,{"$f":"E73*'Revenue Input'!$B$6","v":86450432.807147741},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F73/C73),0,(F73/C73)))","v":5.2807421373776355},{"$f":"((IF(G73>0,G73,VLOOKUP(A73,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2807421373776355},null,null,null,{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H73/'User Inputs'!$D$7,(IF(B73=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H73/'User Inputs'!$D$7,H73/'User Inputs'!$D$7))))","v":1.4428257205949823E-2},"N/A","N/A",{"$f":"(IF(B73=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H73/'User Inputs'!$D$7, IF(B73=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H73/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H73/'User Inputs'!$D$7)))","v":1.4428257205949823E-2},"N/A",{"$f":"(100-(VLOOKUP(A73,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O73/100","v":1.2985431485354842E-2}]
["Elton",{"$f":"VLOOKUP(A74,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":52818145},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A74,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":361.65142828809218},7.3862039250821255E-3,{"$f":"E74*'Revenue Input'!$B$6","v":249523097.63219419},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F74/C74),0,(F74/C74)))","v":4.7241927491432003},{"$f":"((IF(G74>0,G74,VLOOKUP(A74,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7241927491432003},null,null,null,{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H74/'User Inputs'!$D$7,(IF(B74=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H74/'User Inputs'!$D$7,H74/'User Inputs'!$D$7))))","v":1.2907630462139892E-2},"N/A","N/A",{"$f":"(IF(B74=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H74/'User Inputs'!$D$7, IF(B74=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H74/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H74/'User Inputs'!$D$7)))","v":1.2907630462139892E-2},"N/A",{"$f":"(100-(VLOOKUP(A74,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O74/100","v":1.1616867415925903E-2}]
["Enron Billingham",{"$f":"VLOOKUP(A75,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A75,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":378.10004814919358},0,{"$f":"E75*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F75/C75),0,(F75/C75)))","v":0},{"$f":"((IF(G75>0,G75,VLOOKUP(A75,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H75/'User Inputs'!$D$7,(IF(B75=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H75/'User Inputs'!$D$7,H75/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B75=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H75/'User Inputs'!$D$7, IF(B75=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H75/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H75/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A75,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O75/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9323287.6712328773},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A76,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":403.32945739241245},1.4540421346334743E-3,{"$f":"E76*'Revenue Input'!$B$6","v":49120915.31746307},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F76/C76),0,(F76/C76)))","v":5.2686259450114665},{"$f":"((IF(G76>0,G76,VLOOKUP(A76,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2686259450114665},null,null,null,{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H76/'User Inputs'!$D$7,(IF(B76=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H76/'User Inputs'!$D$7,H76/'User Inputs'!$D$7))))","v":1.4395152855222587E-2},"N/A","N/A",{"$f":"(IF(B76=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H76/'User Inputs'!$D$7, IF(B76=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H76/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H76/'User Inputs'!$D$7)))","v":1.4395152855222587E-2},"N/A",{"$f":"(100-(VLOOKUP(A76,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O76/100","v":1.2955637569700329E-2}]
["Evesham",{"$f":"VLOOKUP(A77,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6441859},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A77,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":362.58607182697051},9.0317164983833216E-4,{"$f":"E77*'Revenue Input'!$B$6","v":30511232.839910295},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F77/C77),0,(F77/C77)))","v":4.7364018429944359},{"$f":"((IF(G77>0,G77,VLOOKUP(A77,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7364018429944359},null,null,null,{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H77/'User Inputs'!$D$7,(IF(B77=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H77/'User Inputs'!$D$7,H77/'User Inputs'!$D$7))))","v":1.29409886420613E-2},"N/A","N/A",{"$f":"(IF(B77=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H77/'User Inputs'!$D$7, IF(B77=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H77/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H77/'User Inputs'!$D$7)))","v":1.29409886420613E-2},"N/A",{"$f":"(100-(VLOOKUP(A77,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O77/100","v":1.164688977785517E-2}]
["Farningham",{"$f":"VLOOKUP(A78,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":89921069},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A78,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":441.09917707114346},1.5337185614504466E-2,{"$f":"E78*'Revenue Input'!$B$6","v":518125697.89677596},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F78/C78),0,(F78/C78)))","v":5.7620055417354523},{"$f":"((IF(G78>0,G78,VLOOKUP(A78,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7620055417354523},null,null,null,{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H78/'User Inputs'!$D$7,(IF(B78=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H78/'User Inputs'!$D$7,H78/'User Inputs'!$D$7))))","v":1.5743184540260798E-2},"N/A","N/A",{"$f":"(IF(B78=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H78/'User Inputs'!$D$7, IF(B78=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H78/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H78/'User Inputs'!$D$7)))","v":1.5743184540260798E-2},"N/A",{"$f":"(100-(VLOOKUP(A78,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O78/100","v":1.4168866086234719E-2}]
["Farningham B",{"$f":"VLOOKUP(A79,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":94634400},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A79,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":441.09917707114346},1.6141104353611074E-2,{"$f":"E79*'Revenue Input'!$B$6","v":545283937.23880959},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F79/C79),0,(F79/C79)))","v":5.7620055417354532},{"$f":"((IF(G79>0,G79,VLOOKUP(A79,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7620055417354532},null,null,null,{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H79/'User Inputs'!$D$7,(IF(B79=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H79/'User Inputs'!$D$7,H79/'User Inputs'!$D$7))))","v":1.5743184540260802E-2},"N/A","N/A",{"$f":"(IF(B79=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H79/'User Inputs'!$D$7, IF(B79=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H79/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H79/'User Inputs'!$D$7)))","v":1.5743184540260802E-2},"N/A",{"$f":"(100-(VLOOKUP(A79,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O79/100","v":1.4168866086234721E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A80,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":381.33917208780554},0,{"$f":"E80*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F80/C80),0,(F80/C80)))","v":0},{"$f":"((IF(G80>0,G80,VLOOKUP(A80,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H80/'User Inputs'!$D$7,(IF(B80=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H80/'User Inputs'!$D$7,H80/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B80=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H80/'User Inputs'!$D$7, IF(B80=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H80/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H80/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A80,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O80/100","v":0}]
["Fiddington",{"$f":"VLOOKUP(A81,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21293234},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A81,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":375.50510742197525},3.0917576208449476E-3,{"$f":"E81*'Revenue Input'!$B$6","v":104446742.40057576},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F81/C81),0,(F81/C81)))","v":4.9051610666832364},{"$f":"((IF(G81>0,G81,VLOOKUP(A81,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9051610666832364},null,null,null,{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H81/'User Inputs'!$D$7,(IF(B81=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H81/'User Inputs'!$D$7,H81/'User Inputs'!$D$7))))","v":1.3402079417167312E-2},"N/A","N/A",{"$f":"(IF(B81=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H81/'User Inputs'!$D$7, IF(B81=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H81/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H81/'User Inputs'!$D$7)))","v":1.3402079417167312E-2},"N/A",{"$f":"(100-(VLOOKUP(A81,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O81/100","v":1.206187147545058E-2}]
["Ganstead",{"$f":"VLOOKUP(A82,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":16610330},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A82,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":307.80277607639266},1.9769639859903835E-3,{"$f":"E82*'Revenue Input'!$B$6","v":66786428.142941557},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F82/C82),0,(F82/C82)))","v":4.0207767180388085},{"$f":"((IF(G82>0,G82,VLOOKUP(A82,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0207767180388085},null,null,null,{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H82/'User Inputs'!$D$7,(IF(B82=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H82/'User Inputs'!$D$7,H82/'User Inputs'!$D$7))))","v":1.0985728737810953E-2},"N/A","N/A",{"$f":"(IF(B82=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H82/'User Inputs'!$D$7, IF(B82=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H82/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H82/'User Inputs'!$D$7)))","v":1.0985728737810953E-2},"N/A",{"$f":"(100-(VLOOKUP(A82,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O82/100","v":9.887155864029858E-3}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":325510000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A83,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.04161496159094},3.9275779824579422E-2,{"$f":"E83*'Revenue Input'!$B$6","v":1326826925.3262091},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F83/C83),0,(F83/C83)))","v":4.0761479688065165},{"$f":"((IF(G83>0,G83,VLOOKUP(A83,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0761479688065165},null,null,null,{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H83/'User Inputs'!$D$7,(IF(B83=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H83/'User Inputs'!$D$7,H83/'User Inputs'!$D$7))))","v":5.5685081541072632E-3},"N/A","N/A",{"$f":"(IF(B83=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H83/'User Inputs'!$D$7, IF(B83=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H83/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H83/'User Inputs'!$D$7)))","v":5.5685081541072632E-3},"N/A",{"$f":"(100-(VLOOKUP(A83,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O83/100","v":5.0116573386965371E-3}]
["Gilwern",{"$f":"VLOOKUP(A84,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":75404154},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A84,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":434.60428519502045},1.2671768804267442E-2,{"$f":"E84*'Revenue Input'!$B$6","v":428081736.78804314},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F84/C84),0,(F84/C84)))","v":5.6771638441569561},{"$f":"((IF(G84>0,G84,VLOOKUP(A84,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6771638441569561},null,null,null,{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H84/'User Inputs'!$D$7,(IF(B84=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H84/'User Inputs'!$D$7,H84/'User Inputs'!$D$7))))","v":1.5511376623379661E-2},"N/A","N/A",{"$f":"(IF(B84=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H84/'User Inputs'!$D$7, IF(B84=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H84/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H84/'User Inputs'!$D$7)))","v":1.5511376623379661E-2},"N/A",{"$f":"(100-(VLOOKUP(A84,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O84/100","v":1.3960238961041696E-2}]
["Glenmavis",{"$f":"VLOOKUP(A85,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":128262344},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A85,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":534.84715680552733},2.6526309263660397E-2,{"$f":"E85*'Revenue Input'!$B$6","v":896120243.00351501},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F85/C85),0,(F85/C85)))","v":6.9866198843482463},{"$f":"((IF(G85>0,G85,VLOOKUP(A85,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.9866198843482463},null,null,null,{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H85/'User Inputs'!$D$7,(IF(B85=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H85/'User Inputs'!$D$7,H85/'User Inputs'!$D$7))))","v":1.9089125367071712E-2},"N/A","N/A",{"$f":"(IF(B85=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H85/'User Inputs'!$D$7, IF(B85=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H85/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H85/'User Inputs'!$D$7)))","v":1.9089125367071712E-2},"N/A",{"$f":"(100-(VLOOKUP(A85,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O85/100","v":1.7180212830364541E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":128720},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A86,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":534.84715680552733},2.6620958435145758E-5,{"$f":"E86*'Revenue Input'!$B$6","v":899317.71151330636},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F86/C86),0,(F86/C86)))","v":6.9866198843482472},{"$f":"((IF(G86>0,G86,VLOOKUP(A86,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.9866198843482472},null,null,null,{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H86/'User Inputs'!$D$7,(IF(B86=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H86/'User Inputs'!$D$7,H86/'User Inputs'!$D$7))))","v":9.5445626835358576E-3},"N/A","N/A",{"$f":"(IF(B86=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H86/'User Inputs'!$D$7, IF(B86=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H86/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H86/'User Inputs'!$D$7)))","v":9.5445626835358576E-3},"N/A",{"$f":"(100-(VLOOKUP(A86,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O86/100","v":8.5901064151822706E-3}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(A87,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1700000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A87,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":315.52875594525869},2.074129322522847E-4,{"$f":"E87*'Revenue Input'!$B$6","v":7006889.8543159394},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F87/C87),0,(F87/C87)))","v":4.1216999143034938},{"$f":"((IF(G87>0,G87,VLOOKUP(A87,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1216999143034938},null,null,null,{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H87/'User Inputs'!$D$7,(IF(B87=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H87/'User Inputs'!$D$7,H87/'User Inputs'!$D$7))))","v":1.1261475175692606E-2},"N/A","N/A",{"$f":"(IF(B87=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H87/'User Inputs'!$D$7, IF(B87=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H87/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H87/'User Inputs'!$D$7)))","v":1.1261475175692606E-2},"N/A",{"$f":"(100-(VLOOKUP(A87,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O87/100","v":1.0135327658123345E-2}]
["Gosberton",{"$f":"VLOOKUP(A88,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":12321120},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A88,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":302.06711725097045},1.4391352241314892E-3,{"$f":"E88*'Revenue Input'!$B$6","v":48617325.310700588},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F88/C88),0,(F88/C88)))","v":3.945852756137477},{"$f":"((IF(G88>0,G88,VLOOKUP(A88,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.945852756137477},null,null,null,{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H88/'User Inputs'!$D$7,(IF(B88=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H88/'User Inputs'!$D$7,H88/'User Inputs'!$D$7))))","v":1.0781018459392014E-2},"N/A","N/A",{"$f":"(IF(B88=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H88/'User Inputs'!$D$7, IF(B88=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H88/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H88/'User Inputs'!$D$7)))","v":1.0781018459392014E-2},"N/A",{"$f":"(100-(VLOOKUP(A88,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O88/100","v":9.7029166134528118E-3}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(A89,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A89, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":43320000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A89,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":537.91247434726495},9.010482105988182E-3,{"$f":"E89*'Revenue Input'!$B$6","v":304394981.38018566},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F89/C89),0,(F89/C89)))","v":7.02666162004122},{"$f":"((IF(G89>0,G89,VLOOKUP(A89,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.02666162004122},null,null,null,{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H89/'User Inputs'!$D$7,(IF(B89=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H89/'User Inputs'!$D$7,H89/'User Inputs'!$D$7))))","v":1.9198529016506066E-2},"N/A","N/A",{"$f":"(IF(B89=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H89/'User Inputs'!$D$7, IF(B89=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H89/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H89/'User Inputs'!$D$7)))","v":1.9198529016506066E-2},"N/A",{"$f":"(100-(VLOOKUP(A89,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O89/100","v":1.7278676114855462E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":48815174.448087424},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A90,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":442.16775367273556},8.3462209509525525E-3,{"$f":"E90*'Revenue Input'!$B$6","v":281954699.10225135},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F90/C90),0,(F90/C90)))","v":5.7759641810170423},{"$f":"((IF(G90>0,G90,VLOOKUP(A90,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7759641810170423},null,null,null,{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H90/'User Inputs'!$D$7,(IF(B90=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H90/'User Inputs'!$D$7,H90/'User Inputs'!$D$7))))","v":1.5781322898953669E-2},"N/A","N/A",{"$f":"(IF(B90=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H90/'User Inputs'!$D$7, IF(B90=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H90/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H90/'User Inputs'!$D$7)))","v":1.5781322898953669E-2},"N/A",{"$f":"(100-(VLOOKUP(A90,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O90/100","v":1.4203190609058303E-2}]
["Great Wilbraham",{"$f":"VLOOKUP(A91,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":23677521},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A91,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":363.20794061358725},3.3253665962501289E-3,{"$f":"E91*'Revenue Input'!$B$6","v":112338595.342767},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F91/C91),0,(F91/C91)))","v":4.7445252120256596},{"$f":"((IF(G91>0,G91,VLOOKUP(A91,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7445252120256596},null,null,null,{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H91/'User Inputs'!$D$7,(IF(B91=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H91/'User Inputs'!$D$7,H91/'User Inputs'!$D$7))))","v":1.296318363941437E-2},"N/A","N/A",{"$f":"(IF(B91=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H91/'User Inputs'!$D$7, IF(B91=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H91/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H91/'User Inputs'!$D$7)))","v":1.296318363941437E-2},"N/A",{"$f":"(100-(VLOOKUP(A91,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O91/100","v":1.1666865275472933E-2}]
["Guyzance",{"$f":"VLOOKUP(A92,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1806988},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A92,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":450.11138228687383},3.1450186751085169E-4,{"$f":"E92*'Revenue Input'!$B$6","v":10624602.432912804},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F92/C92),0,(F92/C92)))","v":5.8797304868171807},{"$f":"((IF(G92>0,G92,VLOOKUP(A92,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.8797304868171807},null,null,null,{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H92/'User Inputs'!$D$7,(IF(B92=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H92/'User Inputs'!$D$7,H92/'User Inputs'!$D$7))))","v":1.6064837395675356E-2},"N/A","N/A",{"$f":"(IF(B92=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H92/'User Inputs'!$D$7, IF(B92=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H92/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H92/'User Inputs'!$D$7)))","v":1.6064837395675356E-2},"N/A",{"$f":"(100-(VLOOKUP(A92,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O92/100","v":1.4458353656107821E-2}]
["Hardwick",{"$f":"VLOOKUP(A93,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":103540577},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A93,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":389.33155331286036},1.5587560355098503E-2,{"$f":"E93*'Revenue Input'!$B$6","v":526583937.26784593},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F93/C93),0,(F93/C93)))","v":5.0857736408774885},{"$f":"((IF(G93>0,G93,VLOOKUP(A93,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.0857736408774885},null,null,null,{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H93/'User Inputs'!$D$7,(IF(B93=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H93/'User Inputs'!$D$7,H93/'User Inputs'!$D$7))))","v":1.3895556395840133E-2},"N/A","N/A",{"$f":"(IF(B93=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H93/'User Inputs'!$D$7, IF(B93=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H93/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H93/'User Inputs'!$D$7)))","v":1.3895556395840133E-2},"N/A",{"$f":"(100-(VLOOKUP(A93,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O93/100","v":1.250600075625612E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A94,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":415.72826050182323},0,{"$f":"E94*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F94/C94),0,(F94/C94)))","v":0},{"$f":"((IF(G94>0,G94,VLOOKUP(A94,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H94/'User Inputs'!$D$7,(IF(B94=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H94/'User Inputs'!$D$7,H94/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B94=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H94/'User Inputs'!$D$7, IF(B94=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H94/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H94/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A94,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O94/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":30210000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A95,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":318.23833919180612},3.7175018160166091E-3,{"$f":"E95*'Revenue Input'!$B$6","v":125585832.45120162},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F95/C95),0,(F95/C95)))","v":4.1570947517776107},{"$f":"((IF(G95>0,G95,VLOOKUP(A95,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1570947517776107},null,null,null,{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H95/'User Inputs'!$D$7,(IF(B95=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H95/'User Inputs'!$D$7,H95/'User Inputs'!$D$7))))","v":5.6790911909530197E-3},"N/A","N/A",{"$f":"(IF(B95=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H95/'User Inputs'!$D$7, IF(B95=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H95/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H95/'User Inputs'!$D$7)))","v":5.6790911909530197E-3},"N/A",{"$f":"(100-(VLOOKUP(A95,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O95/100","v":5.1111820718577174E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A96,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":318.23833919180612},0,{"$f":"E96*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F96/C96),0,(F96/C96)))","v":0},{"$f":"((IF(G96>0,G96,VLOOKUP(A96,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H96/'User Inputs'!$D$7,(IF(B96=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H96/'User Inputs'!$D$7,H96/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B96=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H96/'User Inputs'!$D$7, IF(B96=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H96/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H96/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A96,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O96/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4588175.3424657527},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A97,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":368.1725100471694},6.5318970288761778E-4,{"$f":"E97*'Revenue Input'!$B$6","v":22066262.949023407},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F97/C97),0,(F97/C97)))","v":4.8093765608279204},{"$f":"((IF(G97>0,G97,VLOOKUP(A97,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8093765608279204},null,null,null,{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H97/'User Inputs'!$D$7,(IF(B97=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H97/'User Inputs'!$D$7,H97/'User Inputs'!$D$7))))","v":6.5701865585080883E-3},"N/A","N/A",{"$f":"(IF(B97=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H97/'User Inputs'!$D$7, IF(B97=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H97/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H97/'User Inputs'!$D$7)))","v":6.5701865585080883E-3},"N/A",{"$f":"(100-(VLOOKUP(A97,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O97/100","v":5.9131679026572792E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":684999.23287671234},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A98,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":368.1725100471694},9.7519037962600619E-5,{"$f":"E98*'Revenue Input'!$B$6","v":3294419.2547823666},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F98/C98),0,(F98/C98)))","v":4.8093765608279204},{"$f":"((IF(G98>0,G98,VLOOKUP(A98,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8093765608279204},null,null,null,{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H98/'User Inputs'!$D$7,(IF(B98=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H98/'User Inputs'!$D$7,H98/'User Inputs'!$D$7))))","v":6.5701865585080883E-3},"N/A","N/A",{"$f":"(IF(B98=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H98/'User Inputs'!$D$7, IF(B98=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H98/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H98/'User Inputs'!$D$7)))","v":6.5701865585080883E-3},"N/A",{"$f":"(100-(VLOOKUP(A98,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O98/100","v":5.9131679026572792E-3}]
["Holford",{"$f":"VLOOKUP(A99,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":41731254.821917832},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A99,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":372.20682760610822},6.006116389372396E-3,{"$f":"E99*'Revenue Input'!$B$6","v":202900540.17145577},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F99/C99),0,(F99/C99)))","v":4.862076183361963},{"$f":"((IF(G99>0,G99,VLOOKUP(A99,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.862076183361963},null,null,null,{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H99/'User Inputs'!$D$7,(IF(B99=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H99/'User Inputs'!$D$7,H99/'User Inputs'!$D$7))))","v":6.6421805783633374E-3},"N/A","N/A",{"$f":"(IF(B99=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H99/'User Inputs'!$D$7, IF(B99=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H99/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H99/'User Inputs'!$D$7)))","v":6.6421805783633374E-3},"N/A",{"$f":"(100-(VLOOKUP(A99,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O99/100","v":5.9779625205270033E-3}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(A100,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":555000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A100,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":368.83552484097697},7.915415042204691E-5,{"$f":"E100*'Revenue Input'!$B$6","v":2674010.7644041511},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F100/C100),0,(F100/C100)))","v":4.8180374133408126},{"$f":"((IF(G100>0,G100,VLOOKUP(A100,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8180374133408126},null,null,null,{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H100/'User Inputs'!$D$7,(IF(B100=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H100/'User Inputs'!$D$7,H100/'User Inputs'!$D$7))))","v":1.3164036648472165E-2},"N/A","N/A",{"$f":"(IF(B100=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H100/'User Inputs'!$D$7, IF(B100=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H100/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H100/'User Inputs'!$D$7)))","v":1.3164036648472165E-2},"N/A",{"$f":"(100-(VLOOKUP(A100,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O100/100","v":1.1847632983624949E-2}]
["Holmes Chapel",{"$f":"VLOOKUP(A101,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":21678773},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A101,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":373.56420867463765},3.1314675976408025E-3,{"$f":"E101*'Revenue Input'!$B$6","v":105788237.50652005},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F101/C101),0,(F101/C101)))","v":4.8798074275938053},{"$f":"((IF(G101>0,G101,VLOOKUP(A101,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8798074275938053},null,null,null,{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H101/'User Inputs'!$D$7,(IF(B101=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H101/'User Inputs'!$D$7,H101/'User Inputs'!$D$7))))","v":1.3332807179218047E-2},"N/A","N/A",{"$f":"(IF(B101=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H101/'User Inputs'!$D$7, IF(B101=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H101/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H101/'User Inputs'!$D$7)))","v":1.3332807179218047E-2},"N/A",{"$f":"(100-(VLOOKUP(A101,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O101/100","v":1.1999526461296241E-2}]
["Horndon",{"$f":"VLOOKUP(A102,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":33307669},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A102,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":416.27688473271235},5.3613542085562136E-3,{"$f":"E102*'Revenue Input'!$B$6","v":181118978.46192661},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F102/C102),0,(F102/C102)))","v":5.4377560453698095},{"$f":"((IF(G102>0,G102,VLOOKUP(A102,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.4377560453698095},null,null,null,{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H102/'User Inputs'!$D$7,(IF(B102=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H102/'User Inputs'!$D$7,H102/'User Inputs'!$D$7))))","v":1.4857256954562321E-2},"N/A","N/A",{"$f":"(IF(B102=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H102/'User Inputs'!$D$7, IF(B102=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H102/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H102/'User Inputs'!$D$7)))","v":1.4857256954562321E-2},"N/A",{"$f":"(100-(VLOOKUP(A102,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O102/100","v":1.3371531259106088E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40337921.032876715},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A103,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":319.67907377575938},4.9862687734772062E-3,{"$f":"E103*'Revenue Input'!$B$6","v":168447722.619692},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F103/C103),0,(F103/C103)))","v":4.1759148291852135},{"$f":"((IF(G103>0,G103,VLOOKUP(A103,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1759148291852135},null,null,null,{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H103/'User Inputs'!$D$7,(IF(B103=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H103/'User Inputs'!$D$7,H103/'User Inputs'!$D$7))))","v":5.7048016792147728E-3},"N/A","N/A",{"$f":"(IF(B103=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H103/'User Inputs'!$D$7, IF(B103=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H103/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H103/'User Inputs'!$D$7)))","v":5.7048016792147728E-3},"N/A",{"$f":"(100-(VLOOKUP(A103,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O103/100","v":5.1343215112932949E-3}]
["Humbleton",{"$f":"VLOOKUP(A104,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":148471},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A104,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":485.14665239286666},2.7852400884798146E-5,{"$f":"E104*'Revenue Input'!$B$6","v":940918.69325029862},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F104/C104),0,(F104/C104)))","v":6.3373904213637591},{"$f":"((IF(G104>0,G104,VLOOKUP(A104,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.3373904213637591},null,null,null,{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H104/'User Inputs'!$D$7,(IF(B104=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H104/'User Inputs'!$D$7,H104/'User Inputs'!$D$7))))","v":1.7315274375310816E-2},"N/A","N/A",{"$f":"(IF(B104=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H104/'User Inputs'!$D$7, IF(B104=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H104/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H104/'User Inputs'!$D$7)))","v":1.7315274375310816E-2},"N/A",{"$f":"(100-(VLOOKUP(A104,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O104/100","v":1.5583746937779735E-2}]
["Hume",{"$f":"VLOOKUP(A105,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A105, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1684385},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A105,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":502.1970325496556},3.27087142067834E-4,{"$f":"E105*'Revenue Input'!$B$6","v":11049762.193442289},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F105/C105),0,(F105/C105)))","v":6.5601167152653872},{"$f":"((IF(G105>0,G105,VLOOKUP(A105,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.5601167152653872},null,null,null,{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H105/'User Inputs'!$D$7,(IF(B105=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H105/'User Inputs'!$D$7,H105/'User Inputs'!$D$7))))","v":1.7923816161927286E-2},"N/A","N/A",{"$f":"(IF(B105=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H105/'User Inputs'!$D$7, IF(B105=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H105/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H105/'User Inputs'!$D$7)))","v":1.7923816161927286E-2},"N/A",{"$f":"(100-(VLOOKUP(A105,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O105/100","v":1.6131434545734558E-2}]
["Ilchester",{"$f":"VLOOKUP(A106,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":31408565},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A106,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":495.58535803743115},6.0188639441848607E-3,{"$f":"E106*'Revenue Input'!$B$6","v":203331182.13535294},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F106/C106),0,(F106/C106)))","v":6.4737495054407272},{"$f":"((IF(G106>0,G106,VLOOKUP(A106,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.4737495054407272},null,null,null,{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H106/'User Inputs'!$D$7,(IF(B106=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H106/'User Inputs'!$D$7,H106/'User Inputs'!$D$7))))","v":1.7687840178799801E-2},"N/A","N/A",{"$f":"(IF(B106=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H106/'User Inputs'!$D$7, IF(B106=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H106/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H106/'User Inputs'!$D$7)))","v":1.7687840178799801E-2},"N/A",{"$f":"(100-(VLOOKUP(A106,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O106/100","v":1.591905616091982E-2}]
["Ipsden",{"$f":"VLOOKUP(A107,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":5760836.0356164388},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A107,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":434.64123417921439},9.6819849793738932E-4,{"$f":"E107*'Revenue Input'!$B$6","v":32707990.56979581},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F107/C107),0,(F107/C107)))","v":5.6776465026218865},{"$f":"((IF(G107>0,G107,VLOOKUP(A107,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6776465026218865},null,null,null,{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H107/'User Inputs'!$D$7,(IF(B107=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H107/'User Inputs'!$D$7,H107/'User Inputs'!$D$7))))","v":1.551269536235488E-2},"N/A","N/A",{"$f":"(IF(B107=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H107/'User Inputs'!$D$7, IF(B107=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H107/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H107/'User Inputs'!$D$7)))","v":1.551269536235488E-2},"N/A",{"$f":"(100-(VLOOKUP(A107,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O107/100","v":1.3961425826119391E-2}]
["Ipsden 2",{"$f":"VLOOKUP(A108,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7429155.3452054802},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A108,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":434.64123417921439},1.2485856222432471E-3,{"$f":"E108*'Revenue Input'!$B$6","v":42180117.86314059},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F108/C108),0,(F108/C108)))","v":5.6776465026218865},{"$f":"((IF(G108>0,G108,VLOOKUP(A108,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6776465026218865},null,null,null,{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H108/'User Inputs'!$D$7,(IF(B108=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H108/'User Inputs'!$D$7,H108/'User Inputs'!$D$7))))","v":1.551269536235488E-2},"N/A","N/A",{"$f":"(IF(B108=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H108/'User Inputs'!$D$7, IF(B108=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H108/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H108/'User Inputs'!$D$7)))","v":1.551269536235488E-2},"N/A",{"$f":"(100-(VLOOKUP(A108,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O108/100","v":1.3961425826119391E-2}]
["Keld",{"$f":"VLOOKUP(A109,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1424555},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A109,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":404.82066258746579},2.2299229514367484E-4,{"$f":"E109*'Revenue Input'!$B$6","v":7533196.8622493148},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F109/C109),0,(F109/C109)))","v":5.2881053116582475},{"$f":"((IF(G109>0,G109,VLOOKUP(A109,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2881053116582475},null,null,null,{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H109/'User Inputs'!$D$7,(IF(B109=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H109/'User Inputs'!$D$7,H109/'User Inputs'!$D$7))))","v":1.4448375168465158E-2},"N/A","N/A",{"$f":"(IF(B109=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H109/'User Inputs'!$D$7, IF(B109=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H109/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H109/'User Inputs'!$D$7)))","v":1.4448375168465158E-2},"N/A",{"$f":"(100-(VLOOKUP(A109,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O109/100","v":1.3003537651618642E-2}]
["Kenn",{"$f":"VLOOKUP(A110,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14000883},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A110,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":573.2153580374312},3.1032817614190639E-3,{"$f":"E110*'Revenue Input'!$B$6","v":104836054.59433168},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F110/C110),0,(F110/C110)))","v":7.4878173465439062},{"$f":"((IF(G110>0,G110,VLOOKUP(A110,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.4878173465439062},null,null,null,{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H110/'User Inputs'!$D$7,(IF(B110=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H110/'User Inputs'!$D$7,H110/'User Inputs'!$D$7))))","v":2.0458517340283897E-2},"N/A","N/A",{"$f":"(IF(B110=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H110/'User Inputs'!$D$7, IF(B110=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H110/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H110/'User Inputs'!$D$7)))","v":2.0458517340283897E-2},"N/A",{"$f":"(100-(VLOOKUP(A110,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O110/100","v":1.8412665606255506E-2}]
["Kinknockie",{"$f":"VLOOKUP(A111,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A111, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3068392},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A111,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":661.44059804637413},7.8478312176617684E-4,{"$f":"E111*'Revenue Input'!$B$6","v":26511793.81164765},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F111/C111),0,(F111/C111)))","v":8.6402890542172095},{"$f":"((IF(G111>0,G111,VLOOKUP(A111,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.6402890542172095},null,null,null,{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H111/'User Inputs'!$D$7,(IF(B111=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H111/'User Inputs'!$D$7,H111/'User Inputs'!$D$7))))","v":2.360734714266997E-2},"N/A","N/A",{"$f":"(IF(B111=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H111/'User Inputs'!$D$7, IF(B111=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H111/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H111/'User Inputs'!$D$7)))","v":2.360734714266997E-2},"N/A",{"$f":"(100-(VLOOKUP(A111,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O111/100","v":2.1246612428402974E-2}]
["Kirkstead",{"$f":"VLOOKUP(A112,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":858703},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A112,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":304.60344424985198},1.0114065332783271E-4,{"$f":"E112*'Revenue Input'!$B$6","v":3416765.8205597275},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F112/C112),0,(F112/C112)))","v":3.9789843759247696},{"$f":"((IF(G112>0,G112,VLOOKUP(A112,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9789843759247696},null,null,null,{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H112/'User Inputs'!$D$7,(IF(B112=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H112/'User Inputs'!$D$7,H112/'User Inputs'!$D$7))))","v":1.0871542010723415E-2},"N/A","N/A",{"$f":"(IF(B112=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H112/'User Inputs'!$D$7, IF(B112=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H112/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H112/'User Inputs'!$D$7)))","v":1.0871542010723415E-2},"N/A",{"$f":"(100-(VLOOKUP(A112,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O112/100","v":9.7843878096510739E-3}]
["Langage Power Station",{"$f":"VLOOKUP(A113,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":31708219.17808219},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A113,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":635.77535803743103},7.7951326037463409E-3,{"$f":"E113*'Revenue Input'!$B$6","v":263337656.72721684},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F113/C113),0,(F113/C113)))","v":8.3050282719517998},{"$f":"((IF(G113>0,G113,VLOOKUP(A113,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.3050282719517998},null,null,null,{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H113/'User Inputs'!$D$7,(IF(B113=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H113/'User Inputs'!$D$7,H113/'User Inputs'!$D$7))))","v":2.2691334076371038E-2},"N/A","N/A",{"$f":"(IF(B113=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H113/'User Inputs'!$D$7, IF(B113=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H113/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H113/'User Inputs'!$D$7)))","v":2.2691334076371038E-2},"N/A",{"$f":"(100-(VLOOKUP(A113,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O113/100","v":2.0422200668733934E-2}]
["Langholm",{"$f":"VLOOKUP(A114,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":255319},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A114,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":431.87954390007661},4.2637696468715455E-5,{"$f":"E114*'Revenue Input'!$B$6","v":1440400.2660482805},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F114/C114),0,(F114/C114)))","v":5.6415709996055154},{"$f":"((IF(G114>0,G114,VLOOKUP(A114,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6415709996055154},null,null,null,{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H114/'User Inputs'!$D$7,(IF(B114=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H114/'User Inputs'!$D$7,H114/'User Inputs'!$D$7))))","v":1.541412841422272E-2},"N/A","N/A",{"$f":"(IF(B114=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H114/'User Inputs'!$D$7, IF(B114=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H114/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H114/'User Inputs'!$D$7)))","v":1.541412841422272E-2},"N/A",{"$f":"(100-(VLOOKUP(A114,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O114/100","v":1.3872715572800447E-2}]
["Lauderhill",{"$f":"VLOOKUP(A115,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A115,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":513.68536978811676},0,{"$f":"E115*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F115/C115),0,(F115/C115)))","v":0},{"$f":"((IF(G115>0,G115,VLOOKUP(A115,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H115/'User Inputs'!$D$7,(IF(B115=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H115/'User Inputs'!$D$7,H115/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B115=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H115/'User Inputs'!$D$7, IF(B115=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H115/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H115/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A115,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O115/100","v":0}]
["Leamington",{"$f":"VLOOKUP(A116,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3634748},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A116,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":337.17751837323044},4.7389364082717027E-4,{"$f":"E116*'Revenue Input'!$B$6","v":16009226.17446948},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F116/C116),0,(F116/C116)))","v":4.4044941147142742},{"$f":"((IF(G116>0,G116,VLOOKUP(A116,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.4044941147142742},null,null,null,{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H116/'User Inputs'!$D$7,(IF(B116=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H116/'User Inputs'!$D$7,H116/'User Inputs'!$D$7))))","v":1.2034136925448836E-2},"N/A","N/A",{"$f":"(IF(B116=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H116/'User Inputs'!$D$7, IF(B116=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H116/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H116/'User Inputs'!$D$7)))","v":1.2034136925448836E-2},"N/A",{"$f":"(100-(VLOOKUP(A116,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O116/100","v":1.0830723232903954E-2}]
["Little Burdon",{"$f":"VLOOKUP(A117,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A117, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20919521},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A117,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":364.52236881419742},2.9486544755961712E-3,{"$f":"E117*'Revenue Input'!$B$6","v":99612386.289430678},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F117/C117),0,(F117/C117)))","v":4.7616953700531992},{"$f":"((IF(G117>0,G117,VLOOKUP(A117,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7616953700531992},null,null,null,{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H117/'User Inputs'!$D$7,(IF(B117=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H117/'User Inputs'!$D$7,H117/'User Inputs'!$D$7))))","v":1.3010096639489615E-2},"N/A","N/A",{"$f":"(IF(B117=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H117/'User Inputs'!$D$7, IF(B117=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H117/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H117/'User Inputs'!$D$7)))","v":1.3010096639489615E-2},"N/A",{"$f":"(100-(VLOOKUP(A117,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O117/100","v":1.1709086975540652E-2}]
["Littleton Drew",{"$f":"VLOOKUP(A118,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2299463},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A118,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":429.70980004995192},3.8207590373201289E-4,{"$f":"E118*'Revenue Input'!$B$6","v":12907410.084642613},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F118/C118),0,(F118/C118)))","v":5.6132279948155777},{"$f":"((IF(G118>0,G118,VLOOKUP(A118,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6132279948155777},null,null,null,{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H118/'User Inputs'!$D$7,(IF(B118=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H118/'User Inputs'!$D$7,H118/'User Inputs'!$D$7))))","v":1.5336688510425075E-2},"N/A","N/A",{"$f":"(IF(B118=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H118/'User Inputs'!$D$7, IF(B118=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H118/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H118/'User Inputs'!$D$7)))","v":1.5336688510425075E-2},"N/A",{"$f":"(100-(VLOOKUP(A118,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O118/100","v":1.3803019659382567E-2}]
["Lockerbie",{"$f":"VLOOKUP(A119,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":7131838},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A119,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":442.90258050890861},1.2213992388344066E-3,{"$f":"E119*'Revenue Input'!$B$6","v":41261698.78476198},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F119/C119),0,(F119/C119)))","v":5.7855631023534162},{"$f":"((IF(G119>0,G119,VLOOKUP(A119,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7855631023534162},null,null,null,{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H119/'User Inputs'!$D$7,(IF(B119=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H119/'User Inputs'!$D$7,H119/'User Inputs'!$D$7))))","v":1.5807549459982011E-2},"N/A","N/A",{"$f":"(IF(B119=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H119/'User Inputs'!$D$7, IF(B119=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H119/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H119/'User Inputs'!$D$7)))","v":1.5807549459982011E-2},"N/A",{"$f":"(100-(VLOOKUP(A119,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O119/100","v":1.422679451398381E-2}]
["Lower Quinton",{"$f":"VLOOKUP(A120,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A120, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":29910000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A120,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":355.88206921474404},4.1159537384179929E-3,{"$f":"E120*'Revenue Input'!$B$6","v":139046462.42344958},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F120/C120),0,(F120/C120)))","v":4.6488285664810958},{"$f":"((IF(G120>0,G120,VLOOKUP(A120,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6488285664810958},null,null,null,{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H120/'User Inputs'!$D$7,(IF(B120=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H120/'User Inputs'!$D$7,H120/'User Inputs'!$D$7))))","v":1.2701717394757093E-2},"N/A","N/A",{"$f":"(IF(B120=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H120/'User Inputs'!$D$7, IF(B120=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H120/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H120/'User Inputs'!$D$7)))","v":1.2701717394757093E-2},"N/A",{"$f":"(100-(VLOOKUP(A120,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O120/100","v":1.1431545655281383E-2}]
["Lupton",{"$f":"VLOOKUP(A121,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A121, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19815980},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A121,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":378.99547374815148},2.9040062274241886E-3,{"$f":"E121*'Revenue Input'!$B$6","v":98104064.924257949},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F121/C121),0,(F121/C121)))","v":4.9507551442955613},{"$f":"((IF(G121>0,G121,VLOOKUP(A121,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9507551442955613},null,null,null,{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H121/'User Inputs'!$D$7,(IF(B121=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H121/'User Inputs'!$D$7,H121/'User Inputs'!$D$7))))","v":1.3526653399714648E-2},"N/A","N/A",{"$f":"(IF(B121=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H121/'User Inputs'!$D$7, IF(B121=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H121/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H121/'User Inputs'!$D$7)))","v":1.3526653399714648E-2},"N/A",{"$f":"(100-(VLOOKUP(A121,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O121/100","v":1.2173988059743185E-2}]
["Luxborough Lane",{"$f":"VLOOKUP(A122,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":76147689},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A122,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":409.45507731994081},1.2056214136173624E-2,{"$f":"E122*'Revenue Input'!$B$6","v":407286872.59222162},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F122/C122),0,(F122/C122)))","v":5.3486439042453622},{"$f":"((IF(G122>0,G122,VLOOKUP(A122,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3486439042453622},null,null,null,{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H122/'User Inputs'!$D$7,(IF(B122=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H122/'User Inputs'!$D$7,H122/'User Inputs'!$D$7))))","v":1.4613781159140334E-2},"N/A","N/A",{"$f":"(IF(B122=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H122/'User Inputs'!$D$7, IF(B122=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H122/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H122/'User Inputs'!$D$7)))","v":1.4613781159140334E-2},"N/A",{"$f":"(100-(VLOOKUP(A122,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O122/100","v":1.3152403043226299E-2}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(A123,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40420636},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A123,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":635.77535803743103},9.9369887592287154E-3,{"$f":"E123*'Revenue Input'!$B$6","v":335694524.75027269},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F123/C123),0,(F123/C123)))","v":8.3050282719517998},{"$f":"((IF(G123>0,G123,VLOOKUP(A123,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.3050282719517998},null,null,null,{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H123/'User Inputs'!$D$7,(IF(B123=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H123/'User Inputs'!$D$7,H123/'User Inputs'!$D$7))))","v":2.2691334076371038E-2},"N/A","N/A",{"$f":"(IF(B123=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H123/'User Inputs'!$D$7, IF(B123=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H123/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H123/'User Inputs'!$D$7)))","v":2.2691334076371038E-2},"N/A",{"$f":"(100-(VLOOKUP(A123,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O123/100","v":2.0422200668733934E-2}]
["Maelor",{"$f":"VLOOKUP(A124,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":49258990},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A124,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":401.91057694312394},7.6553121349740285E-3,{"$f":"E124*'Revenue Input'!$B$6","v":258614197.04016724},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F124/C124),0,(F124/C124)))","v":5.2500913445478119},{"$f":"((IF(G124>0,G124,VLOOKUP(A124,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2500913445478119},null,null,null,{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H124/'User Inputs'!$D$7,(IF(B124=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H124/'User Inputs'!$D$7,H124/'User Inputs'!$D$7))))","v":1.4344511870349214E-2},"N/A","N/A",{"$f":"(IF(B124=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H124/'User Inputs'!$D$7, IF(B124=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H124/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H124/'User Inputs'!$D$7)))","v":1.4344511870349214E-2},"N/A",{"$f":"(100-(VLOOKUP(A124,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O124/100","v":1.2910060683314293E-2}]
["Malpas",{"$f":"VLOOKUP(A125,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":685222},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A125,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":390.2535834626413},1.0340133895614242E-4,{"$f":"E125*'Revenue Input'!$B$6","v":3493137.0237474525},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F125/C125),0,(F125/C125)))","v":5.0978179681146436},{"$f":"((IF(G125>0,G125,VLOOKUP(A125,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.0978179681146436},null,null,null,{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H125/'User Inputs'!$D$7,(IF(B125=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H125/'User Inputs'!$D$7,H125/'User Inputs'!$D$7))))","v":1.3928464393755858E-2},"N/A","N/A",{"$f":"(IF(B125=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H125/'User Inputs'!$D$7, IF(B125=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H125/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H125/'User Inputs'!$D$7)))","v":1.3928464393755858E-2},"N/A",{"$f":"(100-(VLOOKUP(A125,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O125/100","v":1.2535617954380272E-2}]
["Mappowder",{"$f":"VLOOKUP(A126,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":23569309.043835618},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A126,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":518.04436979215427},4.7213019201587762E-3,{"$f":"E126*'Revenue Input'!$B$6","v":159496527.84082121},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F126/C126),0,(F126/C126)))","v":6.7671278586987844},{"$f":"((IF(G126>0,G126,VLOOKUP(A126,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.7671278586987844},null,null,null,{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H126/'User Inputs'!$D$7,(IF(B126=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H126/'User Inputs'!$D$7,H126/'User Inputs'!$D$7))))","v":1.8489420378958427E-2},"N/A","N/A",{"$f":"(IF(B126=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H126/'User Inputs'!$D$7, IF(B126=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H126/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H126/'User Inputs'!$D$7)))","v":1.8489420378958427E-2},"N/A",{"$f":"(100-(VLOOKUP(A126,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O126/100","v":1.6640478341062585E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":39840000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A127,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":494.81366003333756},7.6227025801544257E-3,{"$f":"E127*'Revenue Input'!$B$6","v":257512570.65487844},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F127/C127),0,(F127/C127)))","v":6.4636689421405231},{"$f":"((IF(G127>0,G127,VLOOKUP(A127,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.4636689421405231},null,null,null,{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H127/'User Inputs'!$D$7,(IF(B127=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H127/'User Inputs'!$D$7,H127/'User Inputs'!$D$7))))","v":1.7660297656121648E-2},"N/A","N/A",{"$f":"(IF(B127=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H127/'User Inputs'!$D$7, IF(B127=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H127/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H127/'User Inputs'!$D$7)))","v":1.7660297656121648E-2},"N/A",{"$f":"(100-(VLOOKUP(A127,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O127/100","v":1.5894267890509482E-2}]
["Market Harborough",{"$f":"VLOOKUP(A128,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6965982},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A128,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":313.57508513452154},8.4464042178801783E-4,{"$f":"E128*'Revenue Input'!$B$6","v":28533912.21899765},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F128/C128),0,(F128/C128)))","v":4.0961794358638377},{"$f":"((IF(G128>0,G128,VLOOKUP(A128,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0961794358638377},null,null,null,{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H128/'User Inputs'!$D$7,(IF(B128=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H128/'User Inputs'!$D$7,H128/'User Inputs'!$D$7))))","v":1.1191747092524146E-2},"N/A","N/A",{"$f":"(IF(B128=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H128/'User Inputs'!$D$7, IF(B128=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H128/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H128/'User Inputs'!$D$7)))","v":1.1191747092524146E-2},"N/A",{"$f":"(100-(VLOOKUP(A128,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O128/100","v":1.0072572383271732E-2}]
["Matching Green",{"$f":"VLOOKUP(A129,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50470504},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A129,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":389.64945739241239},7.6043077069425325E-3,{"$f":"E129*'Revenue Input'!$B$6","v":256891149.17898384},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F129/C129),0,(F129/C129)))","v":5.0899263692509162},{"$f":"((IF(G129>0,G129,VLOOKUP(A129,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.0899263692509162},null,null,null,{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H129/'User Inputs'!$D$7,(IF(B129=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H129/'User Inputs'!$D$7,H129/'User Inputs'!$D$7))))","v":1.3906902648226548E-2},"N/A","N/A",{"$f":"(IF(B129=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H129/'User Inputs'!$D$7, IF(B129=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H129/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H129/'User Inputs'!$D$7)))","v":1.3906902648226548E-2},"N/A",{"$f":"(100-(VLOOKUP(A129,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O129/100","v":1.2516212383403892E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":32771084},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A130,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":443.45775367273569},5.6194139429260864E-3,{"$f":"E130*'Revenue Input'!$B$6","v":189836834.74469852},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F130/C130),0,(F130/C130)))","v":5.7928152375032367},{"$f":"((IF(G130>0,G130,VLOOKUP(A130,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7928152375032367},null,null,null,{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H130/'User Inputs'!$D$7,(IF(B130=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H130/'User Inputs'!$D$7,H130/'User Inputs'!$D$7))))","v":1.5827364036894088E-2},"N/A","N/A",{"$f":"(IF(B130=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H130/'User Inputs'!$D$7, IF(B130=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H130/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H130/'User Inputs'!$D$7)))","v":1.5827364036894088E-2},"N/A",{"$f":"(100-(VLOOKUP(A130,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O130/100","v":1.4244627633204681E-2}]
["Melkinthorpe",{"$f":"VLOOKUP(A131,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A131, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2432914},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A131,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":410.4512696360303},{"$f":"(C131*D131)/SUMPRODUCT($C$3:$C$234,$D$3:$D$234)","v":3.8613247227631286E-4},{"$f":"E131*'Revenue Input'!$B$6","v":13044450.377490986},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F131/C131),0,(F131/C131)))","v":5.3616569995860877},{"$f":"((IF(G131>0,G131,VLOOKUP(A131,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3616569995860877},null,null,null,{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H131/'User Inputs'!$D$7,(IF(B131=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H131/'User Inputs'!$D$7,H131/'User Inputs'!$D$7))))","v":1.4649336064442863E-2},"N/A","N/A",{"$f":"(IF(B131=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H131/'User Inputs'!$D$7, IF(B131=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H131/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H131/'User Inputs'!$D$7)))","v":1.4649336064442863E-2},"N/A",{"$f":"(100-(VLOOKUP(A131,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O131/100","v":1.3184402457998576E-2}]
["Mickle Trafford",{"$f":"VLOOKUP(A132,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A132, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":29209411},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A132,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":399.56158058931771},4.5128872874267388E-3,{"$f":"E132*'Revenue Input'!$B$6","v":152455798.2212967},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F132/C132),0,(F132/C132)))","v":5.2194067939711859},{"$f":"((IF(G132>0,G132,VLOOKUP(A132,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2194067939711859},null,null,null,{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H132/'User Inputs'!$D$7,(IF(B132=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H132/'User Inputs'!$D$7,H132/'User Inputs'!$D$7))))","v":1.4260674300467721E-2},"N/A","N/A",{"$f":"(IF(B132=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H132/'User Inputs'!$D$7, IF(B132=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H132/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H132/'User Inputs'!$D$7)))","v":1.4260674300467721E-2},"N/A",{"$f":"(100-(VLOOKUP(A132,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O132/100","v":1.2834606870420949E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":95336184},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A133,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":438.42363354048166},1.6162170589037721E-2,{"$f":"E133*'Revenue Input'!$B$6","v":545995603.52536523},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F133/C133),0,(F133/C133)))","v":5.7270553594358802},{"$f":"((IF(G133>0,G133,VLOOKUP(A133,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7270553594358802},null,null,null,{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H133/'User Inputs'!$D$7,(IF(B133=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H133/'User Inputs'!$D$7,H133/'User Inputs'!$D$7))))","v":1.5647692238895849E-2},"N/A","N/A",{"$f":"(IF(B133=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H133/'User Inputs'!$D$7, IF(B133=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H133/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H133/'User Inputs'!$D$7)))","v":1.5647692238895849E-2},"N/A",{"$f":"(100-(VLOOKUP(A133,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O133/100","v":1.4082923015006264E-2}]
["Milwich",{"$f":"VLOOKUP(A134,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18949988},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A134,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":349.15308141469848},2.5584255483318075E-3,{"$f":"E134*'Revenue Input'!$B$6","v":86429548.162522405},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F134/C134),0,(F134/C134)))","v":4.5609289125946892},{"$f":"((IF(G134>0,G134,VLOOKUP(A134,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.5609289125946892},null,null,null,{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H134/'User Inputs'!$D$7,(IF(B134=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H134/'User Inputs'!$D$7,H134/'User Inputs'!$D$7))))","v":1.2461554405996418E-2},"N/A","N/A",{"$f":"(IF(B134=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H134/'User Inputs'!$D$7, IF(B134=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H134/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H134/'User Inputs'!$D$7)))","v":1.2461554405996418E-2},"N/A",{"$f":"(100-(VLOOKUP(A134,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O134/100","v":1.1215398965396776E-2}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A135,'Locations & Types'!$E:$I,5,FALSE)","v":"INTERCONNECTOR"},{"$f":"(VLOOKUP(A135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":212920231.01917809},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A135,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":453.62578622571175},3.7347593862120616E-2,{"$f":"E135*'Revenue Input'!$B$6","v":1261688331.9372802},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F135/C135),0,(F135/C135)))","v":5.9256385637851281},{"$f":"((IF(G135>0,G135,VLOOKUP(A135,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.9256385637851281},null,null,null,{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H135/'User Inputs'!$D$7,(IF(B135=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H135/'User Inputs'!$D$7,H135/'User Inputs'!$D$7))))","v":1.6190269299959367E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H135/'User Inputs'!D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$31*'Exit Prices'!H135/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H135/'User Inputs'!$D$7)))","v":1.6190269299959367E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$26*'Exit Prices'!H135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$32*'Exit Prices'!H135/'User Inputs'!$D$7,  'User Inputs'!$D$26*'Exit Prices'!H135/'User Inputs'!$D$7)))","v":1.6190269299959367E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H135/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H135/'User Inputs'!$D$7)))","v":1.6190269299959367E-2},{"$f":"(IF(B135=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$28*'Exit Prices'!H135/'User Inputs'!$D$7, IF(B135=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$34*'Exit Prices'!H135/'User Inputs'!$D$7,  'User Inputs'!$D$28*'Exit Prices'!H135/'User Inputs'!$D$7)))","v":1.6190269299959367E-2},{"$f":"(100-(VLOOKUP(A135,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O135/100","v":1.4571242369963431E-2}]
["Netherhowcleugh",{"$f":"VLOOKUP(A136,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A136, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":322112},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A136,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":461.63026555380839},5.7497524052380709E-5,{"$f":"E136*'Revenue Input'!$B$6","v":1942399.7026418555},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F136/C136),0,(F136/C136)))","v":6.0301997523900246},{"$f":"((IF(G136>0,G136,VLOOKUP(A136,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0301997523900246},null,null,null,{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H136/'User Inputs'!$D$7,(IF(B136=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H136/'User Inputs'!$D$7,H136/'User Inputs'!$D$7))))","v":1.6475955607623018E-2},"N/A","N/A",{"$f":"(IF(B136=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H136/'User Inputs'!$D$7, IF(B136=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H136/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H136/'User Inputs'!$D$7)))","v":1.6475955607623018E-2},"N/A",{"$f":"(100-(VLOOKUP(A136,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O136/100","v":1.4828360046860715E-2}]
["Pannal",{"$f":"VLOOKUP(A137,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":120179959},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A137,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":335.37667725022953},1.5585217731427599E-2,{"$f":"E137*'Revenue Input'!$B$6","v":526504798.00756019},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F137/C137),0,(F137/C137)))","v":4.380970025189975},{"$f":"((IF(G137>0,G137,VLOOKUP(A137,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.380970025189975},null,null,null,{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H137/'User Inputs'!$D$7,(IF(B137=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H137/'User Inputs'!$D$7,H137/'User Inputs'!$D$7))))","v":1.1969863456803211E-2},"N/A","N/A",{"$f":"(IF(B137=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H137/'User Inputs'!$D$7, IF(B137=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H137/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H137/'User Inputs'!$D$7)))","v":1.1969863456803211E-2},"N/A",{"$f":"(100-(VLOOKUP(A137,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O137/100","v":1.0772877111122889E-2}]
["Partington",{"$f":"VLOOKUP(A138,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":43675148},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A138,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":381.34020666158932},6.4401346504130465E-3,{"$f":"E138*'Revenue Input'!$B$6","v":217562683.54337698},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F138/C138),0,(F138/C138)))","v":4.9813840022563172},{"$f":"((IF(G138>0,G138,VLOOKUP(A138,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9813840022563172},null,null,null,{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H138/'User Inputs'!$D$7,(IF(B138=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H138/'User Inputs'!$D$7,H138/'User Inputs'!$D$7))))","v":1.3610338803979008E-2},"N/A","N/A",{"$f":"(IF(B138=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H138/'User Inputs'!$D$7, IF(B138=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H138/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H138/'User Inputs'!$D$7)))","v":1.3610338803979008E-2},"N/A",{"$f":"(100-(VLOOKUP(A138,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O138/100","v":1.2249304923581108E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A139,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":381.34020666158932},0,{"$f":"E139*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F139/C139),0,(F139/C139)))","v":0},{"$f":"((IF(G139>0,G139,VLOOKUP(A139,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H139/'User Inputs'!$D$7,(IF(B139=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H139/'User Inputs'!$D$7,H139/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B139=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H139/'User Inputs'!$D$7, IF(B139=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H139/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H139/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A139,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O139/100","v":0}]
["Paull",{"$f":"VLOOKUP(A140,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A140, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":46858561},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A140,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":302.18915000365558},5.4753990891451216E-3,{"$f":"E140*'Revenue Input'!$B$6","v":184971679.00503024},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F140/C140),0,(F140/C140)))","v":3.9474468497876032},{"$f":"((IF(G140>0,G140,VLOOKUP(A140,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9474468497876032},null,null,null,{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H140/'User Inputs'!$D$7,(IF(B140=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H140/'User Inputs'!$D$7,H140/'User Inputs'!$D$7))))","v":1.0785373906523506E-2},"N/A","N/A",{"$f":"(IF(B140=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H140/'User Inputs'!$D$7, IF(B140=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H140/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H140/'User Inputs'!$D$7)))","v":1.0785373906523506E-2},"N/A",{"$f":"(100-(VLOOKUP(A140,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O140/100","v":9.7068365158711548E-3}]
["Pembroke Power Station",{"$f":"VLOOKUP(A141,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":121200000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A141,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":553.71466868270625},2.5949955254679372E-2,{"$f":"E141*'Revenue Input'!$B$6","v":876649667.98116612},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F141/C141),0,(F141/C141)))","v":7.2330830691515358},{"$f":"((IF(G141>0,G141,VLOOKUP(A141,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.2330830691515358},null,null,null,{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H141/'User Inputs'!$D$7,(IF(B141=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H141/'User Inputs'!$D$7,H141/'User Inputs'!$D$7))))","v":1.9762522046862119E-2},"N/A","N/A",{"$f":"(IF(B141=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H141/'User Inputs'!$D$7, IF(B141=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H141/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H141/'User Inputs'!$D$7)))","v":1.9762522046862119E-2},"N/A",{"$f":"(100-(VLOOKUP(A141,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O141/100","v":1.7786269842175909E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2800000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A142,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":306.37814671360383},3.3171398439915938E-4,{"$f":"E142*'Revenue Input'!$B$6","v":11206067.657314956},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F142/C142),0,(F142/C142)))","v":4.0021670204696269},{"$f":"((IF(G142>0,G142,VLOOKUP(A142,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0021670204696269},null,null,null,{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H142/'User Inputs'!$D$7,(IF(B142=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H142/'User Inputs'!$D$7,H142/'User Inputs'!$D$7))))","v":1.0934882569589145E-2},"N/A","N/A",{"$f":"(IF(B142=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H142/'User Inputs'!$D$7, IF(B142=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H142/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H142/'User Inputs'!$D$7)))","v":1.0934882569589145E-2},"N/A",{"$f":"(100-(VLOOKUP(A142,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O142/100","v":9.8413943126302306E-3}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(A143,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20325523},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A143,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":306.37814671360383},2.4079500783309839E-3,{"$f":"E143*'Revenue Input'!$B$6","v":81346137.824396878},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F143/C143),0,(F143/C143)))","v":4.0021670204696269},{"$f":"((IF(G143>0,G143,VLOOKUP(A143,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0021670204696269},null,null,null,{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H143/'User Inputs'!$D$7,(IF(B143=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H143/'User Inputs'!$D$7,H143/'User Inputs'!$D$7))))","v":1.0934882569589145E-2},"N/A","N/A",{"$f":"(IF(B143=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H143/'User Inputs'!$D$7, IF(B143=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H143/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H143/'User Inputs'!$D$7)))","v":1.0934882569589145E-2},"N/A",{"$f":"(100-(VLOOKUP(A143,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O143/100","v":9.8413943126302306E-3}]
["Peters Green",{"$f":"VLOOKUP(A144,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":111963144},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A144,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":376.24559281142484},1.6289001807533302E-2,{"$f":"E144*'Revenue Input'!$B$6","v":550280256.21522868},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F144/C144),0,(F144/C144)))","v":4.914833904764488},{"$f":"((IF(G144>0,G144,VLOOKUP(A144,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.914833904764488},null,null,null,{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H144/'User Inputs'!$D$7,(IF(B144=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H144/'User Inputs'!$D$7,H144/'User Inputs'!$D$7))))","v":1.3428507936514995E-2},"N/A","N/A",{"$f":"(IF(B144=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H144/'User Inputs'!$D$7, IF(B144=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H144/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H144/'User Inputs'!$D$7)))","v":1.3428507936514995E-2},"N/A",{"$f":"(100-(VLOOKUP(A144,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O144/100","v":1.2085657142863495E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":164876045},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A145,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":376.24559281142484},2.3987055910326547E-2,{"$f":"E145*'Revenue Input'!$B$6","v":810338376.04947555},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F145/C145),0,(F145/C145)))","v":4.9148339047644889},{"$f":"((IF(G145>0,G145,VLOOKUP(A145,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9148339047644889},null,null,null,{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H145/'User Inputs'!$D$7,(IF(B145=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H145/'User Inputs'!$D$7,H145/'User Inputs'!$D$7))))","v":1.3428507936514997E-2},"N/A","N/A",{"$f":"(IF(B145=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H145/'User Inputs'!$D$7, IF(B145=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H145/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H145/'User Inputs'!$D$7)))","v":1.3428507936514997E-2},"N/A",{"$f":"(100-(VLOOKUP(A145,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O145/100","v":1.2085657142863497E-2}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(A146,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A146, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3690000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A146,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.98895037361484},5.4218225430038717E-4,{"$f":"E146*'Revenue Input'!$B$6","v":18316173.902920563},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F146/C146),0,(F146/C146)))","v":4.963732765019123},{"$f":"((IF(G146>0,G146,VLOOKUP(A146,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.963732765019123},null,null,null,{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H146/'User Inputs'!$D$7,(IF(B146=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H146/'User Inputs'!$D$7,H146/'User Inputs'!$D$7))))","v":1.356211137983367E-2},"N/A","N/A",{"$f":"(IF(B146=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H146/'User Inputs'!$D$7, IF(B146=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H146/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H146/'User Inputs'!$D$7)))","v":1.356211137983367E-2},"N/A",{"$f":"(100-(VLOOKUP(A146,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O146/100","v":1.2205900241850302E-2}]
["Pickering",{"$f":"VLOOKUP(A147,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8332710},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A147,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":344.62530027138894},1.1104049516947911E-3,{"$f":"E147*'Revenue Input'!$B$6","v":37512054.362881742},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F147/C147),0,(F147/C147)))","v":4.501783256933428},{"$f":"((IF(G147>0,G147,VLOOKUP(A147,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.501783256933428},null,null,null,{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H147/'User Inputs'!$D$7,(IF(B147=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H147/'User Inputs'!$D$7,H147/'User Inputs'!$D$7))))","v":1.229995425391647E-2},"N/A","N/A",{"$f":"(IF(B147=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H147/'User Inputs'!$D$7, IF(B147=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H147/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H147/'User Inputs'!$D$7)))","v":1.229995425391647E-2},"N/A",{"$f":"(100-(VLOOKUP(A147,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O147/100","v":1.1069958828524821E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8000000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A148,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":377.1320932436829},1.1666254420423636E-3,{"$f":"E148*'Revenue Input'!$B$6","v":39411312.905458637},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F148/C148),0,(F148/C148)))","v":4.9264141131823296},{"$f":"((IF(G148>0,G148,VLOOKUP(A148,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9264141131823296},null,null,null,{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H148/'User Inputs'!$D$7,(IF(B148=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H148/'User Inputs'!$D$7,H148/'User Inputs'!$D$7))))","v":1.3460147850224945E-2},"N/A","N/A",{"$f":"(IF(B148=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H148/'User Inputs'!$D$7, IF(B148=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H148/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H148/'User Inputs'!$D$7)))","v":1.3460147850224945E-2},"N/A",{"$f":"(100-(VLOOKUP(A148,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O148/100","v":1.211413306520245E-2}]
["Pitcairngreen",{"$f":"VLOOKUP(A149,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A149, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1915791},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A149,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":578.39640533766237},4.2847124227562706E-4,{"$f":"E149*'Revenue Input'!$B$6","v":14474752.214174762},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F149/C149),0,(F149/C149)))","v":7.5554965098879592},{"$f":"((IF(G149>0,G149,VLOOKUP(A149,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.5554965098879592},null,null,null,{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H149/'User Inputs'!$D$7,(IF(B149=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H149/'User Inputs'!$D$7,H149/'User Inputs'!$D$7))))","v":2.064343308712557E-2},"N/A","N/A",{"$f":"(IF(B149=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H149/'User Inputs'!$D$7, IF(B149=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H149/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H149/'User Inputs'!$D$7)))","v":2.064343308712557E-2},"N/A",{"$f":"(100-(VLOOKUP(A149,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O149/100","v":1.8579089778413015E-2}]
["Pucklechurch",{"$f":"VLOOKUP(A150,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":23885892},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A150,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":441.62651012324517},4.0789141488095136E-3,{"$f":"E150*'Revenue Input'!$B$6","v":137795179.18948033},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F150/C150),0,(F150/C150)))","v":5.7688940061137481},{"$f":"((IF(G150>0,G150,VLOOKUP(A150,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.7688940061137481},null,null,null,{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H150/'User Inputs'!$D$7,(IF(B150=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H150/'User Inputs'!$D$7,H150/'User Inputs'!$D$7))))","v":1.5762005481185105E-2},"N/A","N/A",{"$f":"(IF(B150=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H150/'User Inputs'!$D$7, IF(B150=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H150/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H150/'User Inputs'!$D$7)))","v":1.5762005481185105E-2},"N/A",{"$f":"(100-(VLOOKUP(A150,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O150/100","v":1.4185804933066594E-2}]
["Rawcliffe",{"$f":"VLOOKUP(A151,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3229202},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A151,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":315.04388152275845},3.9338176733720706E-4,{"$f":"E151*'Revenue Input'!$B$6","v":13289348.376191173},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F151/C151),0,(F151/C151)))","v":4.1153660799761589},{"$f":"((IF(G151>0,G151,VLOOKUP(A151,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1153660799761589},null,null,null,{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H151/'User Inputs'!$D$7,(IF(B151=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H151/'User Inputs'!$D$7,H151/'User Inputs'!$D$7))))","v":1.1244169617421199E-2},"N/A","N/A",{"$f":"(IF(B151=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H151/'User Inputs'!$D$7, IF(B151=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H151/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H151/'User Inputs'!$D$7)))","v":1.1244169617421199E-2},"N/A",{"$f":"(100-(VLOOKUP(A151,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O151/100","v":1.011975265567908E-2}]
["Rollswood Kintore",{"$f":"VLOOKUP(A152,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A152, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A152,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":626.11473251112989},0,{"$f":"E152*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F152/C152),0,(F152/C152)))","v":0},{"$f":"((IF(G152>0,G152,VLOOKUP(A152,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H152/'User Inputs'!$D$7,(IF(B152=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H152/'User Inputs'!$D$7,H152/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B152=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H152/'User Inputs'!$D$7, IF(B152=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H152/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H152/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A152,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O152/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A153,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":428.7786465516831},0,{"$f":"E153*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F153/C153),0,(F153/C153)))","v":0},{"$f":"((IF(G153>0,G153,VLOOKUP(A153,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H153/'User Inputs'!$D$7,(IF(B153=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H153/'User Inputs'!$D$7,H153/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B153=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H153/'User Inputs'!$D$7, IF(B153=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H153/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H153/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A153,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O153/100","v":0}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":57830000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A154,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":302.64609560127167},6.7676241665388104E-3,{"$f":"E154*'Revenue Input'!$B$6","v":228626038.86562532},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F154/C154),0,(F154/C154)))","v":3.9534158544981035},{"$f":"((IF(G154>0,G154,VLOOKUP(A154,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9534158544981035},null,null,null,{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H154/'User Inputs'!$D$7,(IF(B154=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H154/'User Inputs'!$D$7,H154/'User Inputs'!$D$7))))","v":1.0801682662563124E-2},"N/A","N/A",{"$f":"(IF(B154=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H154/'User Inputs'!$D$7, IF(B154=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H154/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H154/'User Inputs'!$D$7)))","v":1.0801682662563124E-2},"N/A",{"$f":"(100-(VLOOKUP(A154,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O154/100","v":9.7215143963068126E-3}]
["Ross (SW)",{"$f":"VLOOKUP(A155,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":4023357},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A155,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":404.30809294667432},6.2899757255648449E-4,{"$f":"E155*'Revenue Input'!$B$6","v":21248996.683459394},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F155/C155),0,(F155/C155)))","v":5.2814096992783375},{"$f":"((IF(G155>0,G155,VLOOKUP(A155,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2814096992783375},null,null,null,{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H155/'User Inputs'!$D$7,(IF(B155=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H155/'User Inputs'!$D$7,H155/'User Inputs'!$D$7))))","v":1.4430081145569228E-2},"N/A","N/A",{"$f":"(IF(B155=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H155/'User Inputs'!$D$7, IF(B155=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H155/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H155/'User Inputs'!$D$7)))","v":1.4430081145569228E-2},"N/A",{"$f":"(100-(VLOOKUP(A155,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O155/100","v":1.2987073031012304E-2}]
["Ross (WM)",{"$f":"VLOOKUP(A156,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9937704},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A156,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":404.30809294667432},1.5536259130832454E-3,{"$f":"E156*'Revenue Input'!$B$6","v":52485086.294157133},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F156/C156),0,(F156/C156)))","v":5.2814096992783375},{"$f":"((IF(G156>0,G156,VLOOKUP(A156,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.2814096992783375},null,null,null,{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H156/'User Inputs'!$D$7,(IF(B156=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H156/'User Inputs'!$D$7,H156/'User Inputs'!$D$7))))","v":1.4430081145569228E-2},"N/A","N/A",{"$f":"(IF(B156=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H156/'User Inputs'!$D$7, IF(B156=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H156/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H156/'User Inputs'!$D$7)))","v":1.4430081145569228E-2},"N/A",{"$f":"(100-(VLOOKUP(A156,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O156/100","v":1.2987073031012304E-2}]
["Roudham Heath",{"$f":"VLOOKUP(A157,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20129094},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A157,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":397.99016057172491},3.0977368920996336E-3,{"$f":"E157*'Revenue Input'!$B$6","v":104648736.04984204},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F157/C157),0,(F157/C157)))","v":5.1988795943742945},{"$f":"((IF(G157>0,G157,VLOOKUP(A157,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.1988795943742945},null,null,null,{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H157/'User Inputs'!$D$7,(IF(B157=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H157/'User Inputs'!$D$7,H157/'User Inputs'!$D$7))))","v":1.4204589055667471E-2},"N/A","N/A",{"$f":"(IF(B157=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H157/'User Inputs'!$D$7, IF(B157=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H157/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H157/'User Inputs'!$D$7)))","v":1.4204589055667471E-2},"N/A",{"$f":"(100-(VLOOKUP(A157,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O157/100","v":1.2784130150100723E-2}]
["Royston",{"$f":"VLOOKUP(A158,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2367780},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A158,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":365.98813797066276},3.3508603017125819E-4,{"$f":"E158*'Revenue Input'!$B$6","v":11319983.183469655},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F158/C158),0,(F158/C158)))","v":4.7808424699379399},{"$f":"((IF(G158>0,G158,VLOOKUP(A158,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7808424699379399},null,null,null,{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H158/'User Inputs'!$D$7,(IF(B158=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H158/'User Inputs'!$D$7,H158/'User Inputs'!$D$7))))","v":1.3062411120049017E-2},"N/A","N/A",{"$f":"(IF(B158=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H158/'User Inputs'!$D$7, IF(B158=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H158/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H158/'User Inputs'!$D$7)))","v":1.3062411120049017E-2},"N/A",{"$f":"(100-(VLOOKUP(A158,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O158/100","v":1.1756170008044116E-2}]
["Rugby",{"$f":"VLOOKUP(A159,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":60380901},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A159,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":326.25360754968483},7.6173318588239952E-3,{"$f":"E159*'Revenue Input'!$B$6","v":257331135.23331669},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F159/C159),0,(F159/C159)))","v":4.2617968756928066},{"$f":"((IF(G159>0,G159,VLOOKUP(A159,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.2617968756928066},null,null,null,{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H159/'User Inputs'!$D$7,(IF(B159=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H159/'User Inputs'!$D$7,H159/'User Inputs'!$D$7))))","v":1.1644253758723515E-2},"N/A","N/A",{"$f":"(IF(B159=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H159/'User Inputs'!$D$7, IF(B159=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H159/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H159/'User Inputs'!$D$7)))","v":1.1644253758723515E-2},"N/A",{"$f":"(100-(VLOOKUP(A159,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O159/100","v":1.0479828382851164E-2}]
["Ryehouse",{"$f":"VLOOKUP(A160,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A160, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":38660000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A160,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":409.78945739241243},6.1259097690456203E-3,{"$f":"E160*'Revenue Input'!$B$6","v":206947438.34473631},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F160/C160),0,(F160/C160)))","v":5.3530118557872814},{"$f":"((IF(G160>0,G160,VLOOKUP(A160,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3530118557872814},null,null,null,{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H160/'User Inputs'!$D$7,(IF(B160=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H160/'User Inputs'!$D$7,H160/'User Inputs'!$D$7))))","v":1.4625715452970714E-2},"N/A","N/A",{"$f":"(IF(B160=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H160/'User Inputs'!$D$7, IF(B160=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H160/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H160/'User Inputs'!$D$7)))","v":1.4625715452970714E-2},"N/A",{"$f":"(100-(VLOOKUP(A160,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O160/100","v":1.3163143907673642E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":14500000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A161,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.29825312661364},1.7509974836682923E-3,{"$f":"E161*'Revenue Input'!$B$6","v":59152755.664843321},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F161/C161),0,(F161/C161)))","v":4.0795003906788496},{"$f":"((IF(G161>0,G161,VLOOKUP(A161,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0795003906788496},null,null,null,{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H161/'User Inputs'!$D$7,(IF(B161=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H161/'User Inputs'!$D$7,H161/'User Inputs'!$D$7))))","v":1.1146175930816529E-2},"N/A","N/A",{"$f":"(IF(B161=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H161/'User Inputs'!$D$7, IF(B161=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H161/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H161/'User Inputs'!$D$7)))","v":1.1146175930816529E-2},"N/A",{"$f":"(100-(VLOOKUP(A161,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O161/100","v":1.0031558337734876E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9055895},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A162,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":305.97915000365555},1.0714481936080864E-3,{"$f":"E162*'Revenue Input'!$B$6","v":36196004.731691189},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F162/C162),0,(F162/C162)))","v":3.9969549924873453},{"$f":"((IF(G162>0,G162,VLOOKUP(A162,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9969549924873453},null,null,null,{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H162/'User Inputs'!$D$7,(IF(B162=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H162/'User Inputs'!$D$7,H162/'User Inputs'!$D$7))))","v":1.0920642055976353E-2},"N/A","N/A",{"$f":"(IF(B162=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H162/'User Inputs'!$D$7, IF(B162=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H162/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H162/'User Inputs'!$D$7)))","v":1.0920642055976353E-2},"N/A",{"$f":"(100-(VLOOKUP(A162,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O162/100","v":9.8285778503787186E-3}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(A163,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A163, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A163,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":328.46696750180138},0,{"$f":"E163*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F163/C163),0,(F163/C163)))","v":0},{"$f":"((IF(G163>0,G163,VLOOKUP(A163,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H163/'User Inputs'!$D$7,(IF(B163=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H163/'User Inputs'!$D$7,H163/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B163=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H163/'User Inputs'!$D$7, IF(B163=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H163/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H163/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A163,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O163/100","v":0}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(A164,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A164,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":541.4266523928668},0,{"$f":"E164*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F164/C164),0,(F164/C164)))","v":0},{"$f":"((IF(G164>0,G164,VLOOKUP(A164,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H164/'User Inputs'!$D$7,(IF(B164=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H164/'User Inputs'!$D$7,H164/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B164=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H164/'User Inputs'!$D$7, IF(B164=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H164/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H164/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A164,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O164/100","v":0}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(A165,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":40011158},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A165,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":541.4266523928668},8.3766181076378888E-3,{"$f":"E165*'Revenue Input'!$B$6","v":282981585.54788274},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F165/C165),0,(F165/C165)))","v":7.0725667462032149},{"$f":"((IF(G165>0,G165,VLOOKUP(A165,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.0725667462032149},null,null,null,{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H165/'User Inputs'!$D$7,(IF(B165=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H165/'User Inputs'!$D$7,H165/'User Inputs'!$D$7))))","v":1.9323952858478731E-2},"N/A","N/A",{"$f":"(IF(B165=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H165/'User Inputs'!$D$7, IF(B165=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H165/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H165/'User Inputs'!$D$7)))","v":1.9323952858478731E-2},"N/A",{"$f":"(100-(VLOOKUP(A165,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O165/100","v":1.7391557572630858E-2}]
["Samlesbury",{"$f":"VLOOKUP(A166,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":99858652},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A166,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":423.71717239821459},1.6360995657853546E-2,{"$f":"E166*'Revenue Input'!$B$6","v":552712375.43703532},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F166/C166),0,(F166/C166)))","v":5.5349472916681801},{"$f":"((IF(G166>0,G166,VLOOKUP(A166,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.5349472916681801},null,null,null,{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H166/'User Inputs'!$D$7,(IF(B166=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H166/'User Inputs'!$D$7,H166/'User Inputs'!$D$7))))","v":1.5122806807836557E-2},"N/A","N/A",{"$f":"(IF(B166=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H166/'User Inputs'!$D$7, IF(B166=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H166/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H166/'User Inputs'!$D$7)))","v":1.5122806807836557E-2},"N/A",{"$f":"(100-(VLOOKUP(A166,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O166/100","v":1.3610526127052902E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3433103},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A167,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":429.50717239821461},5.7017112365665725E-4,{"$f":"E167*'Revenue Input'!$B$6","v":19261702.817615625},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F167/C167),0,(F167/C167)))","v":5.6105811033387649},{"$f":"((IF(G167>0,G167,VLOOKUP(A167,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.6105811033387649},null,null,null,{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H167/'User Inputs'!$D$7,(IF(B167=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H167/'User Inputs'!$D$7,H167/'User Inputs'!$D$7))))","v":1.5329456566499358E-2},"N/A","N/A",{"$f":"(IF(B167=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H167/'User Inputs'!$D$7, IF(B167=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H167/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H167/'User Inputs'!$D$7)))","v":1.5329456566499358E-2},"N/A",{"$f":"(100-(VLOOKUP(A167,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O167/100","v":1.3796510909849423E-2}]
["Seabank (DN)",{"$f":"VLOOKUP(A168,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":50365514},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A168,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":469.36651012324512},9.140992111321777E-3,{"$f":"E168*'Revenue Input'!$B$6","v":308803912.02076107},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F168/C168),0,(F168/C168)))","v":6.1312570347393072},{"$f":"((IF(G168>0,G168,VLOOKUP(A168,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.1312570347393072},null,null,null,{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H168/'User Inputs'!$D$7,(IF(B168=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H168/'User Inputs'!$D$7,H168/'User Inputs'!$D$7))))","v":1.6752068400927068E-2},"N/A","N/A",{"$f":"(IF(B168=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H168/'User Inputs'!$D$7, IF(B168=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H168/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H168/'User Inputs'!$D$7)))","v":1.6752068400927068E-2},"N/A",{"$f":"(100-(VLOOKUP(A168,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O168/100","v":1.507686156083436E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18316938},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A169,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":467.55651012324506},3.3115776932818126E-3,{"$f":"E169*'Revenue Input'!$B$6","v":111872774.22321731},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F169/C169),0,(F169/C169)))","v":6.1076133043206955},{"$f":"((IF(G169>0,G169,VLOOKUP(A169,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.1076133043206955},null,null,null,{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H169/'User Inputs'!$D$7,(IF(B169=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H169/'User Inputs'!$D$7,H169/'User Inputs'!$D$7))))","v":1.6687468044592063E-2},"N/A","N/A",{"$f":"(IF(B169=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H169/'User Inputs'!$D$7, IF(B169=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H169/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H169/'User Inputs'!$D$7)))","v":1.6687468044592063E-2},"N/A",{"$f":"(100-(VLOOKUP(A169,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O169/100","v":1.5018721240132857E-2}]
["Seal Sands TGPP",{"$f":"VLOOKUP(A170,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":46487.952442622955},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A170,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.98895037361484},6.8306078192819798E-6,{"$f":"E170*'Revenue Input'!$B$6","v":230753.77271809831},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F170/C170),0,(F170/C170)))","v":4.9637327650191221},{"$f":"((IF(G170>0,G170,VLOOKUP(A170,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9637327650191221},null,null,null,{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H170/'User Inputs'!$D$7,(IF(B170=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H170/'User Inputs'!$D$7,H170/'User Inputs'!$D$7))))","v":1.3562111379833666E-2},"N/A","N/A",{"$f":"(IF(B170=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H170/'User Inputs'!$D$7, IF(B170=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H170/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H170/'User Inputs'!$D$7)))","v":1.3562111379833666E-2},"N/A",{"$f":"(100-(VLOOKUP(A170,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O170/100","v":1.2205900241850301E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":12349999},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A171,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":459.90248648283841},2.1962442870825704E-3,{"$f":"E171*'Revenue Input'!$B$6","v":74194225.237798274},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F171/C171),0,(F171/C171)))","v":6.0076300603585695},{"$f":"((IF(G171>0,G171,VLOOKUP(A171,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0076300603585695},null,null,null,{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H171/'User Inputs'!$D$7,(IF(B171=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H171/'User Inputs'!$D$7,H171/'User Inputs'!$D$7))))","v":1.6414289782400462E-2},"N/A","N/A",{"$f":"(IF(B171=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H171/'User Inputs'!$D$7, IF(B171=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H171/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H171/'User Inputs'!$D$7)))","v":1.6414289782400462E-2},"N/A",{"$f":"(100-(VLOOKUP(A171,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O171/100","v":1.4772860804160418E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":11732444},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A172,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":407.9315805893176},1.8506478322965934E-3,{"$f":"E172*'Revenue Input'!$B$6","v":62519175.536548294},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F172/C172),0,(F172/C172)))","v":5.3287427186141523},{"$f":"((IF(G172>0,G172,VLOOKUP(A172,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3287427186141523},null,null,null,{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H172/'User Inputs'!$D$7,(IF(B172=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H172/'User Inputs'!$D$7,H172/'User Inputs'!$D$7))))","v":1.4559406335011345E-2},"N/A","N/A",{"$f":"(IF(B172=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H172/'User Inputs'!$D$7, IF(B172=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H172/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H172/'User Inputs'!$D$7)))","v":1.4559406335011345E-2},"N/A",{"$f":"(100-(VLOOKUP(A172,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O172/100","v":1.3103465701510211E-2}]
["Shorne",{"$f":"VLOOKUP(A173,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":19826107},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A173,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":426.57917707114331},3.2702809352002549E-3,{"$f":"E173*'Revenue Input'!$B$6","v":110477673.9656025},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F173/C173),0,(F173/C173)))","v":5.5723331850071478},{"$f":"((IF(G173>0,G173,VLOOKUP(A173,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.5723331850071478},null,null,null,{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H173/'User Inputs'!$D$7,(IF(B173=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H173/'User Inputs'!$D$7,H173/'User Inputs'!$D$7))))","v":1.5224954057396579E-2},"N/A","N/A",{"$f":"(IF(B173=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H173/'User Inputs'!$D$7, IF(B173=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H173/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H173/'User Inputs'!$D$7)))","v":1.5224954057396579E-2},"N/A",{"$f":"(100-(VLOOKUP(A173,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O173/100","v":1.3702458651656922E-2}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(A174,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":310479.45205479453},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A174,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":411.68006564363139},4.9424315826875726E-5,{"$f":"E174*'Revenue Input'!$B$6","v":1669668.0065378495},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F174/C174),0,(F174/C174)))","v":5.3777085584497248},{"$f":"((IF(G174>0,G174,VLOOKUP(A174,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3777085584497248},null,null,null,{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H174/'User Inputs'!$D$7,(IF(B174=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H174/'User Inputs'!$D$7,H174/'User Inputs'!$D$7))))","v":1.4693192782649521E-2},"N/A","N/A",{"$f":"(IF(B174=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H174/'User Inputs'!$D$7, IF(B174=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H174/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H174/'User Inputs'!$D$7)))","v":1.4693192782649521E-2},"N/A",{"$f":"(100-(VLOOKUP(A174,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O174/100","v":1.3223873504384569E-2}]
["Shustoke",{"$f":"VLOOKUP(A175,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":100000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A175,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":353.66857902275029},1.3675538681625506E-5,{"$f":"E175*'Revenue Input'!$B$6","v":461991.41104679805},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F175/C175),0,(F175/C175)))","v":4.6199141104679802},{"$f":"((IF(G175>0,G175,VLOOKUP(A175,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.6199141104679802},null,null,null,{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H175/'User Inputs'!$D$7,(IF(B175=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H175/'User Inputs'!$D$7,H175/'User Inputs'!$D$7))))","v":1.2622716148819617E-2},"N/A","N/A",{"$f":"(IF(B175=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H175/'User Inputs'!$D$7, IF(B175=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H175/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H175/'User Inputs'!$D$7)))","v":1.2622716148819617E-2},"N/A",{"$f":"(100-(VLOOKUP(A175,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O175/100","v":1.1360444533937655E-2}]
["Silk Willoughby",{"$f":"VLOOKUP(A176,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2203090},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A176,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":296.33642633169364},2.5244411053532227E-4,{"$f":"E176*'Revenue Input'!$B$6","v":8528147.4866776392},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F176/C176),0,(F176/C176)))","v":3.8709936891718626},{"$f":"((IF(G176>0,G176,VLOOKUP(A176,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.8709936891718626},null,null,null,{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H176/'User Inputs'!$D$7,(IF(B176=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H176/'User Inputs'!$D$7,H176/'User Inputs'!$D$7))))","v":1.0576485489540608E-2},"N/A","N/A",{"$f":"(IF(B176=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H176/'User Inputs'!$D$7, IF(B176=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H176/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H176/'User Inputs'!$D$7)))","v":1.0576485489540608E-2},"N/A",{"$f":"(100-(VLOOKUP(A176,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O176/100","v":9.5188369405865472E-3}]
["Soutra",{"$f":"VLOOKUP(A177,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A177, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10726995},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A177,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":523.47802971652948},2.1713233469007613E-3,{"$f":"E177*'Revenue Input'!$B$6","v":73352338.085325375},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F177/C177),0,(F177/C177)))","v":6.838106858940959},{"$f":"((IF(G177>0,G177,VLOOKUP(A177,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.838106858940959},null,null,null,{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H177/'User Inputs'!$D$7,(IF(B177=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H177/'User Inputs'!$D$7,H177/'User Inputs'!$D$7))))","v":1.8683352073609178E-2},"N/A","N/A",{"$f":"(IF(B177=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H177/'User Inputs'!$D$7, IF(B177=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H177/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H177/'User Inputs'!$D$7)))","v":1.8683352073609178E-2},"N/A",{"$f":"(100-(VLOOKUP(A177,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O177/100","v":1.6815016866248259E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A178,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":301.00974539645699},0,{"$f":"E178*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F178/C178),0,(F178/C178)))","v":0},{"$f":"((IF(G178>0,G178,VLOOKUP(A178,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H178/'User Inputs'!$D$7,(IF(B178=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H178/'User Inputs'!$D$7,H178/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B178=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H178/'User Inputs'!$D$7, IF(B178=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H178/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H178/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A178,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O178/100","v":0}]
["St Fergus",{"$f":"VLOOKUP(A179,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1267112},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A179,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":672.79220992432488},3.2964304931768331E-4,{"$f":"E179*'Revenue Input'!$B$6","v":11136106.66764199},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F179/C179),0,(F179/C179)))","v":8.7885732813216109},{"$f":"((IF(G179>0,G179,VLOOKUP(A179,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.7885732813216109},null,null,null,{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H179/'User Inputs'!$D$7,(IF(B179=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H179/'User Inputs'!$D$7,H179/'User Inputs'!$D$7))))","v":2.4012495304157406E-2},"N/A","N/A",{"$f":"(IF(B179=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H179/'User Inputs'!$D$7, IF(B179=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H179/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H179/'User Inputs'!$D$7)))","v":2.4012495304157406E-2},"N/A",{"$f":"(100-(VLOOKUP(A179,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O179/100","v":2.1611245773741669E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":73267750},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A180,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":672.79220992432488},1.9060828503435916E-2,{"$f":"E180*'Revenue Input'!$B$6","v":643918990.03255153},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F180/C180),0,(F180/C180)))","v":8.7885732813216126},{"$f":"((IF(G180>0,G180,VLOOKUP(A180,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.7885732813216126},null,null,null,{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H180/'User Inputs'!$D$7,(IF(B180=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H180/'User Inputs'!$D$7,H180/'User Inputs'!$D$7))))","v":2.4012495304157413E-2},"N/A","N/A",{"$f":"(IF(B180=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H180/'User Inputs'!$D$7, IF(B180=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H180/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H180/'User Inputs'!$D$7)))","v":2.4012495304157413E-2},"N/A",{"$f":"(100-(VLOOKUP(A180,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O180/100","v":2.1611245773741673E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":2583336},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A181,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":672.79220992432488},6.7206273514270774E-4,{"$f":"E181*'Revenue Input'!$B$6","v":22703837.746276245},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F181/C181),0,(F181/C181)))","v":8.7885732813216109},{"$f":"((IF(G181>0,G181,VLOOKUP(A181,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.7885732813216109},null,null,null,{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H181/'User Inputs'!$D$7,(IF(B181=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H181/'User Inputs'!$D$7,H181/'User Inputs'!$D$7))))","v":2.4012495304157406E-2},"N/A","N/A",{"$f":"(IF(B181=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H181/'User Inputs'!$D$7, IF(B181=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H181/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H181/'User Inputs'!$D$7)))","v":2.4012495304157406E-2},"N/A",{"$f":"(100-(VLOOKUP(A181,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O181/100","v":2.1611245773741669E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":26775065.041095898},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A182,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":334.8497233394317},3.4667972524010993E-3,{"$f":"E182*'Revenue Input'!$B$6","v":117116450.89358725},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F182/C182),0,(F182/C182)))","v":4.3740865134717781},{"$f":"((IF(G182>0,G182,VLOOKUP(A182,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.3740865134717781},null,null,null,{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H182/'User Inputs'!$D$7,(IF(B182=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H182/'User Inputs'!$D$7,H182/'User Inputs'!$D$7))))","v":1.1951056047737099E-2},"N/A","N/A",{"$f":"(IF(B182=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H182/'User Inputs'!$D$7, IF(B182=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H182/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H182/'User Inputs'!$D$7)))","v":1.1951056047737099E-2},"N/A",{"$f":"(100-(VLOOKUP(A182,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O182/100","v":1.0755950442963388E-2}]
["Stallingborough",{"$f":"VLOOKUP(A183,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":52700000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A183,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":310.75762533843852},6.3325754669851025E-3,{"$f":"E183*'Revenue Input'!$B$6","v":213929084.8910853},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F183/C183),0,(F183/C183)))","v":4.0593754248782785},{"$f":"((IF(G183>0,G183,VLOOKUP(A183,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0593754248782785},null,null,null,{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H183/'User Inputs'!$D$7,(IF(B183=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H183/'User Inputs'!$D$7,H183/'User Inputs'!$D$7))))","v":1.1091189685459777E-2},"N/A","N/A",{"$f":"(IF(B183=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H183/'User Inputs'!$D$7, IF(B183=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H183/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H183/'User Inputs'!$D$7)))","v":1.1091189685459777E-2},"N/A",{"$f":"(100-(VLOOKUP(A183,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O183/100","v":9.9820707169137983E-3}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8267935.7260273984},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A184,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":419.50430038811589},1.3411627225730204E-3,{"$f":"E184*'Revenue Input'!$B$6","v":45307587.004040949},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F184/C184),0,(F184/C184)))","v":5.4799152418920007},{"$f":"((IF(G184>0,G184,VLOOKUP(A184,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.4799152418920007},null,null,null,{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H184/'User Inputs'!$D$7,(IF(B184=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H184/'User Inputs'!$D$7,H184/'User Inputs'!$D$7))))","v":1.4972446016098363E-2},"N/A","N/A",{"$f":"(IF(B184=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H184/'User Inputs'!$D$7, IF(B184=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H184/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H184/'User Inputs'!$D$7)))","v":1.4972446016098363E-2},"N/A",{"$f":"(100-(VLOOKUP(A184,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O184/100","v":1.3475201414488526E-2}]
["Staythorpe",{"$f":"VLOOKUP(A185,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":41505935.342465766},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A185,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":334.80642633169373},5.3734344494849127E-3,{"$f":"E185*'Revenue Input'!$B$6","v":181527077.0152899},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F185/C185),0,(F185/C185)))","v":4.3735209318259836},{"$f":"((IF(G185>0,G185,VLOOKUP(A185,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.3735209318259836},null,null,null,{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H185/'User Inputs'!$D$7,(IF(B185=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H185/'User Inputs'!$D$7,H185/'User Inputs'!$D$7))))","v":1.1949510742693945E-2},"N/A","N/A",{"$f":"(IF(B185=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H185/'User Inputs'!$D$7, IF(B185=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H185/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H185/'User Inputs'!$D$7)))","v":1.1949510742693945E-2},"N/A",{"$f":"(100-(VLOOKUP(A185,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O185/100","v":1.075455966842455E-2}]
["Stranraer",{"$f":"VLOOKUP(A186,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":886809},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A186,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":453.62578622571175},1.555520685222727E-4,{"$f":"E186*'Revenue Input'!$B$6","v":5254909.6091117263},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F186/C186),0,(F186/C186)))","v":5.925638563785129},{"$f":"((IF(G186>0,G186,VLOOKUP(A186,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.925638563785129},null,null,null,{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H186/'User Inputs'!$D$7,(IF(B186=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H186/'User Inputs'!$D$7,H186/'User Inputs'!$D$7))))","v":1.619026929995937E-2},"N/A","N/A",{"$f":"(IF(B186=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H186/'User Inputs'!$D$7, IF(B186=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H186/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H186/'User Inputs'!$D$7)))","v":1.619026929995937E-2},"N/A",{"$f":"(100-(VLOOKUP(A186,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O186/100","v":1.4571242369963433E-2}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(A187,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3735040},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A187,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":350.48354104405541},5.0618683991528646E-4,{"$f":"E187*'Revenue Input'!$B$6","v":17100165.32950104},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F187/C187),0,(F187/C187)))","v":4.578308486522511},{"$f":"((IF(G187>0,G187,VLOOKUP(A187,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.578308486522511},null,null,null,{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H187/'User Inputs'!$D$7,(IF(B187=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H187/'User Inputs'!$D$7,H187/'User Inputs'!$D$7))))","v":1.2509039580662599E-2},"N/A","N/A",{"$f":"(IF(B187=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H187/'User Inputs'!$D$7, IF(B187=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H187/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H187/'User Inputs'!$D$7)))","v":1.2509039580662599E-2},"N/A",{"$f":"(100-(VLOOKUP(A187,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O187/100","v":1.125813562259634E-2}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(A188,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":30343940},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A188,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":372.26589815982885},4.3679050566522585E-3,{"$f":"E188*'Revenue Input'!$B$6","v":147557962.24338308},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F188/C188),0,(F188/C188)))","v":4.8628478122281775},{"$f":"((IF(G188>0,G188,VLOOKUP(A188,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8628478122281775},null,null,null,{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H188/'User Inputs'!$D$7,(IF(B188=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H188/'User Inputs'!$D$7,H188/'User Inputs'!$D$7))))","v":6.6432347161587127E-3},"N/A","N/A",{"$f":"(IF(B188=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H188/'User Inputs'!$D$7, IF(B188=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H188/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H188/'User Inputs'!$D$7)))","v":6.6432347161587127E-3},"N/A",{"$f":"(100-(VLOOKUP(A188,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O188/100","v":5.9789112445428417E-3}]
["Sutton Bridge",{"$f":"VLOOKUP(A189,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":1079269},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A189,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":299.85337827549989},1.251372520466325E-4,{"$f":"E189*'Revenue Input'!$B$6","v":4227426.5748097654},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F189/C189),0,(F189/C189)))","v":3.9169350503069813},{"$f":"((IF(G189>0,G189,VLOOKUP(A189,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9169350503069813},null,null,null,{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H189/'User Inputs'!$D$7,(IF(B189=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H189/'User Inputs'!$D$7,H189/'User Inputs'!$D$7))))","v":1.070200833417208E-2},"N/A","N/A",{"$f":"(IF(B189=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H189/'User Inputs'!$D$7, IF(B189=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H189/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H189/'User Inputs'!$D$7)))","v":1.070200833417208E-2},"N/A",{"$f":"(100-(VLOOKUP(A189,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O189/100","v":9.6318075007548725E-3}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":42637000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A190,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":299.85337827549989},4.9436025824074166E-3,{"$f":"E190*'Revenue Input'!$B$6","v":167006359.73993877},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F190/C190),0,(F190/C190)))","v":3.9169350503069813},{"$f":"((IF(G190>0,G190,VLOOKUP(A190,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9169350503069813},null,null,null,{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H190/'User Inputs'!$D$7,(IF(B190=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H190/'User Inputs'!$D$7,H190/'User Inputs'!$D$7))))","v":1.070200833417208E-2},"N/A","N/A",{"$f":"(IF(B190=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H190/'User Inputs'!$D$7, IF(B190=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H190/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H190/'User Inputs'!$D$7)))","v":1.070200833417208E-2},"N/A",{"$f":"(100-(VLOOKUP(A190,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O190/100","v":9.6318075007548725E-3}]
["Tatsfield",{"$f":"VLOOKUP(A191,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":213058400},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A191,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":466.12917707114343},3.8401917849927081E-2,{"$f":"E191*'Revenue Input'!$B$6","v":1297305841.2849486},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F191/C191),0,(F191/C191)))","v":6.0889682889055239},{"$f":"((IF(G191>0,G191,VLOOKUP(A191,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0889682889055239},null,null,null,{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H191/'User Inputs'!$D$7,(IF(B191=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H191/'User Inputs'!$D$7,H191/'User Inputs'!$D$7))))","v":1.663652537952329E-2},"N/A","N/A",{"$f":"(IF(B191=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H191/'User Inputs'!$D$7, IF(B191=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H191/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H191/'User Inputs'!$D$7)))","v":1.663652537952329E-2},"N/A",{"$f":"(100-(VLOOKUP(A191,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O191/100","v":1.497287284157096E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":9750000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A192,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":380.43895037361489},1.4342919312487995E-3,{"$f":"E192*'Revenue Input'!$B$6","v":48453707.645241231},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F192/C192),0,(F192/C192)))","v":4.9696110405375622},{"$f":"((IF(G192>0,G192,VLOOKUP(A192,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9696110405375622},null,null,null,{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H192/'User Inputs'!$D$7,(IF(B192=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H192/'User Inputs'!$D$7,H192/'User Inputs'!$D$7))))","v":1.3578172241905908E-2},"N/A","N/A",{"$f":"(IF(B192=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H192/'User Inputs'!$D$7, IF(B192=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H192/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H192/'User Inputs'!$D$7)))","v":1.3578172241905908E-2},"N/A",{"$f":"(100-(VLOOKUP(A192,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O192/100","v":1.2220355017715316E-2}]
["Teesside Hydrogen",{"$f":"VLOOKUP(A193,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":13276800},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A193,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.98895037361484},1.9507981988876372E-3,{"$f":"E193*'Revenue Input'!$B$6","v":65902487.174605891},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F193/C193),0,(F193/C193)))","v":4.963732765019123},{"$f":"((IF(G193>0,G193,VLOOKUP(A193,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.963732765019123},null,null,null,{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H193/'User Inputs'!$D$7,(IF(B193=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H193/'User Inputs'!$D$7,H193/'User Inputs'!$D$7))))","v":1.356211137983367E-2},"N/A","N/A",{"$f":"(IF(B193=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H193/'User Inputs'!$D$7, IF(B193=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H193/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H193/'User Inputs'!$D$7)))","v":1.356211137983367E-2},"N/A",{"$f":"(100-(VLOOKUP(A193,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O193/100","v":1.2205900241850302E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A194,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":465.91651012324508},0,{"$f":"E194*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F194/C194),0,(F194/C194)))","v":0},{"$f":"((IF(G194>0,G194,VLOOKUP(A194,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H194/'User Inputs'!$D$7,(IF(B194=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H194/'User Inputs'!$D$7,H194/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B194=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H194/'User Inputs'!$D$7, IF(B194=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H194/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H194/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A194,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O194/100","v":0}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(A195,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A195, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":118190411},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A195,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":300.82104800187818},{"$f":"(C195*D195)/SUMPRODUCT($C$3:$C$234,$D$3:$D$234)","v":1.3747965308547912E-2},{"$f":"E195*'Revenue Input'!$B$6","v":464438150.46586019},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F195/C195),0,(F195/C195)))","v":3.9295755597792126},{"$f":"((IF(G195>0,G195,VLOOKUP(A195,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9295755597792126},null,null,null,{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H195/'User Inputs'!$D$7,(IF(B195=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H195/'User Inputs'!$D$7,H195/'User Inputs'!$D$7))))","v":1.0736545245298395E-2},"N/A","N/A",{"$f":"(IF(B195=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H195/'User Inputs'!$D$7, IF(B195=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H195/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H195/'User Inputs'!$D$7)))","v":1.0736545245298395E-2},"N/A",{"$f":"(100-(VLOOKUP(A195,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O195/100","v":9.6628907207685563E-3}]
["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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":67000000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A196,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":300.82104800187818},7.793472142784157E-3,{"$f":"E196*'Revenue Input'!$B$6","v":263281562.50520727},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F196/C196),0,(F196/C196)))","v":3.929575559779213},{"$f":"((IF(G196>0,G196,VLOOKUP(A196,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.929575559779213},null,null,null,{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H196/'User Inputs'!$D$7,(IF(B196=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H196/'User Inputs'!$D$7,H196/'User Inputs'!$D$7))))","v":1.0736545245298396E-2},"N/A","N/A",{"$f":"(IF(B196=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H196/'User Inputs'!$D$7, IF(B196=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H196/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H196/'User Inputs'!$D$7)))","v":1.0736545245298396E-2},"N/A",{"$f":"(100-(VLOOKUP(A196,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O196/100","v":9.6628907207685563E-3}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(A197,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":48268493.15068493},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A197,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":300.82104800187818},5.6146142797616552E-3,{"$f":"E197*'Revenue Input'!$B$6","v":189674690.99230185},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F197/C197),0,(F197/C197)))","v":3.929575559779213},{"$f":"((IF(G197>0,G197,VLOOKUP(A197,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.929575559779213},null,null,null,{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H197/'User Inputs'!$D$7,(IF(B197=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H197/'User Inputs'!$D$7,H197/'User Inputs'!$D$7))))","v":1.0736545245298396E-2},"N/A","N/A",{"$f":"(IF(B197=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H197/'User Inputs'!$D$7, IF(B197=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H197/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H197/'User Inputs'!$D$7)))","v":1.0736545245298396E-2},"N/A",{"$f":"(100-(VLOOKUP(A197,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O197/100","v":9.6628907207685563E-3}]
["Thrintoft",{"$f":"VLOOKUP(A198,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A198, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6921484},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A198,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":362.43459389791639},9.7001137668611991E-4,{"$f":"E198*'Revenue Input'!$B$6","v":32769233.818100765},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F198/C198),0,(F198/C198)))","v":4.7344231118790079},{"$f":"((IF(G198>0,G198,VLOOKUP(A198,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.7344231118790079},null,null,null,{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H198/'User Inputs'!$D$7,(IF(B198=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H198/'User Inputs'!$D$7,H198/'User Inputs'!$D$7))))","v":1.2935582272893464E-2},"N/A","N/A",{"$f":"(IF(B198=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H198/'User Inputs'!$D$7, IF(B198=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H198/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H198/'User Inputs'!$D$7)))","v":1.2935582272893464E-2},"N/A",{"$f":"(100-(VLOOKUP(A198,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O198/100","v":1.1642024045604119E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A199,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":423.80487149543927},0,{"$f":"E199*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F199/C199),0,(F199/C199)))","v":0},{"$f":"((IF(G199>0,G199,VLOOKUP(A199,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H199/'User Inputs'!$D$7,(IF(B199=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H199/'User Inputs'!$D$7,H199/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B199=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H199/'User Inputs'!$D$7, IF(B199=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H199/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H199/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A199,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O199/100","v":0}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(A200,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":26750000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A200,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":470.04138627052839},4.8619204596194645E-3,{"$f":"E200*'Revenue Input'!$B$6","v":164246948.20649719},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F200/C200),0,(F200/C200)))","v":6.1400728301494274},{"$f":"((IF(G200>0,G200,VLOOKUP(A200,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.1400728301494274},null,null,null,{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H200/'User Inputs'!$D$7,(IF(B200=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H200/'User Inputs'!$D$7,H200/'User Inputs'!$D$7))))","v":1.6776155273632316E-2},"N/A","N/A",{"$f":"(IF(B200=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H200/'User Inputs'!$D$7, IF(B200=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H200/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H200/'User Inputs'!$D$7)))","v":1.6776155273632316E-2},"N/A",{"$f":"(100-(VLOOKUP(A200,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O200/100","v":1.5098539746269084E-2}]
["Towlaw",{"$f":"VLOOKUP(A201,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A201, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":572053},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A201,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":397.28464103653477},8.7879182432367109E-5,{"$f":"E201*'Revenue Input'!$B$6","v":2968762.5795770502},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F201/C201),0,(F201/C201)))","v":5.1896635094598755},{"$f":"((IF(G201>0,G201,VLOOKUP(A201,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.1896635094598755},null,null,null,{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H201/'User Inputs'!$D$7,(IF(B201=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H201/'User Inputs'!$D$7,H201/'User Inputs'!$D$7))))","v":1.4179408495792009E-2},"N/A","N/A",{"$f":"(IF(B201=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H201/'User Inputs'!$D$7, IF(B201=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H201/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H201/'User Inputs'!$D$7)))","v":1.4179408495792009E-2},"N/A",{"$f":"(100-(VLOOKUP(A201,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O201/100","v":1.2761467646212808E-2}]
["Towton",{"$f":"VLOOKUP(A202,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":59564671},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A202,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":325.01606335071159},7.4858571929889341E-3,{"$f":"E202*'Revenue Input'!$B$6","v":252889616.12389714},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F202/C202),0,(F202/C202)))","v":4.2456310406532278},{"$f":"((IF(G202>0,G202,VLOOKUP(A202,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.2456310406532278},null,null,null,{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H202/'User Inputs'!$D$7,(IF(B202=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H202/'User Inputs'!$D$7,H202/'User Inputs'!$D$7))))","v":1.1600084810527945E-2},"N/A","N/A",{"$f":"(IF(B202=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H202/'User Inputs'!$D$7, IF(B202=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H202/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H202/'User Inputs'!$D$7)))","v":1.1600084810527945E-2},"N/A",{"$f":"(100-(VLOOKUP(A202,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O202/100","v":1.044007632947515E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A203,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":381.34020666158932},0,{"$f":"E203*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F203/C203),0,(F203/C203)))","v":0},{"$f":"((IF(G203>0,G203,VLOOKUP(A203,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H203/'User Inputs'!$D$7,(IF(B203=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H203/'User Inputs'!$D$7,H203/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B203=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H203/'User Inputs'!$D$7, IF(B203=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H203/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H203/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A203,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O203/100","v":0}]
["Tur Langton",{"$f":"VLOOKUP(A204,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":69970779},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A204,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":328.48109351012505},8.8874066397014624E-3,{"$f":"E204*'Revenue Input'!$B$6","v":300237206.70974863},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F204/C204),0,(F204/C204)))","v":4.2908941561126346},{"$f":"((IF(G204>0,G204,VLOOKUP(A204,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.2908941561126346},null,null,null,{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H204/'User Inputs'!$D$7,(IF(B204=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H204/'User Inputs'!$D$7,H204/'User Inputs'!$D$7))))","v":1.1723754524897909E-2},"N/A","N/A",{"$f":"(IF(B204=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H204/'User Inputs'!$D$7, IF(B204=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H204/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H204/'User Inputs'!$D$7)))","v":1.1723754524897909E-2},"N/A",{"$f":"(100-(VLOOKUP(A204,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O204/100","v":1.0551379072408117E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":8300000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A205,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":558.8264266694124},1.7935066556773827E-3,{"$f":"E205*'Revenue Input'!$B$6","v":60588814.076589651},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F205/C205),0,(F205/C205)))","v":7.2998571176614035},{"$f":"((IF(G205>0,G205,VLOOKUP(A205,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":7.2998571176614035},null,null,null,{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H205/'User Inputs'!$D$7,(IF(B205=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H205/'User Inputs'!$D$7,H205/'User Inputs'!$D$7))))","v":1.9944964802353561E-2},"N/A","N/A",{"$f":"(IF(B205=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H205/'User Inputs'!$D$7, IF(B205=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H205/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H205/'User Inputs'!$D$7)))","v":1.9944964802353561E-2},"N/A",{"$f":"(100-(VLOOKUP(A205,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O205/100","v":1.7950468322118204E-2}]
["Walesby",{"$f":"VLOOKUP(A206,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":652640},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A206,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":298.47883998298363},7.5324316740458256E-5,{"$f":"E206*'Revenue Input'!$B$6","v":2544630.1010296983},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F206/C206),0,(F206/C206)))","v":3.8989796840979687},{"$f":"((IF(G206>0,G206,VLOOKUP(A206,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.8989796840979687},null,null,null,{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H206/'User Inputs'!$D$7,(IF(B206=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H206/'User Inputs'!$D$7,H206/'User Inputs'!$D$7))))","v":1.0652949956551827E-2},"N/A","N/A",{"$f":"(IF(B206=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H206/'User Inputs'!$D$7, IF(B206=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H206/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H206/'User Inputs'!$D$7)))","v":1.0652949956551827E-2},"N/A",{"$f":"(100-(VLOOKUP(A206,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O206/100","v":9.5876549608966445E-3}]
["Warburton",{"$f":"VLOOKUP(A207,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":96138093},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A207,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":377.91020666158937},1.4048569021563491E-2,{"$f":"E207*'Revenue Input'!$B$6","v":474593241.00928199},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F207/C207),0,(F207/C207)))","v":4.9365784799713266},{"$f":"((IF(G207>0,G207,VLOOKUP(A207,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9365784799713266},null,null,null,{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H207/'User Inputs'!$D$7,(IF(B207=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H207/'User Inputs'!$D$7,H207/'User Inputs'!$D$7))))","v":1.3487919344183953E-2},"N/A","N/A",{"$f":"(IF(B207=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H207/'User Inputs'!$D$7, IF(B207=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H207/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H207/'User Inputs'!$D$7)))","v":1.3487919344183953E-2},"N/A",{"$f":"(100-(VLOOKUP(A207,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O207/100","v":1.2139127409765558E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":37864775.917808212},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A208,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":313.49594087547882},4.5900273971960486E-3,{"$f":"E208*'Revenue Input'!$B$6","v":155061770.02177221},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F208/C208),0,(F208/C208)))","v":4.0951455875074911},{"$f":"((IF(G208>0,G208,VLOOKUP(A208,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0951455875074911},null,null,null,{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H208/'User Inputs'!$D$7,(IF(B208=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H208/'User Inputs'!$D$7,H208/'User Inputs'!$D$7))))","v":1.1188922370239046E-2},"N/A","N/A",{"$f":"(IF(B208=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H208/'User Inputs'!$D$7, IF(B208=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H208/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H208/'User Inputs'!$D$7)))","v":1.1188922370239046E-2},"N/A",{"$f":"(100-(VLOOKUP(A208,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O208/100","v":1.0070030133215143E-2}]
["West Winch",{"$f":"VLOOKUP(A209,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":10086940},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A209,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":311.57546375793339},1.2152640545674399E-3,{"$f":"E209*'Revenue Input'!$B$6","v":41054438.03236936},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F209/C209),0,(F209/C209)))","v":4.0700587127879579},{"$f":"((IF(G209>0,G209,VLOOKUP(A209,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.0700587127879579},null,null,null,{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H209/'User Inputs'!$D$7,(IF(B209=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H209/'User Inputs'!$D$7,H209/'User Inputs'!$D$7))))","v":1.1120378996688409E-2},"N/A","N/A",{"$f":"(IF(B209=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H209/'User Inputs'!$D$7, IF(B209=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H209/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H209/'User Inputs'!$D$7)))","v":1.1120378996688409E-2},"N/A",{"$f":"(100-(VLOOKUP(A209,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O209/100","v":1.0008341097019568E-2}]
["Weston Point",{"$f":"VLOOKUP(A210,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6156504},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A210,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":413.34158058931763},9.8399122744855481E-4,{"$f":"E210*'Revenue Input'!$B$6","v":33241505.596954983},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F210/C210),0,(F210/C210)))","v":5.399412653180276},{"$f":"((IF(G210>0,G210,VLOOKUP(A210,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.399412653180276},null,null,null,{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H210/'User Inputs'!$D$7,(IF(B210=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H210/'User Inputs'!$D$7,H210/'User Inputs'!$D$7))))","v":1.4752493587924251E-2},"N/A","N/A",{"$f":"(IF(B210=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H210/'User Inputs'!$D$7, IF(B210=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H210/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H210/'User Inputs'!$D$7)))","v":1.4752493587924251E-2},"N/A",{"$f":"(100-(VLOOKUP(A210,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O210/100","v":1.3277244229131825E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":690135.79617486347},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A211,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":413.34158058931763},1.1030408965612459E-4,{"$f":"E211*'Revenue Input'!$B$6","v":3726327.9502792023},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F211/C211),0,(F211/C211)))","v":5.3994126531802769},{"$f":"((IF(G211>0,G211,VLOOKUP(A211,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3994126531802769},null,null,null,{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H211/'User Inputs'!$D$7,(IF(B211=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H211/'User Inputs'!$D$7,H211/'User Inputs'!$D$7))))","v":1.4752493587924253E-2},"N/A","N/A",{"$f":"(IF(B211=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H211/'User Inputs'!$D$7, IF(B211=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H211/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H211/'User Inputs'!$D$7)))","v":1.4752493587924253E-2},"N/A",{"$f":"(100-(VLOOKUP(A211,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O211/100","v":1.3277244229131829E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":18770159.379781418},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A212,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":413.34158058931763},3.000026015985066E-3,{"$f":"E212*'Revenue Input'!$B$6","v":101347836.05740224},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F212/C212),0,(F212/C212)))","v":5.3994126531802769},{"$f":"((IF(G212>0,G212,VLOOKUP(A212,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3994126531802769},null,null,null,{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H212/'User Inputs'!$D$7,(IF(B212=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H212/'User Inputs'!$D$7,H212/'User Inputs'!$D$7))))","v":1.4752493587924253E-2},"N/A","N/A",{"$f":"(IF(B212=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H212/'User Inputs'!$D$7, IF(B212=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H212/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H212/'User Inputs'!$D$7)))","v":1.4752493587924253E-2},"N/A",{"$f":"(100-(VLOOKUP(A212,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O212/100","v":1.3277244229131829E-2}]
["Wetheral",{"$f":"VLOOKUP(A213,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":15724001},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A213,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":425.16731980466449},2.5850616384999491E-3,{"$f":"E213*'Revenue Input'!$B$6","v":87329377.059067681},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F213/C213),0,(F213/C213)))","v":5.5538903272180971},{"$f":"((IF(G213>0,G213,VLOOKUP(A213,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.5538903272180971},null,null,null,{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H213/'User Inputs'!$D$7,(IF(B213=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H213/'User Inputs'!$D$7,H213/'User Inputs'!$D$7))))","v":1.5174563735568572E-2},"N/A","N/A",{"$f":"(IF(B213=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H213/'User Inputs'!$D$7, IF(B213=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H213/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H213/'User Inputs'!$D$7)))","v":1.5174563735568572E-2},"N/A",{"$f":"(100-(VLOOKUP(A213,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O213/100","v":1.3657107362011714E-2}]
["Whitwell",{"$f":"VLOOKUP(A214,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":106647786},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A214,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":370.09559281142475},1.5262079876247859E-2,{"$f":"E214*'Revenue Input'!$B$6","v":515588451.88382715},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F214/C214),0,(F214/C214)))","v":4.8344974726791525},{"$f":"((IF(G214>0,G214,VLOOKUP(A214,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.8344974726791525},null,null,null,{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H214/'User Inputs'!$D$7,(IF(B214=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H214/'User Inputs'!$D$7,H214/'User Inputs'!$D$7))))","v":1.3209009488194406E-2},"N/A","N/A",{"$f":"(IF(B214=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H214/'User Inputs'!$D$7, IF(B214=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H214/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H214/'User Inputs'!$D$7)))","v":1.3209009488194406E-2},"N/A",{"$f":"(100-(VLOOKUP(A214,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O214/100","v":1.1888108539374964E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A215,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":342.81549532691838},0,{"$f":"E215*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F215/C215),0,(F215/C215)))","v":0},{"$f":"((IF(G215>0,G215,VLOOKUP(A215,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H215/'User Inputs'!$D$7,(IF(B215=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H215/'User Inputs'!$D$7,H215/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B215=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H215/'User Inputs'!$D$7, IF(B215=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H215/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H215/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A215,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O215/100","v":0}]
["Winkfield (NT)",{"$f":"VLOOKUP(A216,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":100000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A216,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":463.75565193956822},1.7932348908253039E-5,{"$f":"E216*'Revenue Input'!$B$6","v":605796.33229647693},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F216/C216),0,(F216/C216)))","v":6.0579633229647696},{"$f":"((IF(G216>0,G216,VLOOKUP(A216,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0579633229647696},null,null,null,{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H216/'User Inputs'!$D$7,(IF(B216=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H216/'User Inputs'!$D$7,H216/'User Inputs'!$D$7))))","v":1.6551812357827239E-2},"N/A","N/A",{"$f":"(IF(B216=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H216/'User Inputs'!$D$7, IF(B216=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H216/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H216/'User Inputs'!$D$7)))","v":1.6551812357827239E-2},"N/A",{"$f":"(100-(VLOOKUP(A216,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O216/100","v":1.4896631122044514E-2}]
["Winkfield (SE)",{"$f":"VLOOKUP(A217,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":44856640},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A217,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":463.75565193956822},8.043849193318995E-3,{"$f":"E217*'Revenue Input'!$B$6","v":271739879.91143435},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F217/C217),0,(F217/C217)))","v":6.0579633229647687},{"$f":"((IF(G217>0,G217,VLOOKUP(A217,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0579633229647687},null,null,null,{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H217/'User Inputs'!$D$7,(IF(B217=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H217/'User Inputs'!$D$7,H217/'User Inputs'!$D$7))))","v":1.6551812357827236E-2},"N/A","N/A",{"$f":"(IF(B217=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H217/'User Inputs'!$D$7, IF(B217=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H217/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H217/'User Inputs'!$D$7)))","v":1.6551812357827236E-2},"N/A",{"$f":"(100-(VLOOKUP(A217,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O217/100","v":1.4896631122044512E-2}]
["Winkfield (SO)",{"$f":"VLOOKUP(A218,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":36499431},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A218,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":463.75565193956822},6.5452053164470718E-3,{"$f":"E218*'Revenue Input'!$B$6","v":221112214.30708334},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F218/C218),0,(F218/C218)))","v":6.0579633229647696},{"$f":"((IF(G218>0,G218,VLOOKUP(A218,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":6.0579633229647696},null,null,null,{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H218/'User Inputs'!$D$7,(IF(B218=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H218/'User Inputs'!$D$7,H218/'User Inputs'!$D$7))))","v":1.6551812357827239E-2},"N/A","N/A",{"$f":"(IF(B218=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H218/'User Inputs'!$D$7, IF(B218=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H218/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H218/'User Inputs'!$D$7)))","v":1.6551812357827239E-2},"N/A",{"$f":"(100-(VLOOKUP(A218,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O218/100","v":1.4896631122044514E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":23353607.561643843},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A219,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":301.63614647895326},2.723863415083602E-3,{"$f":"E219*'Revenue Input'!$B$6","v":92018422.961577043},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F219/C219),0,(F219/C219)))","v":3.9402230562745628},{"$f":"((IF(G219>0,G219,VLOOKUP(A219,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":3.9402230562745628},null,null,null,{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H219/'User Inputs'!$D$7,(IF(B219=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H219/'User Inputs'!$D$7,H219/'User Inputs'!$D$7))))","v":1.0765636765777494E-2},"N/A","N/A",{"$f":"(IF(B219=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H219/'User Inputs'!$D$7, IF(B219=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H219/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H219/'User Inputs'!$D$7)))","v":1.0765636765777494E-2},"N/A",{"$f":"(100-(VLOOKUP(A219,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O219/100","v":9.6890730891997442E-3}]
["Wyre Power Station",{"$f":"VLOOKUP(A220,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A220, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A220,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":384.1622439963856},0,{"$f":"E220*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F220/C220),0,(F220/C220)))","v":0},{"$f":"((IF(G220>0,G220,VLOOKUP(A220,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H220/'User Inputs'!$D$7,(IF(B220=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H220/'User Inputs'!$D$7,H220/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B220=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H220/'User Inputs'!$D$7, IF(B220=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H220/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H220/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A220,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O220/100","v":0}]
["Yelverton",{"$f":"VLOOKUP(A221,'Locations & Types'!$E:$I,5,FALSE)","v":"DNO"},{"$f":"(VLOOKUP(A221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":72938900},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A221,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.31737841002746},1.0698180338425928E-2,{"$f":"E221*'Revenue Input'!$B$6","v":361409341.5437609},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F221/C221),0,(F221/C221)))","v":4.9549601316137331},{"$f":"((IF(G221>0,G221,VLOOKUP(A221,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9549601316137331},null,null,null,{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H221/'User Inputs'!$D$7,(IF(B221=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H221/'User Inputs'!$D$7,H221/'User Inputs'!$D$7))))","v":1.3538142436103096E-2},"N/A","N/A",{"$f":"(IF(B221=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H221/'User Inputs'!$D$7, IF(B221=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H221/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H221/'User Inputs'!$D$7)))","v":1.3538142436103096E-2},"N/A",{"$f":"(100-(VLOOKUP(A221,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O221/100","v":1.2184328192492787E-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&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":188701.45095081965},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A222,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":377.98004814919352},2.7579861461060325E-5,{"$f":"E222*'Revenue Input'!$B$6","v":931711.67948142288},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F222/C222),0,(F222/C222)))","v":4.9374908077641138},{"$f":"((IF(G222>0,G222,VLOOKUP(A222,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.9374908077641138},null,null,null,{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H222/'User Inputs'!$D$7,(IF(B222=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H222/'User Inputs'!$D$7,H222/'User Inputs'!$D$7))))","v":1.3490412043071349E-2},"N/A","N/A",{"$f":"(IF(B222=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H222/'User Inputs'!$D$7, IF(B222=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H222/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H222/'User Inputs'!$D$7)))","v":1.3490412043071349E-2},"N/A",{"$f":"(100-(VLOOKUP(A222,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O222/100","v":1.2141370838764215E-2}]
["Air_Products (Teesside)",{"$f":"VLOOKUP(A223,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A223, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A223,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":379.98895037361484},0,{"$f":"E223*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F223/C223),0,(F223/C223)))","v":0},{"$f":"((IF(G223>0,G223,VLOOKUP(A223,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":0},null,null,null,{"$f":"(IF(B223=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H223/'User Inputs'!$D$7,(IF(B223=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H223/'User Inputs'!$D$7,H223/'User Inputs'!$D$7))))","v":0},"N/A","N/A",{"$f":"(IF(B223=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H223/'User Inputs'!$D$7, IF(B223=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H223/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H223/'User Inputs'!$D$7)))","v":0},"N/A",{"$f":"(100-(VLOOKUP(A223,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O223/100","v":0}]
["Fordoun CNG Station",{"$f":"VLOOKUP(A224,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A224, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":400000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A224,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":640.25937490524257},9.9029344048420819E-5,{"$f":"E224*'Revenue Input'!$B$6","v":3345440.896850341},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F224/C224),0,(F224/C224)))","v":8.363602242125852},{"$f":"((IF(G224>0,G224,VLOOKUP(A224,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.363602242125852},null,null,null,{"$f":"(IF(B224=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H224/'User Inputs'!$D$7,(IF(B224=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H224/'User Inputs'!$D$7,H224/'User Inputs'!$D$7))))","v":2.2851372246245498E-2},"N/A","N/A",{"$f":"(IF(B224=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H224/'User Inputs'!$D$7, IF(B224=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H224/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H224/'User Inputs'!$D$7)))","v":2.2851372246245498E-2},"N/A",{"$f":"(100-(VLOOKUP(A224,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O224/100","v":2.0566235021620947E-2}]
["Palm_Paper",{"$f":"VLOOKUP(A225,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A225, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":3835258.1024590163},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A225,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":312.7382531266137},4.6379233498890514E-4,{"$f":"E225*'Revenue Input'!$B$6","v":15667980.63772835},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F225/C225),0,(F225/C225)))","v":4.085248037852435},{"$f":"((IF(G225>0,G225,VLOOKUP(A225,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.085248037852435},null,null,null,{"$f":"(IF(B225=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H225/'User Inputs'!$D$7,(IF(B225=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H225/'User Inputs'!$D$7,H225/'User Inputs'!$D$7))))","v":1.1161879884842718E-2},"N/A","N/A",{"$f":"(IF(B225=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H225/'User Inputs'!$D$7, IF(B225=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H225/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H225/'User Inputs'!$D$7)))","v":1.1161879884842718E-2},"N/A",{"$f":"(100-(VLOOKUP(A225,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O225/100","v":1.0045691896358446E-2}]
["St_Fergus_Segal",{"$f":"VLOOKUP(A226,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A226, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A226,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":672.79220992432488},0,{"$f":"E226*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F226/C226),0,(F226/C226)))","v":0},{"$f":"((IF(G226>0,G226,VLOOKUP(A226,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":11.152081468056192},null,null,null,{"$f":"(IF(B226=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H226/'User Inputs'!$D$7,(IF(B226=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H226/'User Inputs'!$D$7,H226/'User Inputs'!$D$7))))","v":3.0470167945508723E-2},"N/A","N/A",{"$f":"(IF(B226=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H226/'User Inputs'!$D$7, IF(B226=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H226/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H226/'User Inputs'!$D$7)))","v":3.0470167945508723E-2},"N/A",{"$f":"(100-(VLOOKUP(A226,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O226/100","v":2.742315115095785E-2}]
["Kinneil CHP",{"$f":"VLOOKUP(A227,'Locations & Types'!$E:$I,5,FALSE)","v":"INDUSTRIAL"},{"$f":"(VLOOKUP(A227, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A227,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":530.82259081141501},0,{"$f":"E227*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F227/C227),0,(F227/C227)))","v":0},{"$f":"((IF(G227>0,G227,VLOOKUP(A227,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":8.8111865428948022},null,null,null,{"$f":"(IF(B227=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H227/'User Inputs'!$D$7,(IF(B227=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H227/'User Inputs'!$D$7,H227/'User Inputs'!$D$7))))","v":2.4074280171843723E-2},"N/A","N/A",{"$f":"(IF(B227=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H227/'User Inputs'!$D$7, IF(B227=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H227/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H227/'User Inputs'!$D$7)))","v":2.4074280171843723E-2},"N/A",{"$f":"(100-(VLOOKUP(A227,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O227/100","v":2.1666852154659352E-2}]
["Knottingley PS",{"$f":"VLOOKUP(A228,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A228, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A228,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":323.51707460123993},0,{"$f":"E228*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F228/C228),0,(F228/C228)))","v":0},{"$f":"((IF(G228>0,G228,VLOOKUP(A228,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3312085696723246},null,null,null,{"$f":"(IF(B228=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H228/'User Inputs'!$D$7,(IF(B228=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H228/'User Inputs'!$D$7,H228/'User Inputs'!$D$7))))","v":1.4566143632984493E-2},"N/A","N/A",{"$f":"(IF(B228=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H228/'User Inputs'!$D$7, IF(B228=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H228/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H228/'User Inputs'!$D$7)))","v":1.4566143632984493E-2},"N/A",{"$f":"(100-(VLOOKUP(A228,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O228/100","v":1.3109529269686044E-2}]
["Eggborough_PS",{"$f":"VLOOKUP(A229,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A229, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A229,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":323.51707460123993},0,{"$f":"E229*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F229/C229),0,(F229/C229)))","v":0},{"$f":"((IF(G229>0,G229,VLOOKUP(A229,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.86470797625475},null,null,null,{"$f":"(IF(B229=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H229/'User Inputs'!$D$7,(IF(B229=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H229/'User Inputs'!$D$7,H229/'User Inputs'!$D$7))))","v":1.3291551847690574E-2},"N/A","N/A",{"$f":"(IF(B229=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H229/'User Inputs'!$D$7, IF(B229=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H229/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H229/'User Inputs'!$D$7)))","v":1.3291551847690574E-2},"N/A",{"$f":"(100-(VLOOKUP(A229,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O229/100","v":1.1962396662921516E-2}]
["KEADBY_2 PS",{"$f":"VLOOKUP(A230,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A230, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":20051538.126027398},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A230,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":321.29723407892254},2.4911658630115126E-3,{"$f":"E230*'Revenue Input'!$B$6","v":84157360.013222143},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F230/C230),0,(F230/C230)))","v":4.1970525893963107},{"$f":"((IF(G230>0,G230,VLOOKUP(A230,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1970525893963107},null,null,null,{"$f":"(IF(B230=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H230/'User Inputs'!$D$7,(IF(B230=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H230/'User Inputs'!$D$7,H230/'User Inputs'!$D$7))))","v":1.1467356801629264E-2},"N/A","N/A",{"$f":"(IF(B230=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H230/'User Inputs'!$D$7, IF(B230=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H230/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H230/'User Inputs'!$D$7)))","v":1.1467356801629264E-2},"N/A",{"$f":"(100-(VLOOKUP(A230,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O230/100","v":1.0320621121466337E-2}]
["Hirwaun Power Station",{"$f":"VLOOKUP(A231,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A231, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":28380000},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A231,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":459.23687633640873},5.0396121019289737E-3,{"$f":"E231*'Revenue Input'!$B$6","v":170249783.96112031},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F231/C231),0,(F231/C231)))","v":5.9989353051839434},{"$f":"((IF(G231>0,G231,VLOOKUP(A231,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.9989353051839434},null,null,null,{"$f":"(IF(B231=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H231/'User Inputs'!$D$7,(IF(B231=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H231/'User Inputs'!$D$7,H231/'User Inputs'!$D$7))))","v":1.6390533620721157E-2},"N/A","N/A",{"$f":"(IF(B231=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H231/'User Inputs'!$D$7, IF(B231=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H231/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H231/'User Inputs'!$D$7)))","v":1.6390533620721157E-2},"N/A",{"$f":"(100-(VLOOKUP(A231,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O231/100","v":1.4751480258649041E-2}]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(A232,'Locations & Types'!$E:$I,5,FALSE)","v":"POWER STATION"},{"$f":"(VLOOKUP(A232, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A232,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":323.51707460123993},0,{"$f":"E232*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F232/C232),0,(F232/C232)))","v":0},{"$f":"((IF(G232>0,G232,VLOOKUP(A232,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.3312085696723246},null,null,null,{"$f":"(IF(B232=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H232/'User Inputs'!$D$7,(IF(B232=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H232/'User Inputs'!$D$7,H232/'User Inputs'!$D$7))))","v":1.4566143632984493E-2},"N/A","N/A",{"$f":"(IF(B232=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H232/'User Inputs'!$D$7, IF(B232=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H232/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H232/'User Inputs'!$D$7)))","v":1.4566143632984493E-2},"N/A",{"$f":"(100-(VLOOKUP(A232,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O232/100","v":1.3109529269686044E-2}]
["Rough Max Refill",{"$f":"VLOOKUP(A233,'Locations & Types'!$E:$I,5,FALSE)","v":"STORAGE SITE"},{"$f":"(VLOOKUP(A233, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":6566818.7123287674},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A233,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":317.40786051963613},8.059733272155926E-4,{"$f":"E233*'Revenue Input'!$B$6","v":27227648.093066238},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F233/C233),0,(F233/C233)))","v":4.1462463463393817},{"$f":"((IF(G233>0,G233,VLOOKUP(A233,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":4.1462463463393817},null,null,null,{"$f":"(IF(B233=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H233/'User Inputs'!$D$7,(IF(B233=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H233/'User Inputs'!$D$7,H233/'User Inputs'!$D$7))))","v":5.6642709649445105E-3},"N/A","N/A",{"$f":"(IF(B233=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H233/'User Inputs'!$D$7, IF(B233=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H233/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H233/'User Inputs'!$D$7)))","v":5.6642709649445105E-3},"N/A",{"$f":"(100-(VLOOKUP(A233,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O233/100","v":5.0978438684500596E-3}]
["Drax","POWER STATION",{"$f":"(VLOOKUP(A234, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$H\"),MATCH('User Inputs'!$D$19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$H$1\"),0), FALSE))*'User Inputs'!$D$20/100","v":0},{"$f":"SUMPRODUCT('Entry Prices'!$C$3:$C$29, TRANSPOSE(INDEX('Distance Matrix'!$C$3:$AC$234,MATCH(A234,'Distance Matrix'!$B$3:$B$234,0),0)) /SUM('Entry Prices'!$C$3:$C$29))","v":314.70104102200071},0,{"$f":"E234*'Revenue Input'!$B$6","v":0},{"$f":"IF('User Inputs'!$D$4=\"PS\",('Revenue Input'!$B$6/SUM($C$3:$C$234)),IF(ISERR(F234/C234),0,(F234/C234)))","v":0},{"$f":"((IF(G234>0,G234,VLOOKUP(A234,'Nearest Location Prices'!$M$1:$O$233,3,FALSE))))","v":5.1863074192033336},null,null,null,{"$f":"(IF(B234=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)*H234/'User Inputs'!$D$7,(IF(B234=\"INTERCONNECTOR\",((100-'User Inputs'!$D$39)/100)*H234/'User Inputs'!$D$7,H234/'User Inputs'!$D$7))))","v":1.4170238850282332E-2},"N/A","N/A",{"$f":"(IF(B234=\"STORAGE SITE\",((100-'User Inputs'!$D$37)/100)* 'User Inputs'!$D$27*'Exit Prices'!H234/'User Inputs'!$D$7, IF(B234=\"INTERCONNECTOR\", ((100-'User Inputs'!$D$39)/100)*'User Inputs'!$D$33*'Exit Prices'!H234/'User Inputs'!$D$7,  'User Inputs'!$D$27*'Exit Prices'!H234/'User Inputs'!$D$7)))","v":1.4170238850282332E-2},"N/A",{"$f":"(100-(VLOOKUP(A234,'Exit Interruption Prob''s'!$A:$E,5,FALSE)))*O234/100","v":1.2753214965254098E-2}]

{"sheet":"Entry Anticipated Rev. Recovery","index":32,"n_rows":29,"n_cols":25,"rows_kept":29,"cut":false,"hidden":false,"merged":[[14,0,14,1],[13,0,13,2],[9,0,9,1],[10,0,10,1],[4,0,4,1],[12,0,12,2],[8,0,8,1],[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],[6,0,6,2],[7,0,7,1],[2,0,2,1],[3,0,3,1]]}
["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,"Forecasted Contracted Capacity",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 Historical Contracts) (£)"]
[null,null,null,null,"Non-IP","Avonmouth",{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G3*H3*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M3*N3*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P3*Q3*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S3*T3*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F3,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F3, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F3,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F3,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V3*W3*'User Inputs'!$D$7/100","v":0},{"$f":"I3+O3+R3+U3+X3","v":0}]
[null,null,null,null,"IP","Bacton IP",{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":25495973.707434431},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.5607390402598511E-2},{"$f":"G4*H4*'User Inputs'!$D$7/100","v":2389560.3898596172},{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":22264.779056762094},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,14,FALSE),0)","v":2.5607390402598511E-2},{"$f":"J4*K4*'User Inputs'!$D$7/100","v":2086.7229756948277},{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":6602641.8013798408},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.5607390402598511E-2},{"$f":"M4*N4*'User Inputs'!$D$7/100","v":618819.72024500649},{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":5134762.3910276005},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.5607390402598511E-2},{"$f":"P4*Q4*'User Inputs'!$D$7/100","v":481245.58652814373},{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":53409862.124275468},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.5607390402598511E-2},{"$f":"S4*T4*'User Inputs'!$D$7/100","v":5005735.1182009308},{"$f":"IF(((VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F4,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F4, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":62668691.485768899},{"$f":"IF(VLOOKUP(F4,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F4,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.304665136233866E-2},{"$f":"V4*W4*'User Inputs'!$D$7/100","v":5286150.7514637057},{"$f":"I4+L4+O4+R4+U4+X4","v":13783598.2892731}]
[null,null,null,null,"Non-IP","Bacton UKCS",{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":115023313.3935093},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.5607390402598504E-2},{"$f":"G5*H5*'User Inputs'!$D$7/100","v":10780335.62277299},{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":12492568.437447779},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.5607390402598504E-2},{"$f":"M5*N5*'User Inputs'!$D$7/100","v":1170841.6022185932},{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":5304.0378099403906},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.5607390402598504E-2},{"$f":"P5*Q5*'User Inputs'!$D$7/100","v":497.11059488799089},{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":182323941.43020928},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.5607390402598504E-2},{"$f":"S5*T5*'User Inputs'!$D$7/100","v":17087955.673474576},{"$f":"IF(((VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F5,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F5, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":126409682.75096768},{"$f":"IF(VLOOKUP(F5,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F5,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.3046651362338653E-2},{"$f":"V5*W5*'User Inputs'!$D$7/100","v":10662750.787098514},{"$f":"I5+O5+R5+U5+X5","v":39702380.796159558}]
[null,null,null,null,"Non-IP","Burton Point",{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":16595586.977612564},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.9066688126525301E-2},{"$f":"G6*H6*'User Inputs'!$D$7/100","v":1765506.228494894},{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.9066688126525301E-2},{"$f":"M6*N6*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.9066688126525301E-2},{"$f":"P6*Q6*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":2229699.9240000858},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.9066688126525301E-2},{"$f":"S6*T6*'User Inputs'!$D$7/100","v":237204.57184233042},{"$f":"IF(((VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F6,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F6, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":1049729.4080811893},{"$f":"IF(VLOOKUP(F6,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F6,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.6160019313872768E-2},{"$f":"V6*W6*'User Inputs'!$D$7/100","v":100507.04621846355},2103217.846555688]
["RESULTS",null,null,null,"Non-IP","Barrow",{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":10249445.971490616},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,13,FALSE),0)","v":3.1591124836220813E-2},{"$f":"G7*H7*'User Inputs'!$D$7/100","v":1185076.9895061057},{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":1113182.2016526544},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,15,FALSE),0)","v":3.1591124836220813E-2},{"$f":"M7*N7*'User Inputs'!$D$7/100","v":128710.04110619739},{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":472.62982920465186},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,16,FALSE),0)","v":3.1591124836220813E-2},{"$f":"P7*Q7*'User Inputs'!$D$7/100","v":54.647123044756718},{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":16246440.237771835},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,17,FALSE),0)","v":3.1591124836220813E-2},{"$f":"S7*T7*'User Inputs'!$D$7/100","v":1878470.5574060827},{"$f":"IF(((VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F7,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F7, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":11264057.480215346},{"$f":"IF(VLOOKUP(F7,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F7,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.8432012352598731E-2},{"$f":"V7*W7*'User Inputs'!$D$7/100","v":1172150.9463893855},4364463.1815308165]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Y:Y)+('Revenue Input'!F3)-'User Inputs'!C81","v":271865887.14067352},null,"Non-IP","Barton Stacey",{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G8*H8*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M8*N8*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P8*Q8*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S8*T8*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F8,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F8, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F8,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F8,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V8*W8*'User Inputs'!$D$7/100","v":0},0]
["Target Revenue Recovery for Entry (£):",null,{"$f":"('User Inputs'!C13/100)* 'Revenue Input'!B3+'User Inputs'!C16","v":337823190.59031367},null,"Non-IP","Canonbie",{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G9*H9*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M9*N9*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P9*Q9*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S9*T9*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F9,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F9, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F9,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F9,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V9*W9*'User Inputs'!$D$7/100","v":0},0]
["Difference to Target Recovery (£):",null,{"$f":"C8-C9","v":-65957303.449640155},null,"Non-IP","Cheshire",{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G10*H10*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M10*N10*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P10*Q10*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S10*T10*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F10,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F10, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F10,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F10,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V10*W10*'User Inputs'!$D$7/100","v":0},0]
["Difference to Target Recovery (£m):",null,{"$f":"C10/1000000","v":-65.95730344964015},null,"Non-IP","Caythorpe",{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G11*H11*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M11*N11*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P11*Q11*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S11*T11*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F11,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F11, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F11,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F11,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V11*W11*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Dynevor Arms",{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G12*H12*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M12*N12*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P12*Q12*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S12*T12*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F12,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F12, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F12,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F12,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V12*W12*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Easington",{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":57685948.495490015},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.3853517081433576E-2},{"$f":"G13*H13*'User Inputs'!$D$7/100","v":5036206.6935328795},{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":6265213.8788036546},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.3853517081433576E-2},{"$f":"M13*N13*'User Inputs'!$D$7/100","v":546977.43377337232},{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":2660.0559738319848},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.3853517081433576E-2},{"$f":"P13*Q13*'User Inputs'!$D$7/100","v":232.23318763029667},{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":91438241.383779243},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.3853517081433576E-2},{"$f":"S13*T13*'User Inputs'!$D$7/100","v":7982912.5690438626},{"$f":"IF(((VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F13,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F13, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":63396386.639954336},{"$f":"IF(VLOOKUP(F13,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F13,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.1468165373290219E-2},{"$f":"V13*W13*'User Inputs'!$D$7/100","v":4981275.0515874466},18547603.981125191]
["Transmission Services Entry Revenue Recovery Charge",null,null,null,"Non-IP","Fleetwood",{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G14*H14*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M14*N14*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P14*Q14*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S14*T14*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F14,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F14, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F14,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F14,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V14*W14*'User Inputs'!$D$7/100","v":0},0]
["Unit Price Adjustment for Entry Bookings excluding all Existing Contracts (p/kWh/d):",null,{"$f":"ROUND(-($C$10*100)/((SUM('Entry Prices'!$C$3:$C$29)-HLOOKUP('User Inputs'!C7,'Existing Contracts - Entry'!$B$1:$Q$31,30))*'User Inputs'!$D$7),10)","v":9.0018223999999997E-3},null,"Non-IP","Glenmavis",{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G15*H15*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M15*N15*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P15*Q15*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S15*T15*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F15,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F15, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F15,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F15,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V15*W15*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Garton",{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G16*H16*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M16*N16*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P16*Q16*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S16*T16*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F16,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F16, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F16,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F16,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V16*W16*'User Inputs'!$D$7/100","v":0},{"$f":"I16+O16+R16+U16+X16","v":0}]
[null,null,null,null,"Non-IP","Hole House Farm",{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G17*H17*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M17*N17*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P17*Q17*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S17*T17*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F17,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F17, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F17,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F17,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V17*W17*'User Inputs'!$D$7/100","v":0},{"$f":"I17+O17+R17+U17+X17","v":0}]
[null,null,null,null,"Non-IP","Hatfield Moor (onshore)",{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G18*H18*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M18*N18*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P18*Q18*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S18*T18*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F18,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F18, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F18,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F18,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V18*W18*'User Inputs'!$D$7/100","v":0},{"$f":"I18+O18+R18+U18+X18","v":0}]
[null,null,null,null,"Non-IP","Hornsea",{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":49464404.748486713},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,13,FALSE),0)","v":1.1803931332754128E-2},{"$f":"G19*H19*'User Inputs'!$D$7/100","v":2136980.4396641012},{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,15,FALSE),0)","v":1.1803931332754128E-2},{"$f":"M19*N19*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,16,FALSE),0)","v":1.1803931332754128E-2},{"$f":"P19*Q19*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":3860361.3601032663},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,17,FALSE),0)","v":1.1803931332754128E-2},{"$f":"S19*T19*'User Inputs'!$D$7/100","v":166776.83191625119},{"$f":"IF(((VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F19,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F19, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":4375443.1136572072},{"$f":"IF(VLOOKUP(F19,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F19,'Entry Prices'!$A:$R,18,FALSE),0)","v":1.0623538199478715E-2},{"$f":"V19*W19*'User Inputs'!$D$7/100","v":170126.63463075538},{"$f":"I19+O19+R19+U19+X19","v":2473883.906211108}]
[null,null,null,null,"Non-IP","Hatfield Moor (storage)",{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G20*H20*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M20*N20*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P20*Q20*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S20*T20*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F20,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F20, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F20,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F20,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V20*W20*'User Inputs'!$D$7/100","v":0},{"$f":"I20+O20+R20+U20+X20","v":0}]
[null,null,null,null,"Non-IP","Isle of Grain",{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":133568.00672219542},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,13,FALSE),0)","v":3.040124396577417E-2},{"$f":"G21*H21*'User Inputs'!$D$7/100","v":14861.918823684076},{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,15,FALSE),0)","v":3.040124396577417E-2},{"$f":"M21*N21*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,16,FALSE),0)","v":3.040124396577417E-2},{"$f":"P21*Q21*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":440.22337327721493},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,17,FALSE),0)","v":3.040124396577417E-2},{"$f":"S21*T21*'User Inputs'!$D$7/100","v":48.983017703798254},{"$f":"IF(((VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F21,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F21, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":28046.065794977869},{"$f":"IF(VLOOKUP(F21,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F21,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.7361119569196752E-2},{"$f":"V21*W21*'User Inputs'!$D$7/100","v":2808.5806403627321},{"$f":"I21+O21+R21+U21+X21","v":17719.482481750609}]
[null,null,null,null,"Non-IP","Milford Haven",{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G22*H22*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M22*N22*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P22*Q22*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S22*T22*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F22,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F22, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F22,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F22,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V22*W22*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Partington",{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G23*H23*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M23*N23*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P23*Q23*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S23*T23*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F23,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F23, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F23,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F23,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V23*W23*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Moffat (Irish Interconnector)",{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":992.52473748097373},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,13,FALSE),0)","v":3.4462750920559226E-2},{"$f":"G24*H24*'User Inputs'!$D$7/100","v":125.19078608569886},{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0.8667385777049561},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":257.03216499178222},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,15,FALSE),0)","v":3.4462750920559226E-2},{"$f":"M24*N24*'User Inputs'!$D$7/100","v":32.420409859302978},{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":199.88954933287295},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,16,FALSE),0)","v":3.4462750920559226E-2},{"$f":"P24*Q24*'User Inputs'!$D$7/100","v":25.212802126030788},{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":2079.1757158242604},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,17,FALSE),0)","v":3.4462750920559226E-2},{"$f":"S24*T24*'User Inputs'!$D$7/100","v":262.25406022116852},{"$f":"IF(((VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F24,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F24, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":2439.6097705047364},{"$f":"IF(VLOOKUP(F24,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F24,'Entry Prices'!$A:$R,18,FALSE),0)","v":3.1016475828503306E-2},{"$f":"V24*W24*'User Inputs'!$D$7/100","v":276.94523676889673},722.02329506109788]
[null,null,null,null,"Non-IP","Murrow",{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,13,FALSE),0)","v":0},{"$f":"G25*H25*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,15,FALSE),0)","v":0},{"$f":"M25*N25*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,16,FALSE),0)","v":0},{"$f":"P25*Q25*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,17,FALSE),0)","v":0},{"$f":"S25*T25*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F25,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F25, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F25,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F25,'Entry Prices'!$A:$R,18,FALSE),0)","v":0},{"$f":"V25*W25*'User Inputs'!$D$7/100","v":0},{"$f":"I25+O25+R25+U25+X25","v":0}]
[null,null,null,null,"Non-IP","St Fergus",{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":204203723.61024773},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,13,FALSE),0)","v":5.7820687990095855E-2},{"$f":"G26*H26*'User Inputs'!$D$7/100","v":43214351.2287791},{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":22178364.690776184},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,15,FALSE),0)","v":5.7820687990095855E-2},{"$f":"M26*N26*'User Inputs'!$D$7/100","v":4693467.9959922982},{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":9416.3890693526992},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,16,FALSE),0)","v":5.7820687990095855E-2},{"$f":"P26*Q26*'User Inputs'!$D$7/100","v":1992.7312654029527},{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":323684187.53485835},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,17,FALSE),0)","v":5.7820687990095855E-2},{"$f":"S26*T26*'User Inputs'!$D$7/100","v":68499251.238097429},{"$f":"IF(((VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F26,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F26, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":224418225.80633754},{"$f":"IF(VLOOKUP(F26,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F26,'Entry Prices'!$A:$R,18,FALSE),0)","v":5.2038619191086273E-2},{"$f":"V26*W26*'User Inputs'!$D$7/100","v":42742997.407727264},159152060.60186151]
[null,null,null,null,"Non-IP","Teesside",{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":70597620.096750379},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.8934977107685233E-2},{"$f":"G27*H27*'User Inputs'!$D$7/100","v":7476430.3081649039},{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":7667537.7761232229},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.8934977107685233E-2},{"$f":"M27*N27*'User Inputs'!$D$7/100","v":812007.70988944022},{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":3255.4482672910176},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.8934977107685233E-2},{"$f":"P27*Q27*'User Inputs'!$D$7/100","v":344.75853518690815},{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":111904586.7475282},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.8934977107685233E-2},{"$f":"S27*T27*'User Inputs'!$D$7/100","v":11850921.360172018},{"$f":"IF(((VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F27,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F27, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":77586208.361714125},{"$f":"IF(VLOOKUP(F27,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F27,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.6041479396916711E-2},{"$f":"V27*W27*'User Inputs'!$D$7/100","v":7394882.306323464},27534586.443085015]
[null,null,null,null,"Non-IP","Theddlethorpe",{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":9147445.1447844375},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,13,FALSE),0)","v":2.3190752204173094E-2},{"$f":"G28*H28*'User Inputs'!$D$7/100","v":776418.24917350162},{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":993494.98051816225},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,15,FALSE),0)","v":2.3190752204173094E-2},{"$f":"M28*N28*'User Inputs'!$D$7/100","v":84326.019027988499},{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":421.81357396917213},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,16,FALSE),0)","v":2.3190752204173094E-2},{"$f":"P28*Q28*'User Inputs'!$D$7/100","v":35.802757097209088},{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":14499654.058025448},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,17,FALSE),0)","v":2.3190752204173094E-2},{"$f":"S28*T28*'User Inputs'!$D$7/100","v":1230703.8565595977},{"$f":"IF(((VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F28,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F28, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":10052967.564741801},{"$f":"IF(VLOOKUP(F28,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F28,'Entry Prices'!$A:$R,18,FALSE),0)","v":2.0871676983755784E-2},{"$f":"V28*W28*'User Inputs'!$D$7/100","v":767949.5877664414},2859433.5152846263]
[null,null,null,null,"Non-IP","Wytch Farm",{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 3, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,13,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,13,FALSE),0)","v":4.740392031176334E-2},{"$f":"G29*H29*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 4, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,14,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 5, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,15,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,15,FALSE),0)","v":4.740392031176334E-2},{"$f":"M29*N29*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 6, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,16,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,16,FALSE),0)","v":4.740392031176334E-2},{"$f":"P29*Q29*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 7, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,17,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,17,FALSE),0)","v":4.740392031176334E-2},{"$f":"S29*T29*'User Inputs'!$D$7/100","v":0},{"$f":"IF(((VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)<0,0,(VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,MATCH('Entry Anticipated Rev. Recovery'!$C$2,'Anticipated Entry Bookings'!$A$1:$C$1,0),FALSE)-VLOOKUP(F29,'Anticipated Entry Bookings'!$A:$C,2,FALSE))*VLOOKUP($F29, 'Entry Capacity Split'!$A$11:$H$38, 8, 0)/100)","v":0},{"$f":"IF(VLOOKUP(F29,'Entry Prices'!$A:$R,18,FALSE)>0,VLOOKUP(F29,'Entry Prices'!$A:$R,18,FALSE),0)","v":4.2663528280587004E-2},{"$f":"V29*W29*'User Inputs'!$D$7/100","v":0},0]

{"sheet":"Exit Anticipated Rev. Recovery","index":33,"n_rows":234,"n_cols":25,"rows_kept":234,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,1],[0,21,0,23],[0,6,0,8],[0,9,0,11],[0,12,0,14],[0,15,0,17],[0,18,0,20],[5,0,5,2],[6,0,6,1],[2,0,2,1],[3,0,3,1],[13,0,13,1],[11,0,11,2],[7,0,7,1],[8,0,8,1],[9,0,9,1],[12,0,12,2]]}
["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,"Forecasted Contracted Capacity",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 (£)"]
[null,null,null,null,"Non-IP","Aberdeen",{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 3,0)/100","v":20552565.124315724},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.2346538578350002E-2},{"$f":"G3*H3*'User Inputs'!$D$7/100","v":1680960.0033305341},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.2346538578350002E-2},{"$f":"P3*Q3*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F3,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F3, 'Exit Capacity Split'!A:H, 8,0)/100","v":1086782.8756842762},{"$f":"IF(VLOOKUP(F3,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F3,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.0111884720515002E-2},{"$f":"V3*W3*'User Inputs'!$D$7/100","v":79997.541997890527},{"$f":"I3+R3+X3","v":1760957.5453284245}]
[null,null,null,null,"Non-IP","Abson (Seabank Power Station phase I)",{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 3,0)/100","v":13479161.143853724},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5765472214228859E-2},{"$f":"G4*H4*'User Inputs'!$D$7/100","v":777769.5461734134},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5765472214228859E-2},{"$f":"P4*Q4*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F4,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F4, 'Exit Capacity Split'!A:H, 8,0)/100","v":14364638.650666825},{"$f":"IF(VLOOKUP(F4,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F4,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4188924992805973E-2},{"$f":"V4*W4*'User Inputs'!$D$7/100","v":745976.73612884793},{"$f":"I4+R4+X4","v":1523746.2823022613}]
[null,null,null,null,"Non-IP","Alrewas (EM)",{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 3,0)/100","v":56254924.244765997},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2113922422811278E-2},{"$f":"G5*H5*'User Inputs'!$D$7/100","v":2494172.1048201271},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2113922422811278E-2},{"$f":"P5*Q5*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F5,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F5, 'Exit Capacity Split'!A:H, 8,0)/100","v":2974659.7552340017},{"$f":"IF(VLOOKUP(F5,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F5,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.090253018053015E-2},{"$f":"V5*W5*'User Inputs'!$D$7/100","v":118698.62299518452},{"$f":"I5+R5+X5","v":2612870.7278153119}]
["RESULTS",null,null,null,"Non-IP","Alrewas (WM)",{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 3,0)/100","v":68823050.226931617},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2113922422811278E-2},{"$f":"G6*H6*'User Inputs'!$D$7/100","v":3051404.5543420748},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2113922422811278E-2},{"$f":"P6*Q6*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F6,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F6, 'Exit Capacity Split'!A:H, 8,0)/100","v":3639239.7730683922},{"$f":"IF(VLOOKUP(F6,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F6,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.090253018053015E-2},{"$f":"V6*W6*'User Inputs'!$D$7/100","v":145217.53254383366},3196622.0868859086]
["Total Revenue Recovered (£):",null,{"$f":"SUM(Y:Y)-'User Inputs'!D81","v":293472434.75487018},null,"Non-IP","Apache (Sage Black Start)",{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 3,0)/100","v":8399.8272995517837},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.4012495304157413E-2},{"$f":"G7*H7*'User Inputs'!$D$7/100","v":738.22497772556687},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.4012495304157413E-2},{"$f":"P7*Q7*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F7,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F7, 'Exit Capacity Split'!A:H, 8,0)/100","v":673.84667305095661},{"$f":"IF(VLOOKUP(F7,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F7,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1611245773741673E-2},{"$f":"V7*W7*'User Inputs'!$D$7/100","v":53.299357798347884},791.52433552391471]
["Target Revenue Recovery for Exit (£):",null,{"$f":"('User Inputs'!D13/100)* 'Revenue Input'!B3+'User Inputs'!D16","v":337823190.59031367},null,"Non-IP","Armadale",{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 3,0)/100","v":7141875.4052303322},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.8643347217555589E-2},{"$f":"G8*H8*'User Inputs'!$D$7/100","v":487323.37444908038},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.8643347217555589E-2},{"$f":"P8*Q8*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F8,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F8, 'Exit Capacity Split'!A:H, 8,0)/100","v":377649.59476966708},{"$f":"IF(VLOOKUP(F8,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F8,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.6779012495800029E-2},{"$f":"V8*W8*'User Inputs'!$D$7/100","v":23191.909407007061},510515.28385608742]
["Difference to Target Recovery (£):",null,{"$f":"C7-C8","v":-44350755.835443497},null,"Non-IP","Aspley",{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 3,0)/100","v":48338141.550678253},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2674593480113072E-2},{"$f":"G9*H9*'User Inputs'!$D$7/100","v":2242358.6350847743},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2674593480113072E-2},{"$f":"P9*Q9*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F9,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F9, 'Exit Capacity Split'!A:H, 8,0)/100","v":2556034.4493217482},{"$f":"IF(VLOOKUP(F9,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F9,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1407134132101766E-2},{"$f":"V9*W9*'User Inputs'!$D$7/100","v":106714.72178345098},2349073.3568682251]
["Difference to Target Recovery (£m):",null,{"$f":"C9/1000000","v":-44.350755835443493},null,"Non-IP","Asselby",{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 3,0)/100","v":3406092.9008298297},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1228262488101022E-2},{"$f":"G10*H10*'User Inputs'!$D$7/100","v":139974.88884671166},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1228262488101022E-2},{"$f":"P10*Q10*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F10,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F10, 'Exit Capacity Split'!A:H, 8,0)/100","v":180108.09917017032},{"$f":"IF(VLOOKUP(F10,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F10,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0105436239290919E-2},{"$f":"V10*W10*'User Inputs'!$D$7/100","v":6661.4595391791927},146636.34838589086]
[null,null,null,null,"Non-IP","Audley (NW)",{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 3,0)/100","v":7633906.6720728753},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.295325515131737E-2},{"$f":"G11*H11*'User Inputs'!$D$7/100","v":361915.22378441668},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.295325515131737E-2},{"$f":"P11*Q11*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F11,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F11, 'Exit Capacity Split'!A:H, 8,0)/100","v":403667.32792712474},{"$f":"IF(VLOOKUP(F11,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F11,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1657929636185633E-2},{"$f":"V11*W11*'User Inputs'!$D$7/100","v":17223.686617769461},379138.91040218616]
[null,null,null,null,"Non-IP","Audley (WM)",{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 3,0)/100","v":12890771.086265827},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2953255151317365E-2},{"$f":"G12*H12*'User Inputs'!$D$7/100","v":611137.45593811036},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2953255151317365E-2},{"$f":"P12*Q12*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F12,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F12, 'Exit Capacity Split'!A:H, 8,0)/100","v":681640.91373417433},{"$f":"IF(VLOOKUP(F12,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F12,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1657929636185629E-2},{"$f":"V12*W12*'User Inputs'!$D$7/100","v":29084.269822617316},640221.72576072766]
["Transmission Services Exit Revenue Recovery Charge",null,null,null,"Non-IP","Austrey",{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 3,0)/100","v":56607887.195380509},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2003837596969378E-2},{"$f":"G13*H13*'User Inputs'!$D$7/100","v":2487013.4976393306},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2003837596969378E-2},{"$f":"P13*Q13*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F13,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F13, 'Exit Capacity Split'!A:H, 8,0)/100","v":2993323.8046194976},{"$f":"IF(VLOOKUP(F13,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F13,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0803453837272442E-2},{"$f":"V13*W13*'User Inputs'!$D$7/100","v":118357.94208816857},2605371.4397274991]
["Unit Price Adjustment for all Exit Bookings (p/kWh/d):",null,{"$f":"ROUND(-($C$9*100)/(SUM('Anticipated Exit Bookings'!C3:C234)*'User Inputs'!$D$7),10)","v":1.9118175000000001E-3},null,"Non-IP","Avonmouth Max Refill",{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 3,0)/100","v":193.94820872632201},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,12,FALSE),0)","v":8.336417407352012E-3},{"$f":"G14*H14*'User Inputs'!$D$7/100","v":5.9176095974641187},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,15,FALSE),0)","v":8.336417407352012E-3},{"$f":"P14*Q14*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F14,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F14, 'Exit Capacity Split'!A:H, 8,0)/100","v":467.25727072573272},{"$f":"IF(VLOOKUP(F14,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F14,'Exit Prices'!$A:$Q,17,FALSE),0)","v":7.502775666616811E-3},{"$f":"V14*W14*'User Inputs'!$D$7/100","v":12.830958919913966},18.748568517378086]
[null,null,null,null,"Non-IP","Aylesbeare",{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 3,0)/100","v":18168173.488398533},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9898885524077911E-2},{"$f":"G15*H15*'User Inputs'!$D$7/100","v":1323186.6402036606},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9898885524077911E-2},{"$f":"P15*Q15*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F15,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F15, 'Exit Capacity Split'!A:H, 8,0)/100","v":960700.51160146703},{"$f":"IF(VLOOKUP(F15,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F15,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7908996971670119E-2},{"$f":"V15*W15*'User Inputs'!$D$7/100","v":62970.968143806538},1386157.6083474671]
[null,null,null,null,"Non-IP","Bacton",{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 3,0)/100","v":2701421.6556343208},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2591095422784603E-2},{"$f":"G16*H16*'User Inputs'!$D$7/100","v":124490.71970636272},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2591095422784603E-2},{"$f":"P16*Q16*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F16,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F16, 'Exit Capacity Split'!A:H, 8,0)/100","v":142846.3443656789},{"$f":"IF(VLOOKUP(F16,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F16,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1331985880506141E-2},{"$f":"V16*W16*'User Inputs'!$D$7/100","v":5924.5618922076756},130415.28159857041]
[null,null,null,null,"Non-IP","Bacton (Baird)",{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G17*H17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P17*Q17*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F17,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F17, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F17,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F17,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V17*W17*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"IP","Bacton (BBL)",{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G18*H18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,13,FALSE),0)","v":0},{"$f":"J18*K18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,14,FALSE),0)","v":0},{"$f":"M18*N18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P18*Q18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,16,FALSE),0)","v":0},{"$f":"S18*T18*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F18,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F18, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F18,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F18,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V18*W18*'User Inputs'!$D$7/100","v":0},{"$f":"I18+L18+O18+R18+U18+X18","v":0}]
[null,null,null,null,"Non-IP","Bacton (Great Yarmouth)",{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 3,0)/100","v":9681983.9557288587},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2591095422784603E-2},{"$f":"G19*H19*'User Inputs'!$D$7/100","v":446178.82895853283},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2591095422784603E-2},{"$f":"P19*Q19*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F19,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F19, 'Exit Capacity Split'!A:H, 8,0)/100","v":10318016.044271141},{"$f":"IF(VLOOKUP(F19,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F19,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1331985880506141E-2},{"$f":"V19*W19*'User Inputs'!$D$7/100","v":427940.42039037007},{"$f":"I19+R19+X19","v":874119.24934890284}]
[null,null,null,null,"IP","Bacton (IUK)",{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 3,0)/100","v":68052581.196256012},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2591095422784603E-2},{"$f":"G20*H20*'User Inputs'!$D$7/100","v":3136094.9496084154},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,13,FALSE),0)","v":1.2591095422784603E-2},{"$f":"J20*K20*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,14,FALSE),0)","v":1.2591095422784603E-2},{"$f":"M20*N20*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 6,0)/100","v":0.11792488391501482},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2591095422784603E-2},{"$f":"P20*Q20*'User Inputs'!$D$7/100","v":5.4343806859067801E-3},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 7,0)/100","v":0.4684238444401978},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,16,FALSE),0)","v":1.2591095422784603E-2},{"$f":"S20*T20*'User Inputs'!$D$7/100","v":2.1586567724574155E-2},{"$f":"(VLOOKUP(F20,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F20, 'Exit Capacity Split'!A:H, 8,0)/100","v":117377734.50232676},{"$f":"IF(VLOOKUP(F20,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F20,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1331985880506141E-2},{"$f":"V20*W20*'User Inputs'!$D$7/100","v":4868249.5580421658},{"$f":"I20+L20+O20+R20+U20+X20","v":8004344.5346715301}]
[null,null,null,null,"Non-IP","Baldersby",{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 3,0)/100","v":1070059.1846292836},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2538337215151373E-2},{"$f":"G21*H21*'User Inputs'!$D$7/100","v":49105.352203209884},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2538337215151373E-2},{"$f":"P21*Q21*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F21,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F21, 'Exit Capacity Split'!A:H, 8,0)/100","v":56582.815370716547},{"$f":"IF(VLOOKUP(F21,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F21,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1284503493636236E-2},{"$f":"V21*W21*'User Inputs'!$D$7/100","v":2336.9428584940879},{"$f":"I21+R21+X21","v":51442.295061703975}]
[null,null,null,null,"Non-IP","Balgray",{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 3,0)/100","v":14301731.047682619},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.1404009926359435E-2},{"$f":"G22*H22*'User Inputs'!$D$7/100","v":1120378.6795099215},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.1404009926359435E-2},{"$f":"P22*Q22*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F22,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F22, 'Exit Capacity Split'!A:H, 8,0)/100","v":756249.95231738},{"$f":"IF(VLOOKUP(F22,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F22,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.9263608933723492E-2},{"$f":"V22*W22*'User Inputs'!$D$7/100","v":53319.258215575908},{"$f":"I22+R22+X22","v":1173697.9377254974}]
[null,null,null,null,"Non-IP","Barking (Horndon)",{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G23*H23*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P23*Q23*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F23,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F23, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F23,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F23,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V23*W23*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Barrow (Bains)",{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G24*H24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P24*Q24*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F24,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F24, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F24,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F24,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V24*W24*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Barrow (Black Start)",{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 3,0)/100","v":927004.20333464385},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5303454892861125E-2},{"$f":"G25*H25*'User Inputs'!$D$7/100","v":51922.10326108124},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5303454892861125E-2},{"$f":"P25*Q25*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F25,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F25, 'Exit Capacity Split'!A:H, 8,0)/100","v":74365.65967905485},{"$f":"IF(VLOOKUP(F25,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F25,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3773109403575012E-2},{"$f":"V25*W25*'User Inputs'!$D$7/100","v":3748.7417018608567},55670.844962942094]
[null,null,null,null,"Non-IP","Barrow (Gateway)",{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G26*H26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P26*Q26*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F26,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F26, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F26,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F26,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V26*W26*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Barton Stacey Max Refill (Humbly Grove)",{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 3,0)/100","v":2986460.8392356243},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,12,FALSE),0)","v":8.5215759363899066E-3},{"$f":"G27*H27*'User Inputs'!$D$7/100","v":93144.631330720018},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,15,FALSE),0)","v":8.5215759363899066E-3},{"$f":"P27*Q27*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F27,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F27, 'Exit Capacity Split'!A:H, 8,0)/100","v":7194939.0511753354},{"$f":"IF(VLOOKUP(F27,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F27,'Exit Prices'!$A:$Q,17,FALSE),0)","v":7.6694183427509152E-3},{"$f":"V27*W27*'User Inputs'!$D$7/100","v":201962.45097465586},295107.08230537589]
[null,null,null,null,"Non-IP","Bathgate",{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 3,0)/100","v":20022986.30488243},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.8435269826708598E-2},{"$f":"G28*H28*'User Inputs'!$D$7/100","v":1351012.7082772146},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.8435269826708598E-2},{"$f":"P28*Q28*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F28,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F28, 'Exit Capacity Split'!A:H, 8,0)/100","v":1058779.69511757},{"$f":"IF(VLOOKUP(F28,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F28,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.6591742844037739E-2},{"$f":"V28*W28*'User Inputs'!$D$7/100","v":64295.221573358605},1415307.9298505732]
[null,null,null,null,"Non-IP","Billingham ICI (Terra Billingham)",{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 3,0)/100","v":31145967.07195542},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3490412043071352E-2},{"$f":"G29*H29*'User Inputs'!$D$7/100","v":1537829.2611670368},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3490412043071352E-2},{"$f":"P29*Q29*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F29,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F29, 'Exit Capacity Split'!A:H, 8,0)/100","v":2498575.9280445813},{"$f":"IF(VLOOKUP(F29,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F29,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2141370838764216E-2},{"$f":"V29*W29*'User Inputs'!$D$7/100","v":111030.26109498732},1648859.5222620242]
[null,null,null,null,"Non-IP","Bishop Auckland",{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 3,0)/100","v":53461052.200301304},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3407128027462415E-2},{"$f":"G30*H30*'User Inputs'!$D$7/100","v":2623338.5670761843},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3407128027462415E-2},{"$f":"P30*Q30*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F30,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F30, 'Exit Capacity Split'!A:H, 8,0)/100","v":2826924.7996986969},{"$f":"IF(VLOOKUP(F30,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F30,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2066415224716173E-2},{"$f":"V30*W30*'User Inputs'!$D$7/100","v":124845.70529849619},2748184.2723746807]
[null,null,null,null,"Non-IP","Bishop Auckland (test facility)",{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 3,0)/100","v":723846.32450454507},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3407128027462415E-2},{"$f":"G31*H31*'User Inputs'!$D$7/100","v":35519.203262116382},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3407128027462415E-2},{"$f":"P31*Q31*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F31,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F31, 'Exit Capacity Split'!A:H, 8,0)/100","v":58068.031659838751},{"$f":"IF(VLOOKUP(F31,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F31,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2066415224716173E-2},{"$f":"V31*W31*'User Inputs'!$D$7/100","v":2564.4631115198595},38083.666373636239]
[null,null,null,null,"Non-IP","Blaby",{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 3,0)/100","v":9371941.4996945392},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1851544220196306E-2},{"$f":"G32*H32*'User Inputs'!$D$7/100","v":406523.44355256512},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1851544220196306E-2},{"$f":"P32*Q32*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F32,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F32, 'Exit Capacity Split'!A:H, 8,0)/100","v":495571.50030546106},{"$f":"IF(VLOOKUP(F32,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F32,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0666389798176676E-2},{"$f":"V32*W32*'User Inputs'!$D$7/100","v":19346.609190158521},425870.05274272367]
[null,null,null,null,"Non-IP","Blackness (BP Grangemouth)",{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 3,0)/100","v":25263337.39749901},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.8945485368556027E-2},{"$f":"G33*H33*'User Inputs'!$D$7/100","v":1751771.851832275},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.8945485368556027E-2},{"$f":"P33*Q33*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F33,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F33, 'Exit Capacity Split'!A:H, 8,0)/100","v":2026662.6025009945},{"$f":"IF(VLOOKUP(F33,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F33,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7050936831700426E-2},{"$f":"V33*W33*'User Inputs'!$D$7/100","v":126476.77541275542},1878248.6272450304]
[null,null,null,null,"Non-IP","Blackrod",{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 3,0)/100","v":117714723.03497568},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5859821922929267E-2},{"$f":"G34*H34*'User Inputs'!$D$7/100","v":6832980.4348524539},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5859821922929267E-2},{"$f":"P34*Q34*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F34,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F34, 'Exit Capacity Split'!A:H, 8,0)/100","v":6224543.9650243307},{"$f":"IF(VLOOKUP(F34,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F34,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.427383973063634E-2},{"$f":"V34*W34*'User Inputs'!$D$7/100","v":325184.20320818841},7158164.6380606424]
[null,null,null,null,"Non-IP","Blyborough",{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 3,0)/100","v":53022140.087615937},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1170665749881556E-2},{"$f":"G35*H35*'User Inputs'!$D$7/100","v":2167790.9315994806},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1170665749881556E-2},{"$f":"P35*Q35*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F35,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F35, 'Exit Capacity Split'!A:H, 8,0)/100","v":2803715.9123840653},{"$f":"IF(VLOOKUP(F35,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F35,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.00535991748934E-2},{"$f":"V35*W35*'User Inputs'!$D$7/100","v":103166.01569917057},2270956.9472986511]
[null,null,null,null,"Non-IP","Blyborough (Brigg)",{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 3,0)/100","v":774558.71645830874},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1170665749881559E-2},{"$f":"G36*H36*'User Inputs'!$D$7/100","v":31667.551682279765},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1170665749881559E-2},{"$f":"P36*Q36*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F36,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F36, 'Exit Capacity Split'!A:H, 8,0)/100","v":825441.28354169126},{"$f":"IF(VLOOKUP(F36,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F36,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0053599174893403E-2},{"$f":"V36*W36*'User Inputs'!$D$7/100","v":30373.080254123975},62040.631936403741]
[null,null,null,null,"Non-IP","Blyborough (Cottam)",{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 3,0)/100","v":6180900.4383160733},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1170665749881559E-2},{"$f":"G37*H37*'User Inputs'!$D$7/100","v":252703.86855679454},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1170665749881559E-2},{"$f":"P37*Q37*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F37,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F37, 'Exit Capacity Split'!A:H, 8,0)/100","v":6586938.1918209167},{"$f":"IF(VLOOKUP(F37,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F37,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0053599174893403E-2},{"$f":"V37*W37*'User Inputs'!$D$7/100","v":242374.11711553446},495077.98567232897]
[null,null,null,null,"Non-IP","Braishfield A",{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 3,0)/100","v":79934344.845371574},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7627715883295259E-2},{"$f":"G38*H38*'User Inputs'!$D$7/100","v":5157159.3081206987},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7627715883295259E-2},{"$f":"P38*Q38*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F38,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F38, 'Exit Capacity Split'!A:H, 8,0)/100","v":4226785.1546284202},{"$f":"IF(VLOOKUP(F38,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F38,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5864944294965731E-2},{"$f":"V38*W38*'User Inputs'!$D$7/100","v":245431.22235138286},5402590.5304720812]
[null,null,null,null,"Non-IP","Braishfield B",{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 3,0)/100","v":61685359.541219518},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7627715883295255E-2},{"$f":"G39*H39*'User Inputs'!$D$7/100","v":3979781.491274613},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7627715883295255E-2},{"$f":"P39*Q39*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F39,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F39, 'Exit Capacity Split'!A:H, 8,0)/100","v":3261811.4587804782},{"$f":"IF(VLOOKUP(F39,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F39,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5864944294965731E-2},{"$f":"V39*W39*'User Inputs'!$D$7/100","v":189399.35296489351},4169180.8442395064]
[null,null,null,null,"Non-IP","Brine Field (Teesside) Power Station",{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 3,0)/100","v":24600.462302417807},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.356211137983367E-2},{"$f":"G40*H40*'User Inputs'!$D$7/100","v":1221.1012076512905},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.356211137983367E-2},{"$f":"P40*Q40*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F40,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F40, 'Exit Capacity Split'!A:H, 8,0)/100","v":26216.523998952049},{"$f":"IF(VLOOKUP(F40,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F40,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2205900241850302E-2},{"$f":"V40*W40*'User Inputs'!$D$7/100","v":1171.1863724265761},2392.2875800778666]
[null,null,null,null,"Non-IP","Brisley",{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 3,0)/100","v":1973482.7620597815},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1860720531707711E-2},{"$f":"G41*H41*'User Inputs'!$D$7/100","v":85669.354704657322},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1860720531707711E-2},{"$f":"P41*Q41*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F41,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F41, 'Exit Capacity Split'!A:H, 8,0)/100","v":104354.23794021842},{"$f":"IF(VLOOKUP(F41,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F41,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0674648478536939E-2},{"$f":"V41*W41*'User Inputs'!$D$7/100","v":4077.0379945622099},89746.392699219534]
[null,null,null,null,"Non-IP","Broxburn",{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 3,0)/100","v":53425508.678165272},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9049302941409389E-2},{"$f":"G42*H42*'User Inputs'!$D$7/100","v":3724850.4405699153},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9049302941409389E-2},{"$f":"P42*Q42*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F42,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F42, 'Exit Capacity Split'!A:H, 8,0)/100","v":2825045.3218347277},{"$f":"IF(VLOOKUP(F42,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F42,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7144372647268449E-2},{"$f":"V42*W42*'User Inputs'!$D$7/100","v":177267.08485922261},3902117.525429138]
[null,null,null,null,"Non-IP","Burley Bank",{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 3,0)/100","v":13171657.324487977},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2108864199836783E-2},{"$f":"G43*H43*'User Inputs'!$D$7/100","v":583747.34397417807},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2108864199836783E-2},{"$f":"P43*Q43*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F43,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F43, 'Exit Capacity Split'!A:H, 8,0)/100","v":696493.6755120242},{"$f":"IF(VLOOKUP(F43,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F43,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0897977779853105E-2},{"$f":"V43*W43*'User Inputs'!$D$7/100","v":27780.763714310026},611528.10768848809]
[null,null,null,null,"Non-IP","Burnhervie",{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 3,0)/100","v":21249239.243241683},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.2949033201690262E-2},{"$f":"G44*H44*'User Inputs'!$D$7/100","v":1784797.1586679558},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.2949033201690262E-2},{"$f":"P44*Q44*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F44,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F44, 'Exit Capacity Split'!A:H, 8,0)/100","v":1123621.7567583178},{"$f":"IF(VLOOKUP(F44,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F44,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.0654129881521235E-2},{"$f":"V44*W44*'User Inputs'!$D$7/100","v":84939.192708549032},1869736.3513765049]
[null,null,null,null,"Non-IP","Burton Point (Connahs Quay)",{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 3,0)/100","v":5968549.7453062888},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4886790169527596E-2},{"$f":"G45*H45*'User Inputs'!$D$7/100","v":325200.32448962925},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4886790169527596E-2},{"$f":"P45*Q45*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F45,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F45, 'Exit Capacity Split'!A:H, 8,0)/100","v":6360637.686934147},{"$f":"IF(VLOOKUP(F45,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F45,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3398111152574837E-2},{"$f":"V45*W45*'User Inputs'!$D$7/100","v":311907.14247472875},637107.466964358]
[null,null,null,null,"Non-IP","Caldecott",{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 3,0)/100","v":8526970.0768966917},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0949153539890328E-2},{"$f":"G46*H46*'User Inputs'!$D$7/100","v":341708.96284329193},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0949153539890328E-2},{"$f":"P46*Q46*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F46,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F46, 'Exit Capacity Split'!A:H, 8,0)/100","v":450890.92310330749},{"$f":"IF(VLOOKUP(F46,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F46,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.8542381859012956E-3},{"$f":"V46*W46*'User Inputs'!$D$7/100","v":16262.062780762484},357971.02562405443]
[null,null,null,null,"Non-IP","Caldecott (Corby Power Station)",{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 3,0)/100","v":321411.41550120863},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0949153539890328E-2},{"$f":"G47*H47*'User Inputs'!$D$7/100","v":12880.209552334163},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0949153539890328E-2},{"$f":"P47*Q47*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F47,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F47, 'Exit Capacity Split'!A:H, 8,0)/100","v":342525.68038920237},{"$f":"IF(VLOOKUP(F47,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F47,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.8542381859012956E-3},{"$f":"V47*W47*'User Inputs'!$D$7/100","v":12353.70647999575},25233.916032329915]
[null,null,null,null,"Non-IP","Cambridge",{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G48*H48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P48*Q48*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F48,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F48, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F48,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F48,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V48*W48*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Careston",{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 3,0)/100","v":3906362.5374184619},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.222037417675329E-2},{"$f":"G49*H49*'User Inputs'!$D$7/100","v":317691.06434045208},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.222037417675329E-2},{"$f":"P49*Q49*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F49,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F49, 'Exit Capacity Split'!A:H, 8,0)/100","v":206561.46258153784},{"$f":"IF(VLOOKUP(F49,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F49,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.9998336759077962E-2},{"$f":"V49*W49*'User Inputs'!$D$7/100","v":15119.041625960988},332810.10596641304]
[null,null,null,null,"Non-IP","Carrington (Partington) Power Station",{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 3,0)/100","v":12798672.961504545},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3610338803979008E-2},{"$f":"G50*H50*'User Inputs'!$D$7/100","v":637551.04740549217},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3610338803979008E-2},{"$f":"P50*Q50*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F50,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F50, 'Exit Capacity Split'!A:H, 8,0)/100","v":13639447.613837931},{"$f":"IF(VLOOKUP(F50,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F50,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2249304923581108E-2},{"$f":"V50*W50*'User Inputs'!$D$7/100","v":611489.93528866838},1249040.9826941607]
[null,null,null,null,"Non-IP","Caythorpe",{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G51*H51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P51*Q51*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F51,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F51, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F51,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F51,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V51*W51*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Centrax Industrial",{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 3,0)/100","v":78687.566097010465},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.1173404156521514E-2},{"$f":"G52*H52*'User Inputs'!$D$7/100","v":6097.8661189779095},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.1173404156521514E-2},{"$f":"P52*Q52*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F52,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F52, 'Exit Capacity Split'!A:H, 8,0)/100","v":6312.43390298954},{"$f":"IF(VLOOKUP(F52,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F52,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.9056063740869364E-2},{"$f":"V52*W52*'User Inputs'!$D$7/100","v":440.26192270434001},6538.1280416822492]
[null,null,null,null,"Non-IP","Cirencester",{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 3,0)/100","v":7044632.4393030293},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4686720305189714E-2},{"$f":"G53*H53*'User Inputs'!$D$7/100","v":378672.91941741039},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4686720305189714E-2},{"$f":"P53*Q53*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F53,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F53, 'Exit Capacity Split'!A:H, 8,0)/100","v":372507.56069697073},{"$f":"IF(VLOOKUP(F53,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F53,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3218048274670742E-2},{"$f":"V53*W53*'User Inputs'!$D$7/100","v":18021.19188709899},396694.1113045094]
[null,null,null,null,"Non-IP","Cockenzie Power Station",{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G54*H54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P54*Q54*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F54,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F54, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F54,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F54,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V54*W54*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Coffinswell",{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 3,0)/100","v":4891353.9534659721},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.1276550581829888E-2},{"$f":"G55*H55*'User Inputs'!$D$7/100","v":380900.3716846616},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.1276550581829888E-2},{"$f":"P55*Q55*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F55,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F55, 'Exit Capacity Split'!A:H, 8,0)/100","v":258646.04653402782},{"$f":"IF(VLOOKUP(F55,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F55,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.9148895523646899E-2},{"$f":"V55*W55*'User Inputs'!$D$7/100","v":18127.197209024947},399027.56889368652]
[null,null,null,null,"Non-IP","Coldstream",{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 3,0)/100","v":2705846.6688516415},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.757098959929651E-2},{"$f":"G56*H56*'User Inputs'!$D$7/100","v":174012.51745300088},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.757098959929651E-2},{"$f":"P56*Q56*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F56,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F56, 'Exit Capacity Split'!A:H, 8,0)/100","v":143080.33114835891},{"$f":"IF(VLOOKUP(F56,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F56,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5813890639366859E-2},{"$f":"V56*W56*'User Inputs'!$D$7/100","v":8281.3235564938295},182293.8410094947]
[null,null,null,null,"Non-IP","Corbridge",{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 3,0)/100","v":54940.827338289833},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5112973857972252E-2},{"$f":"G57*H57*'User Inputs'!$D$7/100","v":3038.9685915141263},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5112973857972252E-2},{"$f":"P57*Q57*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F57,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F57, 'Exit Capacity Split'!A:H, 8,0)/100","v":2905.1726617101695},{"$f":"IF(VLOOKUP(F57,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F57,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3601676472175027E-2},{"$f":"V57*W57*'User Inputs'!$D$7/100","v":144.62570022382485},3183.5942917379512]
[null,null,null,null,"Non-IP","Coryton 2 (Thames Haven) Power Station",{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G58*H58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P58*Q58*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F58,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F58, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F58,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F58,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V58*W58*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Cowpen Bewley",{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 3,0)/100","v":36565059.089441396},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.338226890511828E-2},{"$f":"G59*H59*'User Inputs'!$D$7/100","v":1790923.8389551856},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.338226890511828E-2},{"$f":"P59*Q59*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F59,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F59, 'Exit Capacity Split'!A:H, 8,0)/100","v":1933494.9105585986},{"$f":"IF(VLOOKUP(F59,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F59,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2044042014606451E-2},{"$f":"V59*W59*'User Inputs'!$D$7/100","v":85230.763812331541},1876154.6027675171]
[null,null,null,null,"Non-IP","Crawley Down",{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G60*H60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P60*Q60*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F60,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F60, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F60,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F60,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V60*W60*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Deborah Storage (Bacton)",{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G61*H61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P61*Q61*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F61,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F61, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F61,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F61,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V61*W61*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Deeside",{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 3,0)/100","v":2153409.827305824},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4887957270692037E-2},{"$f":"G62*H62*'User Inputs'!$D$7/100","v":117339.13699249578},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4887957270692037E-2},{"$f":"P62*Q62*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F62,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F62, 'Exit Capacity Split'!A:H, 8,0)/100","v":2294872.3370777373},{"$f":"IF(VLOOKUP(F62,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F62,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3399161543622832E-2},{"$f":"V62*W62*'User Inputs'!$D$7/100","v":112542.67650937488},229881.81350187067]
[null,null,null,null,"Non-IP","Didcot",{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 3,0)/100","v":16301645.593142988},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5668653664338939E-2},{"$f":"G63*H63*'User Inputs'!$D$7/100","v":934854.91058538179},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5668653664338939E-2},{"$f":"P63*Q63*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F63,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F63, 'Exit Capacity Split'!A:H, 8,0)/100","v":17372538.680829614},{"$f":"IF(VLOOKUP(F63,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F63,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4101788297905045E-2},{"$f":"V63*W63*'User Inputs'!$D$7/100","v":896640.93738766643},1831495.8479730482]
[null,null,null,null,"Non-IP","Dowlais",{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 3,0)/100","v":86780413.958155498},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5933221053863692E-2},{"$f":"G64*H64*'User Inputs'!$D$7/100","v":5060650.9585923888},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5933221053863692E-2},{"$f":"P64*Q64*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F64,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F64, 'Exit Capacity Split'!A:H, 8,0)/100","v":4588793.0418445095},{"$f":"IF(VLOOKUP(F64,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F64,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4339898948477323E-2},{"$f":"V64*W64*'User Inputs'!$D$7/100","v":240838.35236682568},5301489.3109592143]
[null,null,null,null,"Non-IP","Drakelow Power Station",{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G65*H65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P65*Q65*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F65,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F65, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F65,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F65,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V65*W65*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Drointon",{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 3,0)/100","v":51925263.936214589},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2353394304010895E-2},{"$f":"G66*H66*'User Inputs'!$D$7/100","v":2347718.9306626581},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2353394304010895E-2},{"$f":"P66*Q66*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F66,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F66, 'Exit Capacity Split'!A:H, 8,0)/100","v":2745715.0637854096},{"$f":"IF(VLOOKUP(F66,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F66,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1118054873609807E-2},{"$f":"V66*W66*'User Inputs'!$D$7/100","v":111728.85933205544},2459447.7899947134]
[null,null,null,null,"Non-IP","Drum",{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 3,0)/100","v":63594041.836059287},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9483075786179641E-2},{"$f":"G67*H67*'User Inputs'!$D$7/100","v":4534767.5841076039},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9483075786179641E-2},{"$f":"P67*Q67*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F67,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F67, 'Exit Capacity Split'!A:H, 8,0)/100","v":3362739.1639407207},{"$f":"IF(VLOOKUP(F67,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F67,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7534768207561679E-2},{"$f":"V67*W67*'User Inputs'!$D$7/100","v":215811.35752281648},4750578.9416304203]
[null,null,null,null,"Non-IP","Dyffryn Clydach",{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 3,0)/100","v":38211422.345755383},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7037883140153986E-2},{"$f":"G68*H68*'User Inputs'!$D$7/100","v":2382812.7996785389},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7037883140153986E-2},{"$f":"P68*Q68*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F68,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F68, 'Exit Capacity Split'!A:H, 8,0)/100","v":2020551.6542446211},{"$f":"IF(VLOOKUP(F68,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F68,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5334094826138588E-2},{"$f":"V68*W68*'User Inputs'!$D$7/100","v":113398.99024231144},2496211.7899208502]
[null,null,null,null,"Non-IP","Dynevor Max Refill",{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 3,0)/100","v":7019.5646092890056},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,12,FALSE),0)","v":8.0679839947225794E-3},{"$f":"G69*H69*'User Inputs'!$D$7/100","v":207.279469798653},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,15,FALSE),0)","v":8.0679839947225794E-3},{"$f":"P69*Q69*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F69,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F69, 'Exit Capacity Split'!A:H, 8,0)/100","v":16911.435390710994},{"$f":"IF(VLOOKUP(F69,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F69,'Exit Prices'!$A:$Q,17,FALSE),0)","v":7.2611855952503211E-3},{"$f":"V69*W69*'User Inputs'!$D$7/100","v":449.43728005777598},656.71674985642903]
[null,null,null,null,"Non-IP","Eastoft (Keadby Blackstart)",{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 3,0)/100","v":705436.61250237154},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1343152801603956E-2},{"$f":"G70*H70*'User Inputs'!$D$7/100","v":29286.863552104627},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1343152801603956E-2},{"$f":"P70*Q70*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F70,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F70, 'Exit Capacity Split'!A:H, 8,0)/100","v":751778.38749762846},{"$f":"IF(VLOOKUP(F70,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F70,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0208837521443559E-2},{"$f":"V70*W70*'User Inputs'!$D$7/100","v":28089.707280951818},57376.570833056445]
[null,null,null,null,"Non-IP","Eastoft (Keadby)",{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 3,0)/100","v":7793939.1250879178},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1343152801603956E-2},{"$f":"G71*H71*'User Inputs'!$D$7/100","v":323572.7032655144},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1343152801603956E-2},{"$f":"P71*Q71*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F71,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F71, 'Exit Capacity Split'!A:H, 8,0)/100","v":8305941.1488846922},{"$f":"IF(VLOOKUP(F71,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F71,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0208837521443559E-2},{"$f":"V71*W71*'User Inputs'!$D$7/100","v":310346.05336498801},633918.75663050241]
[null,null,null,null,"Non-IP","Easton Grey",{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 3,0)/100","v":26016043.178835478},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4940043076511445E-2},{"$f":"G72*H72*'User Inputs'!$D$7/100","v":1422571.7491261926},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4940043076511445E-2},{"$f":"P72*Q72*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F72,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F72, 'Exit Capacity Split'!A:H, 8,0)/100","v":1375681.821164523},{"$f":"IF(VLOOKUP(F72,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F72,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3446038768860301E-2},{"$f":"V72*W72*'User Inputs'!$D$7/100","v":67700.744229639939},1490272.4933558325]
[null,null,null,null,"Non-IP","Ecclestone",{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 3,0)/100","v":15548699.582367903},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4428257205949823E-2},{"$f":"G73*H73*'User Inputs'!$D$7/100","v":821086.73066036229},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4428257205949823E-2},{"$f":"P73*Q73*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F73,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F73, 'Exit Capacity Split'!A:H, 8,0)/100","v":822187.41763209924},{"$f":"IF(VLOOKUP(F73,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F73,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2985431485354842E-2},{"$f":"V73*W73*'User Inputs'!$D$7/100","v":39075.837670003777},860162.56833036605]
[null,null,null,null,"Non-IP","Elton",{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 3,0)/100","v":50165483.953493007},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2907630462139892E-2},{"$f":"G74*H74*'User Inputs'!$D$7/100","v":2369914.1555035128},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2907630462139892E-2},{"$f":"P74*Q74*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F74,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F74, 'Exit Capacity Split'!A:H, 8,0)/100","v":2652661.0465069963},{"$f":"IF(VLOOKUP(F74,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F74,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1616867415925903E-2},{"$f":"V74*W74*'User Inputs'!$D$7/100","v":112785.13873658668},2482699.2942400994]
[null,null,null,null,"Non-IP","Enron Billingham",{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G75*H75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P75*Q75*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F75,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F75, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F75,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F75,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V75*W75*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 3,0)/100","v":4513396.0823760694},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4395152855222587E-2},{"$f":"G76*H76*'User Inputs'!$D$7/100","v":237793.95699719671},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4395152855222587E-2},{"$f":"P76*Q76*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F76,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F76, 'Exit Capacity Split'!A:H, 8,0)/100","v":4809891.588856807},{"$f":"IF(VLOOKUP(F76,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F76,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2955637569700329E-2},{"$f":"V76*W76*'User Inputs'!$D$7/100","v":228073.67655969062},465867.63355688733]
[null,null,null,null,"Non-IP","Evesham",{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 3,0)/100","v":6118332.5218097772},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.29409886420613E-2},{"$f":"G77*H77*'User Inputs'!$D$7/100","v":289788.81432352623},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.29409886420613E-2},{"$f":"P77*Q77*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F77,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F77, 'Exit Capacity Split'!A:H, 8,0)/100","v":323526.47819022252},{"$f":"IF(VLOOKUP(F77,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F77,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.164688977785517E-2},{"$f":"V77*W77*'User Inputs'!$D$7/100","v":13791.16266801902},303579.97699154523]
[null,null,null,null,"Non-IP","Farningham",{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 3,0)/100","v":85405005.117094457},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5743184540260798E-2},{"$f":"G78*H78*'User Inputs'!$D$7/100","v":4921041.1277664294},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5743184540260798E-2},{"$f":"P78*Q78*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F78,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F78, 'Exit Capacity Split'!A:H, 8,0)/100","v":4516063.8829055391},{"$f":"IF(VLOOKUP(F78,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F78,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4168866086234719E-2},{"$f":"V78*W78*'User Inputs'!$D$7/100","v":234194.26608119736},5155235.3938476266]
[null,null,null,null,"Non-IP","Farningham B",{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 3,0)/100","v":89881620.693957329},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5743184540260802E-2},{"$f":"G79*H79*'User Inputs'!$D$7/100","v":5178983.9653874608},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5743184540260802E-2},{"$f":"P79*Q79*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F79,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F79, 'Exit Capacity Split'!A:H, 8,0)/100","v":4752779.3060426805},{"$f":"IF(VLOOKUP(F79,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F79,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4168866086234721E-2},{"$f":"V79*W79*'User Inputs'!$D$7/100","v":246469.86630057156},5425453.8316880325]
[null,null,null,null,"Non-IP","Ferny Knoll (AM Paper)",{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G80*H80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P80*Q80*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F80,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F80, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F80,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F80,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V80*W80*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Fiddington",{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 3,0)/100","v":20223833.846208945},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3402079417167312E-2},{"$f":"G81*H81*'User Inputs'!$D$7/100","v":992011.62401494803},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3402079417167312E-2},{"$f":"P81*Q81*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F81,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F81, 'Exit Capacity Split'!A:H, 8,0)/100","v":1069400.1537910569},{"$f":"IF(VLOOKUP(F81,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F81,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.206187147545058E-2},{"$f":"V81*W81*'User Inputs'!$D$7/100","v":47210.21999172862},1039221.8440066767]
[null,null,null,null,"Non-IP","Ganstead",{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 3,0)/100","v":15776117.148325136},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0985728737810953E-2},{"$f":"G82*H82*'User Inputs'!$D$7/100","v":634322.4453103852},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0985728737810953E-2},{"$f":"P82*Q82*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F82,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F82, 'Exit Capacity Split'!A:H, 8,0)/100","v":834212.85167486581},{"$f":"IF(VLOOKUP(F82,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F82,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.887155864029858E-3},{"$f":"V82*W82*'User Inputs'!$D$7/100","v":30187.652507127565},664510.09781751281]
[null,null,null,null,"Non-IP","Garton Max Refill (Aldbrough)",{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 3,0)/100","v":95480275.62448974},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,12,FALSE),0)","v":5.5685081541072632E-3},{"$f":"G83*H83*'User Inputs'!$D$7/100","v":1945958.6577392512},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,15,FALSE),0)","v":5.5685081541072632E-3},{"$f":"P83*Q83*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F83,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F83, 'Exit Capacity Split'!A:H, 8,0)/100","v":230029724.37551025},{"$f":"IF(VLOOKUP(F83,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F83,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.0116573386965371E-3},{"$f":"V83*W83*'User Inputs'!$D$7/100","v":4219358.3720026156},6165317.0297418665]
[null,null,null,null,"Non-IP","Gilwern",{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 3,0)/100","v":71617166.364205241},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5511376623379661E-2},{"$f":"G84*H84*'User Inputs'!$D$7/100","v":4065823.8750383966},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5511376623379661E-2},{"$f":"P84*Q84*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F84,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F84, 'Exit Capacity Split'!A:H, 8,0)/100","v":3786987.6357947574},{"$f":"IF(VLOOKUP(F84,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F84,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3960238961041696E-2},{"$f":"V84*W84*'User Inputs'!$D$7/100","v":193494.14355783086},4259318.0185962273]
[null,null,null,null,"Non-IP","Glenmavis",{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 3,0)/100","v":121820684.15635195},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9089125367071712E-2},{"$f":"G85*H85*'User Inputs'!$D$7/100","v":8511148.1425167583},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9089125367071712E-2},{"$f":"P85*Q85*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F85,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F85, 'Exit Capacity Split'!A:H, 8,0)/100","v":6441659.8436480556},{"$f":"IF(VLOOKUP(F85,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F85,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7180212830364541E-2},{"$f":"V85*W85*'User Inputs'!$D$7/100","v":405048.85876655212},8916197.0012833104]
[null,null,null,null,"Non-IP","Glenmavis Max Refill",{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 3,0)/100","v":37756.815699623112},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,12,FALSE),0)","v":9.5445626835358576E-3},{"$f":"G86*H86*'User Inputs'!$D$7/100","v":1318.9625966832946},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,15,FALSE),0)","v":9.5445626835358576E-3},{"$f":"P86*Q86*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F86,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F86, 'Exit Capacity Split'!A:H, 8,0)/100","v":90963.184300376888},{"$f":"IF(VLOOKUP(F86,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F86,'Exit Prices'!$A:$Q,17,FALSE),0)","v":8.5901064151822706E-3},{"$f":"V86*W86*'User Inputs'!$D$7/100","v":2859.8633647949137},{"$f":"I86+R86+X86","v":4178.8259614782082}]
[null,null,null,null,"Non-IP","Goole (Guardian Glass)",{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 3,0)/100","v":1573751.3219402093},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1261475175692606E-2},{"$f":"G87*H87*'User Inputs'!$D$7/100","v":64865.306887759703},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1261475175692606E-2},{"$f":"P87*Q87*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F87,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F87, 'Exit Capacity Split'!A:H, 8,0)/100","v":126248.67805979079},{"$f":"IF(VLOOKUP(F87,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F87,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0135327658123345E-2},{"$f":"V87*W87*'User Inputs'!$D$7/100","v":4683.2324898597217},69548.539377619425]
[null,null,null,null,"Non-IP","Gosberton",{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 3,0)/100","v":11702322.140413333},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0781018459392014E-2},{"$f":"G88*H88*'User Inputs'!$D$7/100","v":461756.40070958569},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0781018459392014E-2},{"$f":"P88*Q88*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F88,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F88, 'Exit Capacity Split'!A:H, 8,0)/100","v":618797.8595866682},{"$f":"IF(VLOOKUP(F88,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F88,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.7029166134528118E-3},{"$f":"V88*W88*'User Inputs'!$D$7/100","v":21975.167157678236},483731.56786726392]
[null,null,null,null,"Non-IP","Gowkhall (Longannet)",{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 3,0)/100","v":20971177.248108707},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9198529016506066E-2},{"$f":"G89*H89*'User Inputs'!$D$7/100","v":1473573.6629636711},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9198529016506066E-2},{"$f":"P89*Q89*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F89,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F89, 'Exit Capacity Split'!A:H, 8,0)/100","v":22348822.751891293},{"$f":"IF(VLOOKUP(F89,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F89,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7278676114855462E-2},{"$f":"V89*W89*'User Inputs'!$D$7/100","v":1413338.535754367},2886912.1987180384]
[null,null,null,null,"Non-IP","Grain Power Station",{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 3,0)/100","v":23631386.790124387},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5781322898953669E-2},{"$f":"G90*H90*'User Inputs'!$D$7/100","v":1364940.4364751778},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5781322898953669E-2},{"$f":"P90*Q90*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F90,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F90, 'Exit Capacity Split'!A:H, 8,0)/100","v":25183787.657963034},{"$f":"IF(VLOOKUP(F90,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F90,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4203190609058303E-2},{"$f":"V90*W90*'User Inputs'!$D$7/100","v":1309145.8990926021},2674086.3355677798]
[null,null,null,null,"Non-IP","Great Wilbraham",{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 3,0)/100","v":22488375.912936617},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.296318363941437E-2},{"$f":"G91*H91*'User Inputs'!$D$7/100","v":1066966.6649643835},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.296318363941437E-2},{"$f":"P91*Q91*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F91,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F91, 'Exit Capacity Split'!A:H, 8,0)/100","v":1189145.0870633826},{"$f":"IF(VLOOKUP(F91,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F91,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1666865275472933E-2},{"$f":"V91*W91*'User Inputs'!$D$7/100","v":50777.359616958005},1117744.0245813415]
[null,null,null,null,"Non-IP","Guyzance",{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 3,0)/100","v":1716236.4849836058},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6064837395675356E-2},{"$f":"G92*H92*'User Inputs'!$D$7/100","v":100910.07983346062},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6064837395675356E-2},{"$f":"P92*Q92*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F92,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F92, 'Exit Capacity Split'!A:H, 8,0)/100","v":90751.515016394143},{"$f":"IF(VLOOKUP(F92,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F92,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4458353656107821E-2},{"$f":"V92*W92*'User Inputs'!$D$7/100","v":4802.3500461006588},105712.42987956128]
[null,null,null,null,"Non-IP","Hardwick",{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 3,0)/100","v":98340506.922931626},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3895556395840133E-2},{"$f":"G93*H93*'User Inputs'!$D$7/100","v":5001375.5793917589},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3895556395840133E-2},{"$f":"P93*Q93*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F93,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F93, 'Exit Capacity Split'!A:H, 8,0)/100","v":5200070.077068368},{"$f":"IF(VLOOKUP(F93,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F93,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.250600075625612E-2},{"$f":"V93*W93*'User Inputs'!$D$7/100","v":238017.41395803067},5239392.9933497896]
[null,null,null,null,"Non-IP","Harwarden (Shotton, aka Shotton Paper)",{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G94*H94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P94*Q94*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F94,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F94, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F94,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F94,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V94*W94*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Hatfield Moor Max Refill",{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 3,0)/100","v":8861353.3428030945},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,12,FALSE),0)","v":5.6790911909530197E-3},{"$f":"G95*H95*'User Inputs'!$D$7/100","v":184187.42737506863},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,15,FALSE),0)","v":5.6790911909530197E-3},{"$f":"P95*Q95*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F95,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F95, 'Exit Capacity Split'!A:H, 8,0)/100","v":21348646.657196905},{"$f":"IF(VLOOKUP(F95,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F95,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.1111820718577174E-3},{"$f":"V95*W95*'User Inputs'!$D$7/100","v":399367.56139284541},583554.98876791401]
[null,null,null,null,"Non-IP","Hatfield Power Station",{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G96*H96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P96*Q96*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F96,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F96, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F96,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F96,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V96*W96*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Hill Top Farm (Hole House Farm)",{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 3,0)/100","v":1345827.3058035627},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,12,FALSE),0)","v":6.5701865585080883E-3},{"$f":"G97*H97*'User Inputs'!$D$7/100","v":32362.951497269223},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,15,FALSE),0)","v":6.5701865585080883E-3},{"$f":"P97*Q97*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F97,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F97, 'Exit Capacity Split'!A:H, 8,0)/100","v":3242348.0366621898},{"$f":"IF(VLOOKUP(F97,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F97,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.9131679026572792E-3},{"$f":"V97*W97*'User Inputs'!$D$7/100","v":70171.526923063037},102534.47842033226]
[null,null,null,null,"Non-IP","Hole House Max Refill",{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 3,0)/100","v":200927.5154607617},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,12,FALSE),0)","v":6.5701865585080883E-3},{"$f":"G98*H98*'User Inputs'!$D$7/100","v":4831.6804164118848},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,15,FALSE),0)","v":6.5701865585080883E-3},{"$f":"P98*Q98*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F98,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F98, 'Exit Capacity Split'!A:H, 8,0)/100","v":484071.71741595073},{"$f":"IF(VLOOKUP(F98,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F98,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.9131679026572792E-3},{"$f":"V98*W98*'User Inputs'!$D$7/100","v":10476.374271749954},15308.054688161839]
[null,null,null,null,"Non-IP","Holford",{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 3,0)/100","v":12240827.355695773},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,12,FALSE),0)","v":6.6421805783633374E-3},{"$f":"G99*H99*'User Inputs'!$D$7/100","v":297579.17575387011},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,15,FALSE),0)","v":6.6421805783633374E-3},{"$f":"P99*Q99*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F99,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F99, 'Exit Capacity Split'!A:H, 8,0)/100","v":29490427.466222059},{"$f":"IF(VLOOKUP(F99,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F99,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.9779625205270033E-3},{"$f":"V99*W99*'User Inputs'!$D$7/100","v":645231.17259306787},942810.34834693791]
[null,null,null,null,"Non-IP","Hollingsgreen (Hays Chemicals)",{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 3,0)/100","v":513783.51980989188},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3164036648472165E-2},{"$f":"G100*H100*'User Inputs'!$D$7/100","v":24754.282208019897},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3164036648472165E-2},{"$f":"P100*Q100*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F100,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F100, 'Exit Capacity Split'!A:H, 8,0)/100","v":41216.480190108174},{"$f":"IF(VLOOKUP(F100,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F100,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1847632983624949E-2},{"$f":"V100*W100*'User Inputs'!$D$7/100","v":1787.2428924194546},26541.52510043935]
[null,null,null,null,"Non-IP","Holmes Chapel",{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 3,0)/100","v":20590010.100940071},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3332807179218047E-2},{"$f":"G101*H101*'User Inputs'!$D$7/100","v":1004752.8422479884},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3332807179218047E-2},{"$f":"P101*Q101*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F101,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F101, 'Exit Capacity Split'!A:H, 8,0)/100","v":1088762.8990599276},{"$f":"IF(VLOOKUP(F101,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F101,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1999526461296241E-2},{"$f":"V101*W101*'User Inputs'!$D$7/100","v":47816.57953549079},1052569.4217834792]
[null,null,null,null,"Non-IP","Horndon",{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 3,0)/100","v":31634873.484249711},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4857256954562321E-2},{"$f":"G102*H102*'User Inputs'!$D$7/100","v":1720227.2453348795},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4857256954562321E-2},{"$f":"P102*Q102*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F102,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F102, 'Exit Capacity Split'!A:H, 8,0)/100","v":1672795.5157502904},{"$f":"IF(VLOOKUP(F102,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F102,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3371531259106088E-2},{"$f":"V102*W102*'User Inputs'!$D$7/100","v":81866.285355947839},1802093.5306908274]
[null,null,null,null,"Non-IP","Hornsea Max Refill",{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 3,0)/100","v":11832127.487137018},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,12,FALSE),0)","v":5.7048016792147728E-3},{"$f":"G103*H103*'User Inputs'!$D$7/100","v":247049.78317172723},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,15,FALSE),0)","v":5.7048016792147728E-3},{"$f":"P103*Q103*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F103,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F103, 'Exit Capacity Split'!A:H, 8,0)/100","v":28505793.545739699},{"$f":"IF(VLOOKUP(F103,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F103,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.1343215112932949E-3},{"$f":"V103*W103*'User Inputs'!$D$7/100","v":535669.94693405938},782719.73010578658]
[null,null,null,null,"Non-IP","Humbleton",{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 3,0)/100","v":141014.41025729055},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7315274375310816E-2},{"$f":"G104*H104*'User Inputs'!$D$7/100","v":8936.6337283881239},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7315274375310816E-2},{"$f":"P104*Q104*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F104,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F104, 'Exit Capacity Split'!A:H, 8,0)/100","v":7456.589742709446},{"$f":"IF(VLOOKUP(F104,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F104,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5583746937779735E-2},{"$f":"V104*W104*'User Inputs'!$D$7/100","v":425.29788370337491},9361.9316120914991]
[null,null,null,null,"Non-IP","Hume",{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 3,0)/100","v":1599790.9182347148},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7923816161927286E-2},{"$f":"G105*H105*'User Inputs'!$D$7/100","v":104948.15143641313},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7923816161927286E-2},{"$f":"P105*Q105*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F105,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F105, 'Exit Capacity Split'!A:H, 8,0)/100","v":84594.08176528514},{"$f":"IF(VLOOKUP(F105,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F105,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.6131434545734558E-2},{"$f":"V105*W105*'User Inputs'!$D$7/100","v":4994.5234482087653},109942.6748846219]
[null,null,null,null,"Non-IP","Ilchester",{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 3,0)/100","v":29831147.298144266},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7687840178799801E-2},{"$f":"G106*H106*'User Inputs'!$D$7/100","v":1931193.7506809095},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7687840178799801E-2},{"$f":"P106*Q106*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F106,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F106, 'Exit Capacity Split'!A:H, 8,0)/100","v":1577417.7018557354},{"$f":"IF(VLOOKUP(F106,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F106,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.591905616091982E-2},{"$f":"V106*W106*'User Inputs'!$D$7/100","v":91906.263605358137},2023100.0142862676]
[null,null,null,null,"Non-IP","Ipsden",{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 3,0)/100","v":5471512.2559381947},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.551269536235488E-2},{"$f":"G107*H107*'User Inputs'!$D$7/100","v":310653.12423980283},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.551269536235488E-2},{"$f":"P107*Q107*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F107,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F107, 'Exit Capacity Split'!A:H, 8,0)/100","v":289323.77967824345},{"$f":"IF(VLOOKUP(F107,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F107,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3961425826119391E-2},{"$f":"V107*W107*'User Inputs'!$D$7/100","v":14784.103312339716},325437.22755214252]
[null,null,null,null,"Non-IP","Ipsden 2",{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 3,0)/100","v":7056044.3434337247},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.551269536235488E-2},{"$f":"G108*H108*'User Inputs'!$D$7/100","v":400617.25488841429},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.551269536235488E-2},{"$f":"P108*Q108*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F108,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F108, 'Exit Capacity Split'!A:H, 8,0)/100","v":373111.00177175499},{"$f":"IF(VLOOKUP(F108,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F108,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3961425826119391E-2},{"$f":"V108*W108*'User Inputs'!$D$7/100","v":19065.531368692376},419682.78625710669]
[null,null,null,null,"Non-IP","Keld",{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 3,0)/100","v":1353010.2390640229},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4448375168465158E-2},{"$f":"G109*H109*'User Inputs'!$D$7/100","v":71548.606319224549},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4448375168465158E-2},{"$f":"P109*Q109*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F109,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F109, 'Exit Capacity Split'!A:H, 8,0)/100","v":71544.760935977087},{"$f":"IF(VLOOKUP(F109,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F109,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3003537651618642E-2},{"$f":"V109*W109*'User Inputs'!$D$7/100","v":3405.0260729417396},74953.632392166284]
[null,null,null,null,"Non-IP","Kenn",{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 3,0)/100","v":13297723.187196994},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.0458517340283897E-2},{"$f":"G110*H110*'User Inputs'!$D$7/100","v":995709.22350632772},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.0458517340283897E-2},{"$f":"P110*Q110*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F110,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F110, 'Exit Capacity Split'!A:H, 8,0)/100","v":703159.81280300568},{"$f":"IF(VLOOKUP(F110,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F110,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.8412665606255506E-2},{"$f":"V110*W110*'User Inputs'!$D$7/100","v":47386.190193290211},1043095.413699618]
[null,null,null,null,"Non-IP","Kinknockie",{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 3,0)/100","v":2914289.5805792934},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.360734714266997E-2},{"$f":"G111*H111*'User Inputs'!$D$7/100","v":251803.04363898531},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.360734714266997E-2},{"$f":"P111*Q111*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F111,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F111, 'Exit Capacity Split'!A:H, 8,0)/100","v":154102.41942070654},{"$f":"IF(VLOOKUP(F111,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F111,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1246612428402974E-2},{"$f":"V111*W111*'User Inputs'!$D$7/100","v":11983.405029742082},263786.44866872742]
[null,null,null,null,"Non-IP","Kirkstead",{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 3,0)/100","v":815576.75998118264},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0871542010723415E-2},{"$f":"G112*H112*'User Inputs'!$D$7/100","v":32451.671853324719},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0871542010723415E-2},{"$f":"P112*Q112*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F112,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F112, 'Exit Capacity Split'!A:H, 8,0)/100","v":43126.240018817341},{"$f":"IF(VLOOKUP(F112,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F112,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.7843878096510739E-3},{"$f":"V112*W112*'User Inputs'!$D$7/100","v":1544.387717045302},33996.059570370024]
[null,null,null,null,"Non-IP","Langage Power Station",{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 3,0)/100","v":15349923.467346294},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.2691334076371038E-2},{"$f":"G113*H113*'User Inputs'!$D$7/100","v":1274815.4836860739},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.2691334076371038E-2},{"$f":"P113*Q113*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F113,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F113, 'Exit Capacity Split'!A:H, 8,0)/100","v":16358295.710735898},{"$f":"IF(VLOOKUP(F113,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F113,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.0422200668733934E-2},{"$f":"V113*W113*'User Inputs'!$D$7/100","v":1222704.9752274854},2497520.4589135591]
[null,null,null,null,"Non-IP","Langholm",{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 3,0)/100","v":242496.23301844244},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.541412841422272E-2},{"$f":"G114*H114*'User Inputs'!$D$7/100","v":13680.597157104263},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.541412841422272E-2},{"$f":"P114*Q114*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F114,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F114, 'Exit Capacity Split'!A:H, 8,0)/100","v":12822.766981557563},{"$f":"IF(VLOOKUP(F114,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F114,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3872715572800447E-2},{"$f":"V114*W114*'User Inputs'!$D$7/100","v":651.06495304068858},14331.662110144951]
[null,null,null,null,"Non-IP","Lauderhill",{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G115*H115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P115*Q115*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F115,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F115, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F115,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F115,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V115*W115*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Leamington",{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 3,0)/100","v":3452201.7475053463},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2034136925448836E-2},{"$f":"G116*H116*'User Inputs'!$D$7/100","v":152052.0227969363},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2034136925448836E-2},{"$f":"P116*Q116*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F116,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F116, 'Exit Capacity Split'!A:H, 8,0)/100","v":182546.25249465331},{"$f":"IF(VLOOKUP(F116,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F116,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0830723232903954E-2},{"$f":"V116*W116*'User Inputs'!$D$7/100","v":7236.2150529826176},159288.23784991892]
[null,null,null,null,"Non-IP","Little Burdon",{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 3,0)/100","v":19868889.659798916},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3010096639489615E-2},{"$f":"G117*H117*'User Inputs'!$D$7/100","v":946095.99901162367},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3010096639489615E-2},{"$f":"P117*Q117*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F117,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F117, 'Exit Capacity Split'!A:H, 8,0)/100","v":1050631.3402010822},{"$f":"IF(VLOOKUP(F117,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F117,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1709086975540652E-2},{"$f":"V117*W117*'User Inputs'!$D$7/100","v":45025.077494414523},991121.0765060382]
[null,null,null,null,"Non-IP","Littleton Drew",{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 3,0)/100","v":2183978.1428929563},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5336688510425075E-2},{"$f":"G118*H118*'User Inputs'!$D$7/100","v":122591.67251752077},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5336688510425075E-2},{"$f":"P118*Q118*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F118,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F118, 'Exit Capacity Split'!A:H, 8,0)/100","v":115484.85710704373},{"$f":"IF(VLOOKUP(F118,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F118,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3803019659382567E-2},{"$f":"V118*W118*'User Inputs'!$D$7/100","v":5834.1854960148121},128425.85801353559]
[null,null,null,null,"Non-IP","Lockerbie",{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 3,0)/100","v":6773659.0285007479},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5807549459982011E-2},{"$f":"G119*H119*'User Inputs'!$D$7/100","v":391894.31743217015},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5807549459982011E-2},{"$f":"P119*Q119*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F119,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F119, 'Exit Capacity Split'!A:H, 8,0)/100","v":358178.97149925202},{"$f":"IF(VLOOKUP(F119,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F119,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.422679451398381E-2},{"$f":"V119*W119*'User Inputs'!$D$7/100","v":18650.403373904712},410544.72080607485]
[null,null,null,null,"Non-IP","Lower Quinton",{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 3,0)/100","v":28407844.028770339},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2701717394757093E-2},{"$f":"G120*H120*'User Inputs'!$D$7/100","v":1320631.9683308699},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2701717394757093E-2},{"$f":"P120*Q120*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F120,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F120, 'Exit Capacity Split'!A:H, 8,0)/100","v":1502155.9712296647},{"$f":"IF(VLOOKUP(F120,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F120,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1431545655281383E-2},{"$f":"V120*W120*'User Inputs'!$D$7/100","v":62849.390313263582},1383481.3586441334]
[null,null,null,null,"Non-IP","Lupton",{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 3,0)/100","v":18820771.284427699},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3526653399714648E-2},{"$f":"G121*H121*'User Inputs'!$D$7/100","v":931770.30255990615},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3526653399714648E-2},{"$f":"P121*Q121*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F121,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F121, 'Exit Capacity Split'!A:H, 8,0)/100","v":995208.71557230386},{"$f":"IF(VLOOKUP(F121,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F121,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2173988059743185E-2},{"$f":"V121*W121*'User Inputs'!$D$7/100","v":44343.312014406256},976113.61457431247]
[null,null,null,null,"Non-IP","Luxborough Lane",{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 3,0)/100","v":72323359.152902395},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4613781159140334E-2},{"$f":"G122*H122*'User Inputs'!$D$7/100","v":3868318.9406771939},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4613781159140334E-2},{"$f":"P122*Q122*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F122,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F122, 'Exit Capacity Split'!A:H, 8,0)/100","v":3824329.8470976078},{"$f":"IF(VLOOKUP(F122,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F122,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3152403043226299E-2},{"$f":"V122*W122*'User Inputs'!$D$7/100","v":184094.80672051993},4052413.7473977138]
[null,null,null,null,"Non-IP","Lyneham (Choakford)",{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 3,0)/100","v":38390609.262176506},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.2691334076371038E-2},{"$f":"G123*H123*'User Inputs'!$D$7/100","v":3188350.9529983047},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.2691334076371038E-2},{"$f":"P123*Q123*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F123,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F123, 'Exit Capacity Split'!A:H, 8,0)/100","v":2030026.7378234952},{"$f":"IF(VLOOKUP(F123,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F123,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.0422200668733934E-2},{"$f":"V123*W123*'User Inputs'!$D$7/100","v":151734.86505397991},3340085.8180522844]
[null,null,null,null,"Non-IP","Maelor",{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 3,0)/100","v":46785078.734027341},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4344511870349214E-2},{"$f":"G124*H124*'User Inputs'!$D$7/100","v":2456259.3691550484},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4344511870349214E-2},{"$f":"P124*Q124*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F124,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F124, 'Exit Capacity Split'!A:H, 8,0)/100","v":2473911.2659726627},{"$f":"IF(VLOOKUP(F124,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F124,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2910060683314293E-2},{"$f":"V124*W124*'User Inputs'!$D$7/100","v":116894.34112196158},2573153.7102770098]
[null,null,null,null,"Non-IP","Malpas",{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 3,0)/100","v":650808.41528191464},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3928464393755858E-2},{"$f":"G125*H125*'User Inputs'!$D$7/100","v":33177.028332243615},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3928464393755858E-2},{"$f":"P125*Q125*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F125,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F125, 'Exit Capacity Split'!A:H, 8,0)/100","v":34413.584718085367},{"$f":"IF(VLOOKUP(F125,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F125,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2535617954380272E-2},{"$f":"V125*W125*'User Inputs'!$D$7/100","v":1578.9077147078199},34755.936046951436]
[null,null,null,null,"Non-IP","Mappowder",{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 3,0)/100","v":22385598.635344978},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.8489420378958427E-2},{"$f":"G126*H126*'User Inputs'!$D$7/100","v":1514862.0815889249},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.8489420378958427E-2},{"$f":"P126*Q126*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F126,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F126, 'Exit Capacity Split'!A:H, 8,0)/100","v":1183710.4084906389},{"$f":"IF(VLOOKUP(F126,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F126,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.6640478341062585E-2},{"$f":"V126*W126*'User Inputs'!$D$7/100","v":72092.87713735849},1586954.9587262834]
[null,null,null,null,"Non-IP","Marchwood Power Station",{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 3,0)/100","v":19286512.039811887},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.7660297656121648E-2},{"$f":"G127*H127*'User Inputs'!$D$7/100","v":1246616.2887395138},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.7660297656121648E-2},{"$f":"P127*Q127*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F127,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F127, 'Exit Capacity Split'!A:H, 8,0)/100","v":20553487.960188113},{"$f":"IF(VLOOKUP(F127,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F127,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5894267890509482E-2},{"$f":"V127*W127*'User Inputs'!$D$7/100","v":1195658.4760283437},2442274.7647678573]
[null,null,null,null,"Non-IP","Market Harborough",{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 3,0)/100","v":6616132.7369850101},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1191747092524146E-2},{"$f":"G128*H128*'User Inputs'!$D$7/100","v":271008.66862183524},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1191747092524146E-2},{"$f":"P128*Q128*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F128,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F128, 'Exit Capacity Split'!A:H, 8,0)/100","v":349849.26301499031},{"$f":"IF(VLOOKUP(F128,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F128,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0072572383271732E-2},{"$f":"V128*W128*'User Inputs'!$D$7/100","v":12897.408211327102},283906.07683316234]
[null,null,null,null,"Non-IP","Matching Green",{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 3,0)/100","v":47935747.431809738},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3906902648226548E-2},{"$f":"G129*H129*'User Inputs'!$D$7/100","v":2439894.2488292027},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3906902648226548E-2},{"$f":"P129*Q129*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F129,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F129, 'Exit Capacity Split'!A:H, 8,0)/100","v":2534756.5681902599},{"$f":"IF(VLOOKUP(F129,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F129,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2516212383403892E-2},{"$f":"V129*W129*'User Inputs'!$D$7/100","v":116115.51866457205},2556009.7674937746]
[null,null,null,null,"Non-IP","Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 3,0)/100","v":15864455.474992134},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5827364036894088E-2},{"$f":"G130*H130*'User Inputs'!$D$7/100","v":918998.59410226077},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5827364036894088E-2},{"$f":"P130*Q130*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F130,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F130, 'Exit Capacity Split'!A:H, 8,0)/100","v":16906628.525007866},{"$f":"IF(VLOOKUP(F130,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F130,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4244627633204681E-2},{"$f":"V130*W130*'User Inputs'!$D$7/100","v":881432.77801025193},1800431.3721125126]
[null,null,null,null,"Non-IP","Melkinthorpe",{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 3,0)/100","v":2310726.8956005266},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4649336064442863E-2},{"$f":"G131*H131*'User Inputs'!$D$7/100","v":123893.25033928394},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4649336064442863E-2},{"$f":"P131*Q131*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F131,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F131, 'Exit Capacity Split'!A:H, 8,0)/100","v":122187.10439947336},{"$f":"IF(VLOOKUP(F131,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F131,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3184402457998576E-2},{"$f":"V131*W131*'User Inputs'!$D$7/100","v":5896.1280920633317},129789.37843134727]
[null,null,null,null,"Non-IP","Mickle Trafford",{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 3,0)/100","v":27742440.38315776},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4260674300467721E-2},{"$f":"G132*H132*'User Inputs'!$D$7/100","v":1447990.8181719419},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4260674300467721E-2},{"$f":"P132*Q132*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F132,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F132, 'Exit Capacity Split'!A:H, 8,0)/100","v":1466970.6168422415},{"$f":"IF(VLOOKUP(F132,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F132,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2834606870420949E-2},{"$f":"V132*W132*'User Inputs'!$D$7/100","v":68910.447636922472},1516901.2658088645]
[null,null,null,null,"Non-IP","Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 3,0)/100","v":46152170.194420718},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5647692238895849E-2},{"$f":"G133*H133*'User Inputs'!$D$7/100","v":2643160.336615541},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5647692238895849E-2},{"$f":"P133*Q133*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F133,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F133, 'Exit Capacity Split'!A:H, 8,0)/100","v":49184013.805579282},{"$f":"IF(VLOOKUP(F133,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F133,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4082923015006264E-2},{"$f":"V133*W133*'User Inputs'!$D$7/100","v":2535116.1287743007},5178276.4653898422]
[null,null,null,null,"Non-IP","Milwich",{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 3,0)/100","v":17998271.596491791},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2461554405996418E-2},{"$f":"G134*H134*'User Inputs'!$D$7/100","v":820888.37301171187},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2461554405996418E-2},{"$f":"P134*Q134*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F134,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F134, 'Exit Capacity Split'!A:H, 8,0)/100","v":951716.40350820764},{"$f":"IF(VLOOKUP(F134,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F134,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1215398965396776E-2},{"$f":"V134*W134*'User Inputs'!$D$7/100","v":39066.397752160963},859954.77076387289]
[null,null,null,null,"IP","Moffat (Irish Interconnector)",{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 3,0)/100","v":78141328.775459126},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6190269299959367E-2},{"$f":"G135*H135*'User Inputs'!$D$7/100","v":4630372.7121727308},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,13,FALSE),0)","v":1.6190269299959367E-2},{"$f":"J135*K135*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,14,FALSE),0)","v":1.6190269299959367E-2},{"$f":"M135*N135*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 6,0)/100","v":0.13540716550099041},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6190269299959367E-2},{"$f":"P135*Q135*'User Inputs'!$D$7/100","v":8.0237392170550391E-3},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 7,0)/100","v":0.53786735185115619},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,16,FALSE),0)","v":1.6190269299959367E-2},{"$f":"S135*T135*'User Inputs'!$D$7/100","v":3.1872075223301953E-2},{"$f":"(VLOOKUP(F135,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F135, 'Exit Capacity Split'!A:H, 8,0)/100","v":134778901.57044443},{"$f":"IF(VLOOKUP(F135,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F135,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4571242369963431E-2},{"$f":"V135*W135*'User Inputs'!$D$7/100","v":7187859.5105738305},{"$f":"I135+L135+O135+R135+U135+X135","v":11818232.262642376}]
[null,null,null,null,"Non-IP","Netherhowcleugh",{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 3,0)/100","v":305934.71935122937},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6475955607623018E-2},{"$f":"G136*H136*'User Inputs'!$D$7/100","v":18448.47468879295},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6475955607623018E-2},{"$f":"P136*Q136*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F136,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F136, 'Exit Capacity Split'!A:H, 8,0)/100","v":16177.280648770635},{"$f":"IF(VLOOKUP(F136,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F136,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4828360046860715E-2},{"$f":"V136*W136*'User Inputs'!$D$7/100","v":877.97010386304555},{"$f":"I136+R136+X136","v":19326.444792655995}]
[null,null,null,null,"Non-IP","Pannal",{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 3,0)/100","v":114144217.00621912},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1969863456803211E-2},{"$f":"G137*H137*'User Inputs'!$D$7/100","v":5000623.9325302569},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1969863456803211E-2},{"$f":"P137*Q137*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F137,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F137, 'Exit Capacity Split'!A:H, 8,0)/100","v":6035741.9937808849},{"$f":"IF(VLOOKUP(F137,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F137,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0772877111122889E-2},{"$f":"V137*W137*'User Inputs'!$D$7/100","v":237981.64279080986},{"$f":"I137+R137+X137","v":5238605.5753210671}]
[null,null,null,null,"Non-IP","Partington",{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 3,0)/100","v":41481671.424856588},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3610338803979008E-2},{"$f":"G138*H138*'User Inputs'!$D$7/100","v":2066361.3442263361},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3610338803979008E-2},{"$f":"P138*Q138*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F138,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F138, 'Exit Capacity Split'!A:H, 8,0)/100","v":2193476.575143408},{"$f":"IF(VLOOKUP(F138,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F138,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2249304923581108E-2},{"$f":"V138*W138*'User Inputs'!$D$7/100","v":98338.942086690149},2164700.2863130262]
[null,null,null,null,"Non-IP","Partington Max Refill",{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G139*H139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P139*Q139*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F139,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F139, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F139,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F139,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V139*W139*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Paull",{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 3,0)/100","v":44505205.359432317},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0785373906523506E-2},{"$f":"G140*H140*'User Inputs'!$D$7/100","v":1756819.3269524146},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0785373906523506E-2},{"$f":"P140*Q140*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F140,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F140, 'Exit Capacity Split'!A:H, 8,0)/100","v":2353355.6405676859},{"$f":"IF(VLOOKUP(F140,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F140,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.7068365158711548E-3},{"$f":"V140*W140*'User Inputs'!$D$7/100","v":83607.716788099191},1840427.0437405137]
[null,null,null,null,"Non-IP","Pembroke Power Station",{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 3,0)/100","v":58672822.771716878},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9762522046862119E-2},{"$f":"G141*H141*'User Inputs'!$D$7/100","v":4243854.0100943409},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9762522046862119E-2},{"$f":"P141*Q141*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F141,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F141, 'Exit Capacity Split'!A:H, 8,0)/100","v":62527177.228283122},{"$f":"IF(VLOOKUP(F141,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F141,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7786269842175909E-2},{"$f":"V141*W141*'User Inputs'!$D$7/100","v":4070378.4027455891},8314232.4128399305]
[null,null,null,null,"Non-IP","Peterborough (Peterborough Power Station)",{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 3,0)/100","v":1355477.7538020401},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0934882569589145E-2},{"$f":"G142*H142*'User Inputs'!$D$7/100","v":54248.483632467745},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0934882569589145E-2},{"$f":"P142*Q142*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F142,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F142, 'Exit Capacity Split'!A:H, 8,0)/100","v":1444522.2461979599},{"$f":"IF(VLOOKUP(F142,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F142,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.8413943126302306E-3},{"$f":"V142*W142*'User Inputs'!$D$7/100","v":52030.973646613638},106279.45727908138]
[null,null,null,null,"Non-IP","Peterborough Eye (Tee)",{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 3,0)/100","v":19304723.744138554},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0934882569589145E-2},{"$f":"G143*H143*'User Inputs'!$D$7/100","v":772607.2870806827},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0934882569589145E-2},{"$f":"P143*Q143*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F143,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F143, 'Exit Capacity Split'!A:H, 8,0)/100","v":1020799.2558614472},{"$f":"IF(VLOOKUP(F143,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F143,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.8413943126302306E-3},{"$f":"V143*W143*'User Inputs'!$D$7/100","v":36768.682046957591},809375.96912764024]
[null,null,null,null,"Non-IP","Peters Green",{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 3,0)/100","v":106340071.27123882},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3428507936514995E-2},{"$f":"G144*H144*'User Inputs'!$D$7/100","v":5226437.8771895664},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3428507936514995E-2},{"$f":"P144*Q144*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F144,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F144, 'Exit Capacity Split'!A:H, 8,0)/100","v":5623072.7287611775},{"$f":"IF(VLOOKUP(F144,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F144,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2085657142863495E-2},{"$f":"V144*W144*'User Inputs'!$D$7/100","v":248728.21646644801},5475166.0936560147]
[null,null,null,null,"Non-IP","Peters Green South Mimms",{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 3,0)/100","v":156595552.33836573},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3428507936514997E-2},{"$f":"G145*H145*'User Inputs'!$D$7/100","v":7696411.2996792188},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3428507936514997E-2},{"$f":"P145*Q145*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F145,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F145, 'Exit Capacity Split'!A:H, 8,0)/100","v":8280492.6616342654},{"$f":"IF(VLOOKUP(F145,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F145,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2085657142863497E-2},{"$f":"V145*W145*'User Inputs'!$D$7/100","v":366275.21473398269},8062686.5144132013]
[null,null,null,null,"Non-IP","Phillips Petroleum, Teesside",{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 3,0)/100","v":3415966.1046819836},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.356211137983367E-2},{"$f":"G146*H146*'User Inputs'!$D$7/100","v":169559.42878004705},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.356211137983367E-2},{"$f":"P146*Q146*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F146,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F146, 'Exit Capacity Split'!A:H, 8,0)/100","v":274033.89531801647},{"$f":"IF(VLOOKUP(F146,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F146,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2205900241850302E-2},{"$f":"V146*W146*'User Inputs'!$D$7/100","v":12242.079224242729},181801.50800428979]
[null,null,null,null,"Non-IP","Pickering",{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 3,0)/100","v":7914220.1944826106},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.229995425391647E-2},{"$f":"G147*H147*'User Inputs'!$D$7/100","v":356281.03963206231},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.229995425391647E-2},{"$f":"P147*Q147*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F147,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F147, 'Exit Capacity Split'!A:H, 8,0)/100","v":418489.80551739014},{"$f":"IF(VLOOKUP(F147,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F147,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1069958828524821E-2},{"$f":"V147*W147*'User Inputs'!$D$7/100","v":16955.553597079619},373236.5932291419]
[null,null,null,null,"Non-IP","Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 3,0)/100","v":7405888.5738362791},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3460147850224945E-2},{"$f":"G148*H148*'User Inputs'!$D$7/100","v":364844.73990802804},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3460147850224945E-2},{"$f":"P148*Q148*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F148,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F148, 'Exit Capacity Split'!A:H, 8,0)/100","v":594111.42616372136},{"$f":"IF(VLOOKUP(F148,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F148,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.211413306520245E-2},{"$f":"V148*W148*'User Inputs'!$D$7/100","v":26341.550231902547},391186.29013993061]
[null,null,null,null,"Non-IP","Pitcairngreen",{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 3,0)/100","v":1819575.1226921414},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.064343308712557E-2},{"$f":"G149*H149*'User Inputs'!$D$7/100","v":137477.93488979427},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.064343308712557E-2},{"$f":"P149*Q149*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F149,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F149, 'Exit Capacity Split'!A:H, 8,0)/100","v":96215.87730785858},{"$f":"IF(VLOOKUP(F149,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F149,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.8579089778413015E-2},{"$f":"V149*W149*'User Inputs'!$D$7/100","v":6542.6285267580033},144020.56341655226]
[null,null,null,null,"Non-IP","Pucklechurch",{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 3,0)/100","v":22686281.993448783},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5762005481185105E-2},{"$f":"G150*H150*'User Inputs'!$D$7/100","v":1308747.5621301294},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5762005481185105E-2},{"$f":"P150*Q150*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F150,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F150, 'Exit Capacity Split'!A:H, 8,0)/100","v":1199610.0065512161},{"$f":"IF(VLOOKUP(F150,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F150,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4185804933066594E-2},{"$f":"V150*W150*'User Inputs'!$D$7/100","v":62283.806788206472},1371031.368918336]
[null,null,null,null,"Non-IP","Rawcliffe",{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 3,0)/100","v":3067023.2949981014},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1244169617421199E-2},{"$f":"G151*H151*'User Inputs'!$D$7/100","v":126219.23634731901},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1244169617421199E-2},{"$f":"P151*Q151*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F151,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F151, 'Exit Capacity Split'!A:H, 8,0)/100","v":162178.7050018982},{"$f":"IF(VLOOKUP(F151,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F151,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.011975265567908E-2},{"$f":"V151*W151*'User Inputs'!$D$7/100","v":6006.8226731334453},132226.05902045246]
[null,null,null,null,"Non-IP","Rollswood Kintore",{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G152*H152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P152*Q152*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F152,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F152, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F152,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F152,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V152*W152*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Roosecote Power Station (Barrow)",{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G153*H153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P153*Q153*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F153,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F153, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F153,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F153,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V153*W153*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Rosehill (Saltend Power Station)",{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 3,0)/100","v":27995456.607989993},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0801682662563124E-2},{"$f":"G154*H154*'User Inputs'!$D$7/100","v":1106776.8200794135},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0801682662563124E-2},{"$f":"P154*Q154*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F154,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F154, 'Exit Capacity Split'!A:H, 8,0)/100","v":29834543.392010007},{"$f":"IF(VLOOKUP(F154,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F154,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.7215143963068126E-3},{"$f":"V154*W154*'User Inputs'!$D$7/100","v":1061535.211719156},2168312.0317985695]
[null,null,null,null,"Non-IP","Ross (SW)",{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 3,0)/100","v":3821293.8190592225},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4430081145569228E-2},{"$f":"G155*H155*'User Inputs'!$D$7/100","v":201818.18239771738},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4430081145569228E-2},{"$f":"P155*Q155*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F155,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F155, 'Exit Capacity Split'!A:H, 8,0)/100","v":202063.18094077799},{"$f":"IF(VLOOKUP(F155,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F155,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2987073031012304E-2},{"$f":"V155*W155*'User Inputs'!$D$7/100","v":9604.6059931889267},211422.78839090629]
[null,null,null,null,"Non-IP","Ross (WM)",{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 3,0)/100","v":9438607.3298591468},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4430081145569228E-2},{"$f":"G156*H156*'User Inputs'!$D$7/100","v":498491.52299597702},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4430081145569228E-2},{"$f":"P156*Q156*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F156,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F156, 'Exit Capacity Split'!A:H, 8,0)/100","v":499096.67014085333},{"$f":"IF(VLOOKUP(F156,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F156,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2987073031012304E-2},{"$f":"V156*W156*'User Inputs'!$D$7/100","v":23723.405951034812},522214.92894701182]
[null,null,null,null,"Non-IP","Roudham Heath",{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 3,0)/100","v":19118159.906133629},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4204589055667471E-2},{"$f":"G157*H157*'User Inputs'!$D$7/100","v":993930.1141798289},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4204589055667471E-2},{"$f":"P157*Q157*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F157,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F157, 'Exit Capacity Split'!A:H, 8,0)/100","v":1010934.0938663728},{"$f":"IF(VLOOKUP(F157,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F157,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2784130150100723E-2},{"$f":"V157*W157*'User Inputs'!$D$7/100","v":47301.521686732376},1041231.6358665613]
[null,null,null,null,"Non-IP","Royston",{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 3,0)/100","v":2248864.0900849826},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3062411120049017E-2},{"$f":"G158*H158*'User Inputs'!$D$7/100","v":107514.64950996626},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3062411120049017E-2},{"$f":"P158*Q158*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F158,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F158, 'Exit Capacity Split'!A:H, 8,0)/100","v":118915.90991501756},{"$f":"IF(VLOOKUP(F158,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F158,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1756170008044116E-2},{"$f":"V158*W158*'User Inputs'!$D$7/100","v":5116.6640922572715},112631.31360222353]
[null,null,null,null,"Non-IP","Rugby",{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 3,0)/100","v":57348419.188385919},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1644253758723515E-2},{"$f":"G159*H159*'User Inputs'!$D$7/100","v":2444073.1372298449},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1644253758723515E-2},{"$f":"P159*Q159*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F159,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F159, 'Exit Capacity Split'!A:H, 8,0)/100","v":3032481.8116140831},{"$f":"IF(VLOOKUP(F159,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F159,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0479828382851164E-2},{"$f":"V159*W159*'User Inputs'!$D$7/100","v":116314.39359298947},2560387.5308228345]
[null,null,null,null,"Non-IP","Ryehouse",{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 3,0)/100","v":18715274.986423884},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4625715452970714E-2},{"$f":"G160*H160*'User Inputs'!$D$7/100","v":1001830.8888664619},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4625715452970714E-2},{"$f":"P160*Q160*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F160,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F160, 'Exit Capacity Split'!A:H, 8,0)/100","v":19944725.013576116},{"$f":"IF(VLOOKUP(F160,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F160,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3163143907673642E-2},{"$f":"V160*W160*'User Inputs'!$D$7/100","v":960879.14512281073},1962710.0339892725]
[null,null,null,null,"Non-IP","Saddle Bow (Kings Lynn)",{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 3,0)/100","v":7019438.3679034226},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1146175930816529E-2},{"$f":"G161*H161*'User Inputs'!$D$7/100","v":286358.01564208121},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1146175930816529E-2},{"$f":"P161*Q161*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F161,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F161, 'Exit Capacity Split'!A:H, 8,0)/100","v":7480561.6320965774},{"$f":"IF(VLOOKUP(F161,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F161,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0031558337734876E-2},{"$f":"V161*W161*'User Inputs'!$D$7/100","v":274652.58690571674},561010.60254779796]
[null,null,null,null,"Non-IP","Saltend BPHP (BP Saltend HP)",{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 3,0)/100","v":8383368.6632951368},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0920642055976353E-2},{"$f":"G162*H162*'User Inputs'!$D$7/100","v":335079.47232619463},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0920642055976353E-2},{"$f":"P162*Q162*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F162,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F162, 'Exit Capacity Split'!A:H, 8,0)/100","v":672526.33670486417},{"$f":"IF(VLOOKUP(F162,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F162,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.8285778503787186E-3},{"$f":"V162*W162*'User Inputs'!$D$7/100","v":24192.517491645591},359271.98981784022]
[null,null,null,null,"Non-IP","Saltfleetby Storage (Theddlethorpe)",{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G163*H163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P163*Q163*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F163,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F163, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F163,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F163,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V163*W163*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Saltwick Pressure Controlled",{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G164*H164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P164*Q164*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F164,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F164, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F164,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F164,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V164*W164*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Saltwick Volumetric Controlled",{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 3,0)/100","v":38001696.284670226},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9323952858478731E-2},{"$f":"G165*H165*'User Inputs'!$D$7/100","v":2687695.334422729},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9323952858478731E-2},{"$f":"P165*Q165*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F165,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F165, 'Exit Capacity Split'!A:H, 8,0)/100","v":2009461.7153297749},{"$f":"IF(VLOOKUP(F165,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F165,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7391557572630858E-2},{"$f":"V165*W165*'User Inputs'!$D$7/100","v":127908.46895048853},2815603.8033732176]
[null,null,null,null,"Non-IP","Samlesbury",{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 3,0)/100","v":94843497.523880139},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5122806807836557E-2},{"$f":"G166*H166*'User Inputs'!$D$7/100","v":5249537.5975213815},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5122806807836557E-2},{"$f":"P166*Q166*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F166,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F166, 'Exit Capacity Split'!A:H, 8,0)/100","v":5015154.4761198629},{"$f":"IF(VLOOKUP(F166,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F166,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3610526127052902E-2},{"$f":"V166*W166*'User Inputs'!$D$7/100","v":249827.54116407468},5499365.1386854565]
[null,null,null,null,"Non-IP","Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 3,0)/100","v":3178147.2850628812},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5329456566499358E-2},{"$f":"G167*H167*'User Inputs'!$D$7/100","v":178312.53101201198},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5329456566499358E-2},{"$f":"P167*Q167*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F167,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F167, 'Exit Capacity Split'!A:H, 8,0)/100","v":254955.71493711881},{"$f":"IF(VLOOKUP(F167,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F167,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3796510909849423E-2},{"$f":"V167*W167*'User Inputs'!$D$7/100","v":12874.047447729814},191186.57845974181]
[null,null,null,null,"Non-IP","Seabank (DN)",{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 3,0)/100","v":47836030.295581706},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6752068400927068E-2},{"$f":"G168*H168*'User Inputs'!$D$7/100","v":2932949.9726378792},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6752068400927068E-2},{"$f":"P168*Q168*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F168,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F168, 'Exit Capacity Split'!A:H, 8,0)/100","v":2529483.7044182969},{"$f":"IF(VLOOKUP(F168,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F168,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.507686156083436E-2},{"$f":"V168*W168*'User Inputs'!$D$7/100","v":139580.23281275813},3072530.2054506373]
[null,null,null,null,"Non-IP","Seabank (Seabank Power Station phase II)",{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 3,0)/100","v":8867214.9917040113},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6687468044592063E-2},{"$f":"G169*H169*'User Inputs'!$D$7/100","v":541575.20255603339},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6687468044592063E-2},{"$f":"P169*Q169*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F169,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F169, 'Exit Capacity Split'!A:H, 8,0)/100","v":9449723.0082959887},{"$f":"IF(VLOOKUP(F169,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F169,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5018721240132857E-2},{"$f":"V169*W169*'User Inputs'!$D$7/100","v":519437.28570852568},1061012.4882645591]
[null,null,null,null,"Non-IP","Seal Sands TGPP",{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 3,0)/100","v":43035.574476983209},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3562111379833666E-2},{"$f":"G170*H170*'User Inputs'!$D$7/100","v":2136.1709109282219},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3562111379833666E-2},{"$f":"P170*Q170*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F170,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F170, 'Exit Capacity Split'!A:H, 8,0)/100","v":3452.3779656397473},{"$f":"IF(VLOOKUP(F170,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F170,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2205900241850301E-2},{"$f":"V170*W170*'User Inputs'!$D$7/100","v":154.23013462748469},2290.4010455557068]
[null,null,null,null,"Non-IP","Sellafield Power Station",{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 3,0)/100","v":5978624.6085633729},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6414289782400462E-2},{"$f":"G171*H171*'User Inputs'!$D$7/100","v":359173.64918004803},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6414289782400462E-2},{"$f":"P171*Q171*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F171,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F171, 'Exit Capacity Split'!A:H, 8,0)/100","v":6371374.3914366271},{"$f":"IF(VLOOKUP(F171,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F171,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4772860804160418E-2},{"$f":"V171*W171*'User Inputs'!$D$7/100","v":344491.74287814123},703665.39205818926]
[null,null,null,null,"Non-IP","Shellstar (aka Kemira, not Kemira CHP)",{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 3,0)/100","v":10861146.620346751},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4559406335011345E-2},{"$f":"G172*H172*'User Inputs'!$D$7/100","v":578762.5596897346},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4559406335011345E-2},{"$f":"P172*Q172*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F172,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F172, 'Exit Capacity Split'!A:H, 8,0)/100","v":871297.37965324952},{"$f":"IF(VLOOKUP(F172,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F172,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3103465701510211E-2},{"$f":"V172*W172*'User Inputs'!$D$7/100","v":41786.276108173595},620548.83579790825]
[null,null,null,null,"Non-IP","Shorne",{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 3,0)/100","v":18830389.680832893},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5224954057396579E-2},{"$f":"G173*H173*'User Inputs'!$D$7/100","v":1049292.0530512128},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5224954057396579E-2},{"$f":"P173*Q173*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F173,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F173, 'Exit Capacity Split'!A:H, 8,0)/100","v":995717.31916710967},{"$f":"IF(VLOOKUP(F173,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F173,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3702458651656922E-2},{"$f":"V173*W173*'User Inputs'!$D$7/100","v":49936.217944331147},1099228.270995544]
[null,null,null,null,"Non-IP","Shotwick (Bridgewater Paper)",{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 3,0)/100","v":287422.02829794394},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4693192782649521E-2},{"$f":"G174*H174*'User Inputs'!$D$7/100","v":15456.719014648321},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4693192782649521E-2},{"$f":"P174*Q174*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F174,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F174, 'Exit Capacity Split'!A:H, 8,0)/100","v":23057.423756850589},{"$f":"IF(VLOOKUP(F174,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F174,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3223873504384569E-2},{"$f":"V174*W174*'User Inputs'!$D$7/100","v":1115.9649456571567},16572.683960305476]
[null,null,null,null,"Non-IP","Shustoke",{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 3,0)/100","v":94977.746669242173},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2622716148819617E-2},{"$f":"G175*H175*'User Inputs'!$D$7/100","v":4387.8903201768517},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2622716148819617E-2},{"$f":"P175*Q175*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F175,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F175, 'Exit Capacity Split'!A:H, 8,0)/100","v":5022.2533307578224},{"$f":"IF(VLOOKUP(F175,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F175,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1360444533937655E-2},{"$f":"V175*W175*'User Inputs'!$D$7/100","v":208.82141126201586},4596.7117314388679]
[null,null,null,null,"Non-IP","Silk Willoughby",{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 3,0)/100","v":2092445.2390954075},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0576485489540608E-2},{"$f":"G176*H176*'User Inputs'!$D$7/100","v":80998.423154760312},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0576485489540608E-2},{"$f":"P176*Q176*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F176,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F176, 'Exit Capacity Split'!A:H, 8,0)/100","v":110644.76090459251},{"$f":"IF(VLOOKUP(F176,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F176,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.5188369405865472E-3},{"$f":"V176*W176*'User Inputs'!$D$7/100","v":3854.7465408144653},84853.169695574776]
[null,null,null,null,"Non-IP","Soutra",{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 3,0)/100","v":10188258.136322275},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.8683352073609178E-2},{"$f":"G177*H177*'User Inputs'!$D$7/100","v":696683.9784264639},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.8683352073609178E-2},{"$f":"P177*Q177*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F177,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F177, 'Exit Capacity Split'!A:H, 8,0)/100","v":538736.86367772508},{"$f":"IF(VLOOKUP(F177,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F177,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.6815016866248259E-2},{"$f":"V177*W177*'User Inputs'!$D$7/100","v":33155.462184110933},729839.44061057479]
[null,null,null,null,"Non-IP","Spalding 2 (South Holland) Power Station",{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G178*H178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P178*Q178*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F178,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F178, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F178,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F178,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V178*W178*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","St Fergus",{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 3,0)/100","v":1203474.425375568},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.4012495304157406E-2},{"$f":"G179*H179*'User Inputs'!$D$7/100","v":105768.23179609595},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.4012495304157406E-2},{"$f":"P179*Q179*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F179,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F179, 'Exit Capacity Split'!A:H, 8,0)/100","v":63637.574624432054},{"$f":"IF(VLOOKUP(F179,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F179,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1611245773741669E-2},{"$f":"V179*W179*'User Inputs'!$D$7/100","v":5033.5513922915443},110801.78318838749]
[null,null,null,null,"Non-IP","St. Fergus (Peterhead)",{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 3,0)/100","v":35468858.998617657},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.4012495304157413E-2},{"$f":"G180*H180*'User Inputs'!$D$7/100","v":3117206.6651421483},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.4012495304157413E-2},{"$f":"P180*Q180*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F180,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F180, 'Exit Capacity Split'!A:H, 8,0)/100","v":37798891.001382343},{"$f":"IF(VLOOKUP(F180,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F180,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1611245773741673E-2},{"$f":"V180*W180*'User Inputs'!$D$7/100","v":2989784.9116650312},6106991.5768071795]
[null,null,null,null,"Non-IP","St. Fergus (Shell Blackstart)",{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 3,0)/100","v":2391487.3205974898},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.4012495304157406E-2},{"$f":"G181*H181*'User Inputs'!$D$7/100","v":210177.61568422508},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.4012495304157406E-2},{"$f":"P181*Q181*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F181,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F181, 'Exit Capacity Split'!A:H, 8,0)/100","v":191848.6794025104},{"$f":"IF(VLOOKUP(F181,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F181,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1611245773741669E-2},{"$f":"V181*W181*'User Inputs'!$D$7/100","v":15174.685600683648},225352.30128490872]
[null,null,null,null,"Non-IP","St. Neots (Little Barford)",{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 3,0)/100","v":12961787.507074356},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1951056047737099E-2},{"$f":"G182*H182*'User Inputs'!$D$7/100","v":566959.79925180925},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1951056047737099E-2},{"$f":"P182*Q182*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F182,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F182, 'Exit Capacity Split'!A:H, 8,0)/100","v":13813277.53402154},{"$f":"IF(VLOOKUP(F182,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F182,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0755950442963388E-2},{"$f":"V182*W182*'User Inputs'!$D$7/100","v":543784.2387156568},1110744.0379674661]
[null,null,null,null,"Non-IP","Stallingborough",{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 3,0)/100","v":25512027.72334554},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1091189685459777E-2},{"$f":"G183*H183*'User Inputs'!$D$7/100","v":1035628.9837896222},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1091189685459777E-2},{"$f":"P183*Q183*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F183,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F183, 'Exit Capacity Split'!A:H, 8,0)/100","v":27187972.27665446},{"$f":"IF(VLOOKUP(F183,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F183,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.9820707169137983E-3},{"$f":"V183*W183*'User Inputs'!$D$7/100","v":993295.67860910739},2028924.6623987295]
[null,null,null,null,"Non-IP","Stanford Le Hope (Coryton)",{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 3,0)/100","v":4002501.0523197353},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4972446016098363E-2},{"$f":"G184*H184*'User Inputs'!$D$7/100","v":219333.66522295692},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4972446016098363E-2},{"$f":"P184*Q184*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F184,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F184, 'Exit Capacity Split'!A:H, 8,0)/100","v":4265434.6737076631},{"$f":"IF(VLOOKUP(F184,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F184,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3475201414488526E-2},{"$f":"V184*W184*'User Inputs'!$D$7/100","v":210367.98433570727},429701.64955866418]
[null,null,null,null,"Non-IP","Staythorpe",{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 3,0)/100","v":20092990.00266365},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1949510742693945E-2},{"$f":"G185*H185*'User Inputs'!$D$7/100","v":878771.12359619688},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1949510742693945E-2},{"$f":"P185*Q185*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F185,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F185, 'Exit Capacity Split'!A:H, 8,0)/100","v":21412945.33980212},{"$f":"IF(VLOOKUP(F185,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F185,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.075455966842455E-2},{"$f":"V185*W185*'User Inputs'!$D$7/100","v":842849.68190103199},1721620.8054972289]
[null,null,null,null,"Non-IP","Stranraer",{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 3,0)/100","v":842271.20546003978},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.619026929995937E-2},{"$f":"G186*H186*'User Inputs'!$D$7/100","v":49909.947362397994},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.619026929995937E-2},{"$f":"P186*Q186*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F186,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F186, 'Exit Capacity Split'!A:H, 8,0)/100","v":44537.794539960138},{"$f":"IF(VLOOKUP(F186,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F186,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4571242369963433E-2},{"$f":"V186*W186*'User Inputs'!$D$7/100","v":2375.2338558473393},52285.181218245336]
[null,null,null,null,"Non-IP","Stratford-upon-Avon",{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 3,0)/100","v":3547456.8291948629},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2509039580662599E-2},{"$f":"G187*H187*'User Inputs'!$D$7/100","v":162413.51706675079},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2509039580662599E-2},{"$f":"P187*Q187*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F187,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F187, 'Exit Capacity Split'!A:H, 8,0)/100","v":187583.17080513696},{"$f":"IF(VLOOKUP(F187,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F187,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.125813562259634E-2},{"$f":"V187*W187*'User Inputs'!$D$7/100","v":7729.3226054336437},170142.83967218443]
[null,null,null,null,"Non-IP","Stublach (Cheshire)",{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 3,0)/100","v":8900641.3158827052},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,12,FALSE),0)","v":6.6432347161587127E-3},{"$f":"G188*H188*'User Inputs'!$D$7/100","v":216412.32075183972},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,15,FALSE),0)","v":6.6432347161587127E-3},{"$f":"P188*Q188*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F188,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F188, 'Exit Capacity Split'!A:H, 8,0)/100","v":21443298.684117295},{"$f":"IF(VLOOKUP(F188,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F188,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.9789112445428417E-3},{"$f":"V188*W188*'User Inputs'!$D$7/100","v":469239.74141856818},685652.06217040797]
[null,null,null,null,"Non-IP","Sutton Bridge",{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 3,0)/100","v":1025065.3766996633},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.070200833417208E-2},{"$f":"G189*H189*'User Inputs'!$D$7/100","v":40151.145028510407},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.070200833417208E-2},{"$f":"P189*Q189*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F189,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F189, 'Exit Capacity Split'!A:H, 8,0)/100","v":54203.623300336636},{"$f":"IF(VLOOKUP(F189,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F189,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6318075007548725E-3},{"$f":"V189*W189*'User Inputs'!$D$7/100","v":1910.8086476285225},42061.953676138932]
[null,null,null,null,"Non-IP","Sutton Bridge Power Station",{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 3,0)/100","v":20640537.496020567},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.070200833417208E-2},{"$f":"G190*H190*'User Inputs'!$D$7/100","v":808476.44775338459},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.070200833417208E-2},{"$f":"P190*Q190*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F190,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F190, 'Exit Capacity Split'!A:H, 8,0)/100","v":21996462.50397943},{"$f":"IF(VLOOKUP(F190,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F190,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6318075007548725E-3},{"$f":"V190*W190*'User Inputs'!$D$7/100","v":775428.43468140275},1583904.8824347872]
[null,null,null,null,"Non-IP","Tatsfield",{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 3,0)/100","v":202358067.40954068},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.663652537952329E-2},{"$f":"G191*H191*'User Inputs'!$D$7/100","v":12321518.554608999},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.663652537952329E-2},{"$f":"P191*Q191*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F191,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F191, 'Exit Capacity Split'!A:H, 8,0)/100","v":10700332.590459324},{"$f":"IF(VLOOKUP(F191,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F191,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.497287284157096E-2},{"$f":"V191*W191*'User Inputs'!$D$7/100","v":586385.87241644214},12907904.427025441]
[null,null,null,null,"Non-IP","Teesside (BASF, aka BASF Teesside)",{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 3,0)/100","v":9025926.6993629653},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3578172241905908E-2},{"$f":"G192*H192*'User Inputs'!$D$7/100","v":448553.44976236945},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3578172241905908E-2},{"$f":"P192*Q192*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F192,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F192, 'Exit Capacity Split'!A:H, 8,0)/100","v":724073.3006370354},{"$f":"IF(VLOOKUP(F192,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F192,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2220355017715316E-2},{"$f":"V192*W192*'User Inputs'!$D$7/100","v":32385.264021038562},480938.71378340799]
[null,null,null,null,"Non-IP","Teesside Hydrogen",{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 3,0)/100","v":12290812.677138688},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.356211137983367E-2},{"$f":"G193*H193*'User Inputs'!$D$7/100","v":610083.09594225709},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.356211137983367E-2},{"$f":"P193*Q193*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F193,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F193, 'Exit Capacity Split'!A:H, 8,0)/100","v":985987.32286131207},{"$f":"IF(VLOOKUP(F193,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F193,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2205900241850302E-2},{"$f":"V193*W193*'User Inputs'!$D$7/100","v":44047.59822342165},654130.69416567869]
[null,null,null,null,"Non-IP","Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G194*H194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P194*Q194*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F194,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F194, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F194,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F194,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V194*W194*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Thornton Curtis (DN)",{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 3,0)/100","v":112254589.14691614},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0736545245298395E-2},{"$f":"G195*H195*'User Inputs'!$D$7/100","v":4411128.899847785},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0736545245298395E-2},{"$f":"P195*Q195*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F195,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F195, 'Exit Capacity Split'!A:H, 8,0)/100","v":5935821.8530838601},{"$f":"IF(VLOOKUP(F195,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F195,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6628907207685563E-3},{"$f":"V195*W195*'User Inputs'!$D$7/100","v":209927.34432973524},4621056.2441775203]
[null,null,null,null,"Non-IP","Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 3,0)/100","v":62024316.80587884},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0736545245298396E-2},{"$f":"G196*H196*'User Inputs'!$D$7/100","v":2437292.3943238463},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0736545245298396E-2},{"$f":"P196*Q196*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F196,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F196, 'Exit Capacity Split'!A:H, 8,0)/100","v":4975683.1941211661},{"$f":"IF(VLOOKUP(F196,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F196,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6628907207685563E-3},{"$f":"V196*W196*'User Inputs'!$D$7/100","v":175970.90765540433},2613263.3019792507]
[null,null,null,null,"Non-IP","Thornton Curtis (Killingholme)",{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 3,0)/100","v":23366738.812606994},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0736545245298396E-2},{"$f":"G197*H197*'User Inputs'!$D$7/100","v":918213.65749764803},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0736545245298396E-2},{"$f":"P197*Q197*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F197,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F197, 'Exit Capacity Split'!A:H, 8,0)/100","v":24901754.33807794},{"$f":"IF(VLOOKUP(F197,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F197,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6628907207685563E-3},{"$f":"V197*W197*'User Inputs'!$D$7/100","v":880679.92718283355},1798893.5846804816]
[null,null,null,null,"Non-IP","Thrintoft",{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 3,0)/100","v":6573869.5392721305},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.2935582272893464E-2},{"$f":"G198*H198*'User Inputs'!$D$7/100","v":311234.79881207383},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.2935582272893464E-2},{"$f":"P198*Q198*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F198,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F198, 'Exit Capacity Split'!A:H, 8,0)/100","v":347614.46072786971},{"$f":"IF(VLOOKUP(F198,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F198,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1642024045604119E-2},{"$f":"V198*W198*'User Inputs'!$D$7/100","v":14811.785432040459},326046.58424411429]
[null,null,null,null,"Non-IP","Tilbury Power Station",{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G199*H199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P199*Q199*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F199,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F199, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F199,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F199,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V199*W199*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Tonna (Baglan Bay)",{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 3,0)/100","v":12949653.540787349},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6776155273632316E-2},{"$f":"G200*H200*'User Inputs'!$D$7/100","v":795118.15865636722},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6776155273632316E-2},{"$f":"P200*Q200*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F200,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F200, 'Exit Capacity Split'!A:H, 8,0)/100","v":13800346.459212651},{"$f":"IF(VLOOKUP(F200,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F200,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.5098539746269084E-2},{"$f":"V200*W200*'User Inputs'!$D$7/100","v":762616.19106774416},{"$f":"I200+R200+X200","v":1557734.3497241114}]
[null,null,null,null,"Non-IP","Towlaw",{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 3,0)/100","v":543323.04915379989},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4179408495792009E-2},{"$f":"G201*H201*'User Inputs'!$D$7/100","v":28196.638020419497},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4179408495792009E-2},{"$f":"P201*Q201*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F201,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F201, 'Exit Capacity Split'!A:H, 8,0)/100","v":28729.950846200045},{"$f":"IF(VLOOKUP(F201,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F201,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2761467646212808E-2},{"$f":"V201*W201*'User Inputs'!$D$7/100","v":1341.888997815902},29538.5270182354]
[null,null,null,null,"Non-IP","Towton",{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 3,0)/100","v":56573182.326747559},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1600084810527945E-2},{"$f":"G202*H202*'User Inputs'!$D$7/100","v":2401888.5895497408},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1600084810527945E-2},{"$f":"P202*Q202*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F202,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F202, 'Exit Capacity Split'!A:H, 8,0)/100","v":2991488.6732524382},{"$f":"IF(VLOOKUP(F202,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F202,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.044007632947515E-2},{"$f":"V202*W202*'User Inputs'!$D$7/100","v":114306.81452030782},2516195.4040700486]
[null,null,null,null,"Non-IP","Trafford Power Station",{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G203*H203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P203*Q203*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F203,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F203, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F203,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F203,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V203*W203*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Tur Langton",{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 3,0)/100","v":66456669.221115306},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1723754524897909E-2},{"$f":"G204*H204*'User Inputs'!$D$7/100","v":2851585.3359559407},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1723754524897909E-2},{"$f":"P204*Q204*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F204,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F204, 'Exit Capacity Split'!A:H, 8,0)/100","v":3514109.7788846944},{"$f":"IF(VLOOKUP(F204,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F204,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0551379072408117E-2},{"$f":"V204*W204*'User Inputs'!$D$7/100","v":135708.05802739138},2987293.393983332]
[null,null,null,null,"Non-IP","Upper Neeston (Milford Haven Refinery)",{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 3,0)/100","v":7683609.3953551399},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.9944964802353561E-2},{"$f":"G205*H205*'User Inputs'!$D$7/100","v":560892.50734013249},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.9944964802353561E-2},{"$f":"P205*Q205*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F205,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F205, 'Exit Capacity Split'!A:H, 8,0)/100","v":616390.60464486096},{"$f":"IF(VLOOKUP(F205,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F205,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.7950468322118204E-2},{"$f":"V205*W205*'User Inputs'!$D$7/100","v":40496.070083187638},601388.57742332015]
[null,null,null,null,"Non-IP","Walesby",{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 3,0)/100","v":619862.7658621422},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0652949956551827E-2},{"$f":"G206*H206*'User Inputs'!$D$7/100","v":24168.323310252683},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0652949956551827E-2},{"$f":"P206*Q206*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F206,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F206, 'Exit Capacity Split'!A:H, 8,0)/100","v":32777.234137857849},{"$f":"IF(VLOOKUP(F206,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F206,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.5876549608966445E-3},{"$f":"V206*W206*'User Inputs'!$D$7/100","v":1150.1799300398714},25318.503240292554]
[null,null,null,null,"Non-IP","Warburton",{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 3,0)/100","v":91309794.422180444},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3487919344183953E-2},{"$f":"G207*H207*'User Inputs'!$D$7/100","v":4507579.6615514187},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3487919344183953E-2},{"$f":"P207*Q207*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F207,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F207, 'Exit Capacity Split'!A:H, 8,0)/100","v":4828298.5778195523},{"$f":"IF(VLOOKUP(F207,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F207,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2139127409765558E-2},{"$f":"V207*W207*'User Inputs'!$D$7/100","v":214517.47368726149},4722097.1352386801]
[null,null,null,null,"Non-IP","West Burton Power Station",{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 3,0)/100","v":18330307.646174379},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1188922370239046E-2},{"$f":"G208*H208*'User Inputs'!$D$7/100","v":750652.78474885831},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1188922370239046E-2},{"$f":"P208*Q208*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F208,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F208, 'Exit Capacity Split'!A:H, 8,0)/100","v":19534468.271633834},{"$f":"IF(VLOOKUP(F208,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F208,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0070030133215143E-2},{"$f":"V208*W208*'User Inputs'!$D$7/100","v":719968.4239219774},1470621.2086708357]
[null,null,null,null,"Non-IP","West Winch",{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 3,0)/100","v":9580348.3198784571},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1120378996688409E-2},{"$f":"G209*H209*'User Inputs'!$D$7/100","v":389925.80150864786},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1120378996688409E-2},{"$f":"P209*Q209*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F209,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F209, 'Exit Capacity Split'!A:H, 8,0)/100","v":506591.68012154306},{"$f":"IF(VLOOKUP(F209,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F209,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0008341097019568E-2},{"$f":"V209*W209*'User Inputs'!$D$7/100","v":18556.720933541186},408482.52244218905]
[null,null,null,null,"Non-IP","Weston Point",{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 3,0)/100","v":5847308.7728017615},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4752493587924251E-2},{"$f":"G210*H210*'User Inputs'!$D$7/100","v":315720.32974917861},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4752493587924251E-2},{"$f":"P210*Q210*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F210,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F210, 'Exit Capacity Split'!A:H, 8,0)/100","v":309195.22719823854},{"$f":"IF(VLOOKUP(F210,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F210,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3277244229131825E-2},{"$f":"V210*W210*'User Inputs'!$D$7/100","v":15025.253598334075},330745.5833475127]
[null,null,null,null,"Non-IP","Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 3,0)/100","v":638883.60091085313},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4752493587924253E-2},{"$f":"G211*H211*'User Inputs'!$D$7/100","v":34495.961986674381},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4752493587924253E-2},{"$f":"P211*Q211*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F211,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F211, 'Exit Capacity Split'!A:H, 8,0)/100","v":51252.195264010435},{"$f":"IF(VLOOKUP(F211,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F211,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3277244229131829E-2},{"$f":"V211*W211*'User Inputs'!$D$7/100","v":2490.5857645058782},36986.54775118026]
[null,null,null,null,"Non-IP","Weston Point (Rocksavage)",{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 3,0)/100","v":9086619.0980758611},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4752493587924253E-2},{"$f":"G212*H212*'User Inputs'!$D$7/100","v":490624.06132780353},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4752493587924253E-2},{"$f":"P212*Q212*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F212,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F212, 'Exit Capacity Split'!A:H, 8,0)/100","v":9683540.2817055564},{"$f":"IF(VLOOKUP(F212,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F212,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3277244229131829E-2},{"$f":"V212*W212*'User Inputs'!$D$7/100","v":470568.86932159698},961192.93064940046]
[null,null,null,null,"Non-IP","Wetheral",{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 3,0)/100","v":14934301.836049106},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.5174563735568572E-2},{"$f":"G213*H213*'User Inputs'!$D$7/100","v":829434.74510988605},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.5174563735568572E-2},{"$f":"P213*Q213*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F213,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F213, 'Exit Capacity Split'!A:H, 8,0)/100","v":789699.16395089333},{"$f":"IF(VLOOKUP(F213,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F213,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3657107362011714E-2},{"$f":"V213*W213*'User Inputs'!$D$7/100","v":39473.122932711762},868907.86804259778]
[null,null,null,null,"Non-IP","Whitwell",{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 3,0)/100","v":101291664.01543552},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3209009488194406E-2},{"$f":"G214*H214*'User Inputs'!$D$7/100","v":4896942.9368608892},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3209009488194406E-2},{"$f":"P214*Q214*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F214,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F214, 'Exit Capacity Split'!A:H, 8,0)/100","v":5356121.9845644739},{"$f":"IF(VLOOKUP(F214,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F214,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1888108539374964E-2},{"$f":"V214*W214*'User Inputs'!$D$7/100","v":233047.42377964372},5129990.3606405333]
[null,null,null,null,"Non-IP","Willington Power Station",{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G215*H215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P215*Q215*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F215,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F215, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F215,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F215,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V215*W215*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Winkfield (NT)",{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 3,0)/100","v":94977.746669242173},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6551812357827239E-2},{"$f":"G216*H216*'User Inputs'!$D$7/100","v":5753.717058201084},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6551812357827239E-2},{"$f":"P216*Q216*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F216,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F216, 'Exit Capacity Split'!A:H, 8,0)/100","v":5022.2533307578224},{"$f":"IF(VLOOKUP(F216,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F216,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4896631122044514E-2},{"$f":"V216*W216*'User Inputs'!$D$7/100","v":273.82163828731683},6027.538696488401]
[null,null,null,null,"Non-IP","Winkfield (SE)",{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 3,0)/100","v":42603825.903533958},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6551812357827236E-2},{"$f":"G217*H217*'User Inputs'!$D$7/100","v":2580924.1474158503},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6551812357827236E-2},{"$f":"P217*Q217*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F217,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F217, 'Exit Capacity Split'!A:H, 8,0)/100","v":2252814.0964660458},{"$f":"IF(VLOOKUP(F217,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F217,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4896631122044512E-2},{"$f":"V217*W217*'User Inputs'!$D$7/100","v":122827.18652864386},2703751.3339444944]
[null,null,null,null,"Non-IP","Winkfield (SO)",{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 3,0)/100","v":34666337.110894844},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6551812357827239E-2},{"$f":"G218*H218*'User Inputs'!$D$7/100","v":2100073.9875933342},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6551812357827239E-2},{"$f":"P218*Q218*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F218,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F218, 'Exit Capacity Split'!A:H, 8,0)/100","v":1833093.889105153},{"$f":"IF(VLOOKUP(F218,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F218,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4896631122044514E-2},{"$f":"V218*W218*'User Inputs'!$D$7/100","v":99943.339929748778},2200017.327523083]
[null,null,null,null,"Non-IP","Wragg Marsh (Spalding)",{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 3,0)/100","v":11305462.686011193},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.0765636765777494E-2},{"$f":"G219*H219*'User Inputs'!$D$7/100","v":445460.44737273053},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.0765636765777494E-2},{"$f":"P219*Q219*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F219,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F219, 'Exit Capacity Split'!A:H, 8,0)/100","v":12048144.875632651},{"$f":"IF(VLOOKUP(F219,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F219,'Exit Prices'!$A:$Q,17,FALSE),0)","v":9.6890730891997442E-3},{"$f":"V219*W219*'User Inputs'!$D$7/100","v":427251.40401873598},872711.85139146657]
[null,null,null,null,"Non-IP","Wyre Power Station",{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G220*H220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P220*Q220*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F220,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F220, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F220,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F220,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V220*W220*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Yelverton",{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 3,0)/100","v":69275723.665331885},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3538142436103096E-2},{"$f":"G221*H221*'User Inputs'!$D$7/100","v":3432584.488504095},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3538142436103096E-2},{"$f":"P221*Q221*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F221,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F221, 'Exit Capacity Split'!A:H, 8,0)/100","v":3663176.3346681171},{"$f":"IF(VLOOKUP(F221,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F221,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2184328192492787E-2},{"$f":"V221*W221*'User Inputs'!$D$7/100","v":163358.03424016302},3595942.5227442579]
[null,null,null,null,"Non-IP","Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 3,0)/100","v":174687.73993287529},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3490412043071349E-2},{"$f":"G222*H222*'User Inputs'!$D$7/100","v":8625.1911014765974},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3490412043071349E-2},{"$f":"P222*Q222*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F222,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F222, 'Exit Capacity Split'!A:H, 8,0)/100","v":14013.711017944375},{"$f":"IF(VLOOKUP(F222,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F222,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2141370838764215E-2},{"$f":"V222*W222*'User Inputs'!$D$7/100","v":622.73312400386737},9247.9242254804649]
[null,null,null,null,"Non-IP","Air_Products (Teesside)",{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,12,FALSE),0)","v":0},{"$f":"G223*H223*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,15,FALSE),0)","v":0},{"$f":"P223*Q223*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F223,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F223, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F223,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F223,'Exit Prices'!$A:$Q,17,FALSE),0)","v":0},{"$f":"V223*W223*'User Inputs'!$D$7/100","v":0},{"$f":"I223+R223+X223","v":0}]
[null,null,null,null,"Non-IP","Fordoun CNG Station",{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 3,0)/100","v":370294.42869181396},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.2851372246245498E-2},{"$f":"G224*H224*'User Inputs'!$D$7/100","v":30969.953140535668},{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.2851372246245498E-2},{"$f":"P224*Q224*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F224,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F224, 'Exit Capacity Split'!A:H, 8,0)/100","v":29705.571308186067},{"$f":"IF(VLOOKUP(F224,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F224,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.0566235021620947E-2},{"$f":"V224*W224*'User Inputs'!$D$7/100","v":2236.010245170969},{"$f":"I224+R224+X224","v":33205.963385706636}]
[null,null,null,null,"Non-IP","Palm_Paper",{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 3,0)/100","v":1856645.370704365},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1161879884842718E-2},{"$f":"G225*H225*'User Inputs'!$D$7/100","v":75848.568576578124},{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1161879884842718E-2},{"$f":"P225*Q225*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F225,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F225, 'Exit Capacity Split'!A:H, 8,0)/100","v":1978612.7317546511},{"$f":"IF(VLOOKUP(F225,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F225,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0045691896358446E-2},{"$f":"V225*W225*'User Inputs'!$D$7/100","v":72748.114020634806},148596.68259721293]
[null,null,null,null,"Non-IP","St_Fergus_Segal",{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,12,FALSE),0)","v":3.0470167945508723E-2},{"$f":"G226*H226*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,15,FALSE),0)","v":3.0470167945508723E-2},{"$f":"P226*Q226*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F226,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F226, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F226,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F226,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.742315115095785E-2},{"$f":"V226*W226*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Kinneil CHP",{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,12,FALSE),0)","v":2.4074280171843723E-2},{"$f":"G227*H227*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,15,FALSE),0)","v":2.4074280171843723E-2},{"$f":"P227*Q227*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F227,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F227, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F227,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F227,'Exit Prices'!$A:$Q,17,FALSE),0)","v":2.1666852154659352E-2},{"$f":"V227*W227*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Knottingley PS",{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4566143632984493E-2},{"$f":"G228*H228*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4566143632984493E-2},{"$f":"P228*Q228*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F228,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F228, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F228,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F228,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3109529269686044E-2},{"$f":"V228*W228*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Eggborough_PS",{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.3291551847690574E-2},{"$f":"G229*H229*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.3291551847690574E-2},{"$f":"P229*Q229*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F229,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F229, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F229,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F229,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.1962396662921516E-2},{"$f":"V229*W229*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","KEADBY_2 PS",{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 3,0)/100","v":9706933.5211941376},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.1467356801629264E-2},{"$f":"G230*H230*'User Inputs'!$D$7/100","v":407405.10470225709},{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.1467356801629264E-2},{"$f":"P230*Q230*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F230,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F230, 'Exit Capacity Split'!A:H, 8,0)/100","v":10344604.60483326},{"$f":"IF(VLOOKUP(F230,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F230,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.0320621121466337E-2},{"$f":"V230*W230*'User Inputs'!$D$7/100","v":390751.64588696783},798156.75058922498]
[null,null,null,null,"Non-IP","Hirwaun Power Station",{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 3,0)/100","v":13738735.233179249},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.6390533620721157E-2},{"$f":"G231*H231*'User Inputs'!$D$7/100","v":824177.83838893543},{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.6390533620721157E-2},{"$f":"P231*Q231*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F231,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F231, 'Exit Capacity Split'!A:H, 8,0)/100","v":14641264.766820751},{"$f":"IF(VLOOKUP(F231,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F231,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.4751480258649041E-2},{"$f":"V231*W231*'User Inputs'!$D$7/100","v":790488.00110004086},1614665.8394889762]
[null,null,null,null,"Non-IP","Ferrybridge D Power Station",{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4566143632984493E-2},{"$f":"G232*H232*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4566143632984493E-2},{"$f":"P232*Q232*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F232,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F232, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F232,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F232,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.3109529269686044E-2},{"$f":"V232*W232*'User Inputs'!$D$7/100","v":0},0]
[null,null,null,null,"Non-IP","Rough Max Refill",{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 3,0)/100","v":1926213.2058284155},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,12,FALSE),0)","v":5.6642709649445105E-3},{"$f":"G233*H233*'User Inputs'!$D$7/100","v":39932.772334683679},{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,15,FALSE),0)","v":5.6642709649445105E-3},{"$f":"P233*Q233*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F233,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F233, 'Exit Capacity Split'!A:H, 8,0)/100","v":4640605.5065003522},{"$f":"IF(VLOOKUP(F233,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F233,'Exit Prices'!$A:$Q,17,FALSE),0)","v":5.0978438684500596E-3},{"$f":"V233*W233*'User Inputs'!$D$7/100","v":86584.921317582761},126517.69365226643]
[null,null,null,null,"Non-IP","Drax",{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 3,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,12,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,12,FALSE),0)","v":1.4170238850282332E-2},{"$f":"G234*H234*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 4,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,13,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,13,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 5,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,14,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,14,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 6,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,15,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,15,FALSE),0)","v":1.4170238850282332E-2},{"$f":"P234*Q234*'User Inputs'!$D$7/100","v":0},{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 7,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,16,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,16,FALSE),0)","v":"N/A"},"N/A",{"$f":"(VLOOKUP(F234,'Anticipated Exit Bookings'!$B:$C,MATCH('Exit Anticipated Rev. Recovery'!$C$2,'Anticipated Exit Bookings'!$B$1:$C$1,0), FALSE))*VLOOKUP($F234, 'Exit Capacity Split'!A:H, 8,0)/100","v":0},{"$f":"IF(VLOOKUP(F234,'Exit Prices'!$A:$Q,17,FALSE)>0,VLOOKUP(F234,'Exit Prices'!$A:$Q,17,FALSE),0)","v":1.2753214965254098E-2},{"$f":"V234*W234*'User Inputs'!$D$7/100","v":0},{"$f":"I234+R234+X234","v":0}]

{"sheet":"Entry Prices Summary","index":34,"n_rows":30,"n_cols":18,"rows_kept":30,"cut":false,"hidden":false,"merged":[[25,15,27,16]]}
[{"$f":"\"The following table provides a summary of the Transmission Services Entry charging information related to the year \"&'User Inputs'!C7&\", modelled in line with the inputs selected. \"","v":"The following table provides a summary of the Transmission Services Entry charging information related to the year 01-Oct-2019 to 30-Sep-2020, modelled in line with the inputs selected. "}]
[]
["Entry Point","Entry Point Type","Forecasted Contracted Capacity (CAP_En)\nkWh/d","Historical contracts \nkWh/d","Anticipated Bookings (Firm)\nkWh/d","Anticipated Bookings (Interruptible)\nkWh/d","Bookings that can incur the RRC (Firm & Interruptible & EC if applicable)\nkWh/d","Reference Prices\np/kWh/a","Firm Capacity Reserve Prices\np/kWh/d","Interruptible Capacity Reserve Prices\np/kWh/d","TSRRC\np/kWh/d","Calculated Capacity Revenue (Based on FCC)\n(£)","Calculated Capacity Revenue (Based on Anticipated Booking Scenario)\n(£)","Calculated Transmission Services Revenue Recovery (Based on Anticipated Booking Scenario)\n(£)",null,"Notional Entry Recovery",{"$f":"\"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for \"&'User Inputs'!C7","v":"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for 01-Oct-2019 to 30-Sep-2020"},{"$f":"\"Calculated Entry Revenue Recovery (Based on Booking Scenario)\n(£) for \"&'User Inputs'!C7","v":"Calculated Entry Revenue Recovery (Based on Booking Scenario)\n(£) for 01-Oct-2019 to 30-Sep-2020"}]
[{"$f":"'Entry Prices'!A3","v":"Avonmouth"},{"$f":"'Entry Prices'!B3","v":"STORAGE SITE"},{"$f":"VLOOKUP(A4,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A4,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B4=\"STORAGE SITE\",E4+F4,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D4+E4+F4,E4+F4))","v":0},{"$f":"VLOOKUP($A4, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A4, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A4, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A4,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E4*I4)+(F4*J4))*'User Inputs'!$D$7/100","v":0},{"$f":"((E4*K4)+(F4*K4))*'User Inputs'!$D$7/100","v":0},null,"STORAGE SITE",{"$f":"SUMIF($B$4:$B$30,P4,$M$4:$M$30)","v":2473883.9062111084},{"$f":"SUMIF($B$4:$B$30,P4,$N$4:$N$30)","v":1901029.7512531313}]
[{"$f":"'Entry Prices'!A4","v":"Bacton IP"},{"$f":"'Entry Prices'!B4","v":"INTERCONNECTION POINT"},{"$f":"VLOOKUP(A5,'Entry Prices'!$A:$C,3,FALSE)","v":242349238.06216705},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A5,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":89015041.773224041},{"$f":"VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":90665504.803174108},{"$f":"VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":62668691.485768899},{"$f":"IF(B5=\"STORAGE SITE\",E5+F5,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D5+E5+F5,E5+F5))","v":153334196.28894299},{"$f":"VLOOKUP($A5, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":9.3723048873510546},{"$f":"VLOOKUP($A5, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.5607390402598511E-2},{"$f":"VLOOKUP($A5, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.304665136233866E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A5,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":13783598.2892731},{"$f":"((E5*I5)+(F5*J5))*'User Inputs'!$D$7/100","v":13783598.289273098},{"$f":"((E5*K5)+(F5*K5))*'User Inputs'!$D$7/100","v":5051851.1623936817},null,"INTERCONNECTION POINT",13784320.421893075,{"$f":"SUMIF($B$4:$B$30,P5,$N$4:$N$30)","v":5052047.8243178856}]
[{"$f":"'Entry Prices'!A5","v":"Bacton UKCS"},{"$f":"'Entry Prices'!B5","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A6,'Entry Prices'!$A:$C,3,FALSE)","v":674940457.27945209},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A6,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":238685647.22950819},{"$f":"VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":309845127.2989763},{"$f":"VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":126409682.75096768},{"$f":"IF(B6=\"STORAGE SITE\",E6+F6,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D6+E6+F6,E6+F6))","v":436254810.04994398},{"$f":"VLOOKUP($A6, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":9.3723048873510528},{"$f":"VLOOKUP($A6, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.5607390402598504E-2},{"$f":"VLOOKUP($A6, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.3046651362338653E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A6,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":39702380.796159558},{"$f":"((E6*I6)+(F6*J6))*'User Inputs'!$D$7/100","v":39702380.796159558},{"$f":"((E6*K6)+(F6*K6))*'User Inputs'!$D$7/100","v":14373143.25564811},null,"BEACH TERMINAL",252160528.51904672,58344070.774788119]
[{"$f":"'Entry Prices'!A6","v":"Burton Point"},{"$f":"'Entry Prices'!B6","v":"ONSHORE FIELD"},{"$f":"VLOOKUP(A7,'Entry Prices'!$A:$C,3,FALSE)","v":31388848.347945202},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A7,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":11513832.038251366},{"$f":"VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":18825286.901612651},{"$f":"VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":1049729.4080811893},{"$f":"IF(B7=\"STORAGE SITE\",E7+F7,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D7+E7+F7,E7+F7))","v":19875016.309693839},{"$f":"VLOOKUP($A7, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":10.638407854308261},{"$f":"VLOOKUP($A7, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.9066688126525301E-2},{"$f":"VLOOKUP($A7, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.6160019313872768E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A7,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2103217.846555688},{"$f":"((E7*I7)+(F7*J7))*'User Inputs'!$D$7/100","v":2103217.846555688},{"$f":"((E7*K7)+(F7*K7))*'User Inputs'!$D$7/100","v":654815.60328210052},null,"ONSHORE FIELD",2103217.846555688,654815.60328210052]
[{"$f":"'Entry Prices'!A7","v":"Barrow"},{"$f":"'Entry Prices'!B7","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A8,'Entry Prices'!$A:$C,3,FALSE)","v":83866773.671232879},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A8,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":44993175.150273226},{"$f":"VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":27609541.040744312},{"$f":"VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":11264057.480215346},{"$f":"IF(B8=\"STORAGE SITE\",E8+F8,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D8+E8+F8,E8+F8))","v":38873598.52095966},{"$f":"VLOOKUP($A8, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":11.562351690056818},{"$f":"VLOOKUP($A8, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":3.1591124836220813E-2},{"$f":"VLOOKUP($A8, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.8432012352598731E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A8,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4364463.1815308165},{"$f":"((E8*I8)+(F8*J8))*'User Inputs'!$D$7/100","v":4364463.1815308165},{"$f":"((E8*K8)+(F8*K8))*'User Inputs'!$D$7/100","v":1280755.6215605682},null,"LNG IMPORTATION TERMINAL",17719.482481750609,5339.1494061921603]
[{"$f":"'Entry Prices'!A8","v":"Barton Stacey"},{"$f":"'Entry Prices'!B8","v":"STORAGE SITE"},{"$f":"VLOOKUP(A9,'Entry Prices'!$A:$C,3,FALSE)","v":90000000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A9,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":90000000},{"$f":"VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B9=\"STORAGE SITE\",E9+F9,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D9+E9+F9,E9+F9))","v":0},{"$f":"VLOOKUP($A9, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A9, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A9, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A9,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E9*I9)+(F9*J9))*'User Inputs'!$D$7/100","v":0},{"$f":"((E9*K9)+(F9*K9))*'User Inputs'!$D$7/100","v":0},null,"BIOMETHANE PLANT",0,0]
[{"$f":"'Entry Prices'!A9","v":"Canonbie"},{"$f":"'Entry Prices'!B9","v":"ONSHORE FIELD"},{"$f":"VLOOKUP(A10,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A10,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B10=\"STORAGE SITE\",E10+F10,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D10+E10+F10,E10+F10))","v":0},{"$f":"VLOOKUP($A10, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A10, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A10, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A10,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E10*I10)+(F10*J10))*'User Inputs'!$D$7/100","v":0},{"$f":"((E10*K10)+(F10*K10))*'User Inputs'!$D$7/100","v":0},null,"Existing Contracts (all sites)",{"$f":"'Revenue Input'!F3","v":56648302.876834989},0]
[{"$f":"'Entry Prices'!A10","v":"Cheshire"},{"$f":"'Entry Prices'!B10","v":"STORAGE SITE"},{"$f":"VLOOKUP(A11,'Entry Prices'!$A:$C,3,FALSE)","v":514110000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A11,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":514110000},{"$f":"VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B11=\"STORAGE SITE\",E11+F11,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D11+E11+F11,E11+F11))","v":0},{"$f":"VLOOKUP($A11, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A11, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A11, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A11,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E11*I11)+(F11*J11))*'User Inputs'!$D$7/100","v":0},{"$f":"((E11*K11)+(F11*K11))*'User Inputs'!$D$7/100","v":0},null,"Total",{"$f":"SUM(Q4:Q10)","v":327187973.0530234},{"$f":"SUM(R4:R10)","v":65957303.103047431}]
[{"$f":"'Entry Prices'!A11","v":"Caythorpe"},{"$f":"'Entry Prices'!B11","v":"STORAGE SITE"},{"$f":"VLOOKUP(A12,'Entry Prices'!$A:$C,3,FALSE)","v":90000000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A12,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":90000000},{"$f":"VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B12=\"STORAGE SITE\",E12+F12,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D12+E12+F12,E12+F12))","v":0},{"$f":"VLOOKUP($A12, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A12, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A12, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A12,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E12*I12)+(F12*J12))*'User Inputs'!$D$7/100","v":0},{"$f":"((E12*K12)+(F12*K12))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Entry Prices'!A12","v":"Dynevor Arms"},{"$f":"'Entry Prices'!B12","v":"STORAGE SITE"},{"$f":"VLOOKUP(A13,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A13,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B13=\"STORAGE SITE\",E13+F13,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D13+E13+F13,E13+F13))","v":0},{"$f":"VLOOKUP($A13, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A13, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A13, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A13,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E13*I13)+(F13*J13))*'User Inputs'!$D$7/100","v":0},{"$f":"((E13*K13)+(F13*K13))*'User Inputs'!$D$7/100","v":0},null,"Notional Optional Charge Recovery at CWD Prices",{"$f":"'User Inputs'!C79","v":71649495.046191871}]
[{"$f":"'Entry Prices'!A13","v":"Easington"},{"$f":"'Entry Prices'!B13","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A14,'Entry Prices'!$A:$C,3,FALSE)","v":923976213.16438353},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A14,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":705187762.71038246},{"$f":"VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":155392063.81404674},{"$f":"VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":63396386.639954336},{"$f":"IF(B14=\"STORAGE SITE\",E14+F14,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D14+E14+F14,E14+F14))","v":218788450.45400107},{"$f":"VLOOKUP($A14, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":8.7303872518046894},{"$f":"VLOOKUP($A14, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.3853517081433576E-2},{"$f":"VLOOKUP($A14, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.1468165373290219E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A14,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":18547603.981125191},{"$f":"((E14*I14)+(F14*J14))*'User Inputs'!$D$7/100","v":18547603.981125191},{"$f":"((E14*K14)+(F14*K14))*'User Inputs'!$D$7/100","v":7208350.8734187074}]
[{"$f":"'Entry Prices'!A14","v":"Fleetwood"},{"$f":"'Entry Prices'!B14","v":"STORAGE SITE"},{"$f":"VLOOKUP(A15,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A15,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B15=\"STORAGE SITE\",E15+F15,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D15+E15+F15,E15+F15))","v":0},{"$f":"VLOOKUP($A15, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A15, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A15, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A15,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E15*I15)+(F15*J15))*'User Inputs'!$D$7/100","v":0},{"$f":"((E15*K15)+(F15*K15))*'User Inputs'!$D$7/100","v":0},null,{"$f":"P4","v":"STORAGE SITE"},{"$f":"Q4","v":2473883.9062111084}]
[{"$f":"'Entry Prices'!A15","v":"Glenmavis"},{"$f":"'Entry Prices'!B15","v":"STORAGE SITE"},{"$f":"VLOOKUP(A16,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A16,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B16=\"STORAGE SITE\",E16+F16,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D16+E16+F16,E16+F16))","v":0},{"$f":"VLOOKUP($A16, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A16, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A16, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A16,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E16*I16)+(F16*J16))*'User Inputs'!$D$7/100","v":0},{"$f":"((E16*K16)+(F16*K16))*'User Inputs'!$D$7/100","v":0},null,{"$f":"P5","v":"INTERCONNECTION POINT"},{"$f":"Q5-(Q5/SUM(Q$5:Q$9)*Q$13)","v":10100002.435901131}]
[{"$f":"'Entry Prices'!A16","v":"Garton"},{"$f":"'Entry Prices'!B16","v":"STORAGE SITE"},{"$f":"VLOOKUP(A17,'Entry Prices'!$A:$C,3,FALSE)","v":420000000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A17,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":420000000},{"$f":"VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B17=\"STORAGE SITE\",E17+F17,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D17+E17+F17,E17+F17))","v":0},{"$f":"VLOOKUP($A17, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A17, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A17, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A17,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E17*I17)+(F17*J17))*'User Inputs'!$D$7/100","v":0},{"$f":"((E17*K17)+(F17*K17))*'User Inputs'!$D$7/100","v":0},null,"BEACH TERMINAL",{"$f":"Q6-(Q6/SUM(Q$5:Q$9)*Q$13)","v":184762242.48498136}]
[{"$f":"'Entry Prices'!A17","v":"Hole House Farm"},{"$f":"'Entry Prices'!B17","v":"STORAGE SITE"},{"$f":"VLOOKUP(A18,'Entry Prices'!$A:$C,3,FALSE)","v":283440000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A18,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":283440000},{"$f":"VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B18=\"STORAGE SITE\",E18+F18,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D18+E18+F18,E18+F18))","v":0},{"$f":"VLOOKUP($A18, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A18, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A18, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A18,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E18*I18)+(F18*J18))*'User Inputs'!$D$7/100","v":0},{"$f":"((E18*K18)+(F18*K18))*'User Inputs'!$D$7/100","v":0},null,"ONSHORE FIELD",1541062.9413187881]
[{"$f":"'Entry Prices'!A18","v":"Hatfield Moor (onshore)"},{"$f":"'Entry Prices'!B18","v":"ONSHORE FIELD"},{"$f":"VLOOKUP(A19,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A19,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B19=\"STORAGE SITE\",E19+F19,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D19+E19+F19,E19+F19))","v":0},{"$f":"VLOOKUP($A19, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A19, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A19, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A19,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E19*I19)+(F19*J19))*'User Inputs'!$D$7/100","v":0},{"$f":"((E19*K19)+(F19*K19))*'User Inputs'!$D$7/100","v":0},null,"LNG IMPORTATION TERMINAL",12983.361584104128]
[{"$f":"'Entry Prices'!A19","v":"Hornsea"},{"$f":"'Entry Prices'!B19","v":"STORAGE SITE"},{"$f":"VLOOKUP(A20,'Entry Prices'!$A:$C,3,FALSE)","v":108866575.34246576},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A20,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":51166366.120218582},{"$f":"VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":53324766.108589977},{"$f":"VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":4375443.1136572072},{"$f":"IF(B20=\"STORAGE SITE\",E20+F20,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D20+E20+F20,E20+F20))","v":57700209.222247183},{"$f":"VLOOKUP($A20, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":8.6404777355760221},{"$f":"VLOOKUP($A20, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":1.1803931332754128E-2},{"$f":"VLOOKUP($A20, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":1.0623538199478715E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A20,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2473883.906211108},{"$f":"((E20*I20)+(F20*J20))*'User Inputs'!$D$7/100","v":2473883.9062111084},{"$f":"((E20*K20)+(F20*K20))*'User Inputs'!$D$7/100","v":1901029.7512531313},null,"BIOMETHANE PLANT",0]
[{"$f":"'Entry Prices'!A20","v":"Hatfield Moor (storage)"},{"$f":"'Entry Prices'!B20","v":"STORAGE SITE"},{"$f":"VLOOKUP(A21,'Entry Prices'!$A:$C,3,FALSE)","v":5469945.3551912569},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A21,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":5469945.3551912569},{"$f":"VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B21=\"STORAGE SITE\",E21+F21,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D21+E21+F21,E21+F21))","v":0},{"$f":"VLOOKUP($A21, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A21, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A21, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A21,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E21*I21)+(F21*J21))*'User Inputs'!$D$7/100","v":0},{"$f":"((E21*K21)+(F21*K21))*'User Inputs'!$D$7/100","v":0},null,"Existing Contracts (all sites)",{"$f":"Q10","v":56648302.876834989}]
[{"$f":"'Entry Prices'!A21","v":"Isle of Grain"},{"$f":"'Entry Prices'!B21","v":"LNG IMPORTATION TERMINAL"},{"$f":"VLOOKUP(A22,'Entry Prices'!$A:$C,3,FALSE)","v":643612054.29589045},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A22,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":643450000},{"$f":"VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":134008.23009547265},{"$f":"VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":28046.065794977869},{"$f":"IF(B22=\"STORAGE SITE\",E22+F22,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D22+E22+F22,E22+F22))","v":162054.29589045054},{"$f":"VLOOKUP($A22, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":11.126855291473346},{"$f":"VLOOKUP($A22, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":3.040124396577417E-2},{"$f":"VLOOKUP($A22, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.7361119569196752E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A22,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":17719.482481750609},{"$f":"((E22*I22)+(F22*J22))*'User Inputs'!$D$7/100","v":17719.482481750609},{"$f":"((E22*K22)+(F22*K22))*'User Inputs'!$D$7/100","v":5339.1494061921603},null,"Optional Charge",{"$f":"'User Inputs'!C80","v":16327409.243166951}]
[{"$f":"'Entry Prices'!A22","v":"Milford Haven"},{"$f":"'Entry Prices'!B22","v":"LNG IMPORTATION TERMINAL"},{"$f":"VLOOKUP(A23,'Entry Prices'!$A:$C,3,FALSE)","v":926500000},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A23,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":926500000},{"$f":"VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B23=\"STORAGE SITE\",E23+F23,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D23+E23+F23,E23+F23))","v":0},{"$f":"VLOOKUP($A23, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A23, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A23, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A23,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E23*I23)+(F23*J23))*'User Inputs'!$D$7/100","v":0},{"$f":"((E23*K23)+(F23*K23))*'User Inputs'!$D$7/100","v":0},null,{"$f":"P11","v":"Total"},{"$f":"SUM(Q15:Q22)","v":271865887.24999839}]
[{"$f":"'Entry Prices'!A23","v":"Partington"},{"$f":"'Entry Prices'!B23","v":"STORAGE SITE"},{"$f":"VLOOKUP(A24,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A24,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B24=\"STORAGE SITE\",E24+F24,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D24+E24+F24,E24+F24))","v":0},{"$f":"VLOOKUP($A24, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A24, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A24, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A24,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E24*I24)+(F24*J24))*'User Inputs'!$D$7/100","v":0},{"$f":"((E24*K24)+(F24*K24))*'User Inputs'!$D$7/100","v":0},null,"Target Revenue",{"$f":"'User Inputs'!C53","v":337823190.59031367}]
[{"$f":"'Entry Prices'!A24","v":"Moffat (Irish Interconnector)"},{"$f":"'Entry Prices'!B24","v":"INTERCONNECTION POINT"},{"$f":"VLOOKUP(A25,'Entry Prices'!$A:$C,3,FALSE)","v":5969.0986767123304},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A25,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":3529.4889062075945},{"$f":"VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":2439.6097705047364},{"$f":"IF(B25=\"STORAGE SITE\",E25+F25,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D25+E25+F25,E25+F25))","v":5969.0986767123304},{"$f":"VLOOKUP($A25, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":12.613366836924678},{"$f":"VLOOKUP($A25, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":3.4462750920559226E-2},{"$f":"VLOOKUP($A25, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":3.1016475828503306E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A25,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":722.02329506109788},{"$f":"((E25*I25)+(F25*J25))*'User Inputs'!$D$7/100","v":722.13261997742097},{"$f":"((E25*K25)+(F25*K25))*'User Inputs'!$D$7/100","v":196.66192420357228}]
["Murrow","BIOMETHANE PLANT",{"$f":"VLOOKUP(A26,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A26,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B26=\"STORAGE SITE\",E26+F26,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D26+E26+F26,E26+F26))","v":0},{"$f":"VLOOKUP($A26, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":0},{"$f":"VLOOKUP($A26, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":0},{"$f":"VLOOKUP($A26, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":0},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A26,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E26*I26)+(F26*J26))*'User Inputs'!$D$7/100","v":0},{"$f":"((E26*K26)+(F26*K26))*'User Inputs'!$D$7/100","v":0},null,"Assumed Split of revenue recovery - based on weighted adjustment to Interconnection Point, Beach Terminal, Onshore Field, LNG and Biomethane plant due to the Optional Charge"]
[{"$f":"'Entry Prices'!A26","v":"St Fergus"},{"$f":"'Entry Prices'!B26","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A27,'Entry Prices'!$A:$C,3,FALSE)","v":845897745.45205414},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A27,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":71403827.420765027},{"$f":"VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":550075692.22495162},{"$f":"VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":224418225.80633754},{"$f":"IF(B27=\"STORAGE SITE\",E27+F27,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D27+E27+F27,E27+F27))","v":774493918.0312891},{"$f":"VLOOKUP($A27, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":21.162371804375084},{"$f":"VLOOKUP($A27, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":5.7820687990095855E-2},{"$f":"VLOOKUP($A27, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":5.2038619191086273E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A27,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":159152060.60186151},{"$f":"((E27*I27)+(F27*J27))*'User Inputs'!$D$7/100","v":159152060.60186151},{"$f":"((E27*K27)+(F27*K27))*'User Inputs'!$D$7/100","v":25516995.521992031}]
[{"$f":"'Entry Prices'!A27","v":"Teesside"},{"$f":"'Entry Prices'!B27","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A28,'Entry Prices'!$A:$C,3,FALSE)","v":349329733.97683126},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A28,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":81570525.546448082},{"$f":"VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":190173000.06866908},{"$f":"VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":77586208.361714125},{"$f":"IF(B28=\"STORAGE SITE\",E28+F28,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D28+E28+F28,E28+F28))","v":267759208.43038321},{"$f":"VLOOKUP($A28, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":10.590201621412795},{"$f":"VLOOKUP($A28, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.8934977107685233E-2},{"$f":"VLOOKUP($A28, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.6041479396916711E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A28,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":27534586.443085015},{"$f":"((E28*I28)+(F28*J28))*'User Inputs'!$D$7/100","v":27534586.443085011},{"$f":"((E28*K28)+(F28*K28))*'User Inputs'!$D$7/100","v":8821774.2753329054}]
[{"$f":"'Entry Prices'!A28","v":"Theddlethorpe"},{"$f":"'Entry Prices'!B28","v":"BEACH TERMINAL"},{"$f":"VLOOKUP(A29,'Entry Prices'!$A:$C,3,FALSE)","v":43243983.561643817},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A29,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":8550000},{"$f":"VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":24641015.996902019},{"$f":"VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":10052967.564741801},{"$f":"IF(B29=\"STORAGE SITE\",E29+F29,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D29+E29+F29,E29+F29))","v":34693983.561643824},{"$f":"VLOOKUP($A29, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":8.4878153067273523},{"$f":"VLOOKUP($A29, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":2.3190752204173094E-2},{"$f":"VLOOKUP($A29, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":2.0871676983755784E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A29,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2859433.5152846263},{"$f":"((E29*I29)+(F29*J29))*'User Inputs'!$D$7/100","v":2859433.5152846263},{"$f":"((E29*K29)+(F29*K29))*'User Inputs'!$D$7/100","v":1143051.2268357999}]
[{"$f":"'Entry Prices'!A29","v":"Wytch Farm"},{"$f":"'Entry Prices'!B29","v":"ONSHORE FIELD"},{"$f":"VLOOKUP(A30,'Entry Prices'!$A:$C,3,FALSE)","v":0},{"$f":"HLOOKUP('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$31,MATCH(A30,'Existing Contracts - Entry'!$A$1:$A$31,0),FALSE)","v":0},{"$f":"VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,2,FALSE)+VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,5,FALSE)+VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,8,FALSE)+VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,11,FALSE)+VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,14,FALSE)","v":0},{"$f":"VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!$F$1:$Y$29,17,FALSE)","v":0},{"$f":"IF(B30=\"STORAGE SITE\",E30+F30,IF('Entry Anticipated Rev. Recovery'!$C$5=\"Yes\",D30+E30+F30,E30+F30))","v":0},{"$f":"VLOOKUP($A30, 'Entry Prices'!$A$3:$R$29, 9, 0)","v":17.349834834105383},{"$f":"VLOOKUP($A30, 'Entry Prices'!$A$3:$R$29, 13, 0)","v":4.740392031176334E-2},{"$f":"VLOOKUP($A30, 'Entry Prices'!$A$3:$R$29, 18, 0)","v":4.2663528280587004E-2},{"$f":"'Entry Anticipated Rev. Recovery'!$C$15","v":9.0018223999999997E-3},{"$f":"VLOOKUP(A30,'Entry Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((E30*I30)+(F30*J30))*'User Inputs'!$D$7/100","v":0},{"$f":"((E30*K30)+(F30*K30))*'User Inputs'!$D$7/100","v":0}]

{"sheet":"Exit Prices Summary","index":35,"n_rows":235,"n_cols":17,"rows_kept":235,"cut":false,"hidden":false,"merged":[[45,14,47,15]]}
[{"$f":"\"The following table provides a summary of the Transmission Services Exit charging information related to the year \"&'User Inputs'!C7&\", modelled in line with the inputs selected. \"","v":"The following table provides a summary of the Transmission Services Exit charging information related to the year 01-Oct-2019 to 30-Sep-2020, modelled in line with the inputs selected. "}]
[]
["Exit Points","Exit Point Type","Forecasting Contracted Capacity (CAP_Ex)\nkWh/d","Anticipated Bookings (Firm)\nkWh/d","Anticipated Bookings (Interruptible)\nkWh/d","Bookings that can incur the RRC (Firm & Interruptible & EC if applicable)\nkWh/d","Reference Prices\np/kWh/a","Firm Capacity Reserve Prices\np/kWh/d","Interruptible Capacity Reserve Prices\np/kWh/d"," TSRRC\np/kWh/d","Calculated Capacity Revenue (Based on FCC)\n(£)","Calculated Capacity Revenue (Based on Anticipated Booking Scenario)\n(£)","Calculated Transmission Services Revenue Recovery (Based on Anticipated Booking Scenario)\n(£)",null,"Notional Exit Recovery",{"$f":"\"Calculated Exit Capacity Revenue (Based on Booking Scenario) (£) for \"&'User Inputs'!C7","v":"Calculated Exit Capacity Revenue (Based on Booking Scenario) (£) for 01-Oct-2019 to 30-Sep-2020"},{"$f":"\"Calculated Exit Revenue Recovery (Based on Booking Scenario) (£) for \"&'User Inputs'!C7","v":"Calculated Exit Revenue Recovery (Based on Booking Scenario) (£) for 01-Oct-2019 to 30-Sep-2020"}]
[{"$f":"'Exit Prices'!A3","v":"Aberdeen"},{"$f":"VLOOKUP(A4,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A4,'Exit Prices'!$A:$C,3,FALSE)","v":21639348},{"$f":"VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20552565.124315724},{"$f":"VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1086782.8756842762},{"$f":"D4+E4","v":21639348},{"$f":"VLOOKUP($A4, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.178833119676101},{"$f":"VLOOKUP($A4, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.2346538578350002E-2},{"$f":"VLOOKUP($A4, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.0111884720515002E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A4,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1760957.5453284245},{"$f":"((D4*H4)+(E4*I4))*'User Inputs'!$D$7/100","v":1760957.5453284245},{"$f":"((D4*J4)+(E4*J4))*'User Inputs'!$D$7/100","v":151415.9721536634},null,"GDN (EA)",{"$f":"SUMIF($B$4:$B$235,O4,$L$4:$L$235)","v":14991569.790796313},{"$f":"SUMIF($B$4:$B$235,O4,$M$4:$M$235)","v":2180106.9027898633}]
[{"$f":"'Exit Prices'!A4","v":"Abson (Seabank Power Station phase I)"},{"$f":"VLOOKUP(A5,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A5,'Exit Prices'!$A:$C,3,FALSE)","v":27843799.794520549},{"$f":"VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":13479161.143853724},{"$f":"VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":14364638.650666825},27843799.794520549,{"$f":"VLOOKUP($A5, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7701628304077621},{"$f":"VLOOKUP($A5, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5765472214228859E-2},{"$f":"VLOOKUP($A5, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4188924992805973E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A5,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1523746.2823022613},{"$f":"((D5*H5)+(E5*I5))*'User Inputs'!$D$7/100","v":1523746.2823022613},{"$f":"((D5*J5)+(E5*J5))*'User Inputs'!$D$7/100","v":194830.08519199851},null,"GDN (EM)",{"$f":"SUMIF($B$4:$B$235,O5,$L$4:$L$235)","v":16689333.51251911},{"$f":"SUMIF($B$4:$B$235,O5,$M$4:$M$235)","v":2804595.0927540143}]
[{"$f":"'Exit Prices'!A5","v":"Alrewas (EM)"},{"$f":"VLOOKUP(A6,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A6,'Exit Prices'!$A:$C,3,FALSE)","v":59229584},{"$f":"VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":56254924.244765997},{"$f":"VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2974659.7552340017},59229584,{"$f":"VLOOKUP($A6, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.4336956067489277},{"$f":"VLOOKUP($A6, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2113922422811278E-2},{"$f":"VLOOKUP($A6, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.090253018053015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A6,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2612870.7278153119},{"$f":"((D6*H6)+(E6*I6))*'User Inputs'!$D$7/100","v":2612870.7278153119},{"$f":"((D6*J6)+(E6*J6))*'User Inputs'!$D$7/100","v":414444.32806464727},null,"GDN (NE)",11574807.524334816,1912743.8192064255]
[{"$f":"'Exit Prices'!A6","v":"Alrewas (WM)"},{"$f":"VLOOKUP(A7,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A7,'Exit Prices'!$A:$C,3,FALSE)","v":72462290},{"$f":"VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":68823050.226931617},{"$f":"VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3639239.7730683922},72462290.000000015,{"$f":"VLOOKUP($A7, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.4336956067489277},{"$f":"VLOOKUP($A7, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2113922422811278E-2},{"$f":"VLOOKUP($A7, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.090253018053015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A7,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3196622.0868859086},{"$f":"((D7*H7)+(E7*I7))*'User Inputs'!$D$7/100","v":3196622.0868859086},{"$f":"((D7*J7)+(E7*J7))*'User Inputs'!$D$7/100","v":507036.90725019464},null,"GDN (NO)",12643550.836182898,1682647.3513353178]
[{"$f":"'Exit Prices'!A7","v":"Apache (Sage Black Start)"},{"$f":"VLOOKUP(A8,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A8,'Exit Prices'!$A:$C,3,FALSE)","v":9073.673972602739},{"$f":"VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8399.8272995517837},{"$f":"VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":673.84667305095661},9073.6739726027408,{"$f":"VLOOKUP($A8, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.7885732813216126},{"$f":"VLOOKUP($A8, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.4012495304157413E-2},{"$f":"VLOOKUP($A8, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1611245773741673E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A8,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":791.52433552391471},{"$f":"((D8*H8)+(E8*I8))*'User Inputs'!$D$7/100","v":791.52433552391483},{"$f":"((D8*J8)+(E8*J8))*'User Inputs'!$D$7/100","v":63.490783805826176},null,"GDN (NT)",19398387.424854249,2703700.0361045715]
[{"$f":"'Exit Prices'!A8","v":"Armadale"},{"$f":"VLOOKUP(A9,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A9,'Exit Prices'!$A:$C,3,FALSE)","v":7519525},{"$f":"VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7141875.4052303322},{"$f":"VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":377649.59476966708},7519524.9999999991,{"$f":"VLOOKUP($A9, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.8234650816253462},{"$f":"VLOOKUP($A9, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.8643347217555589E-2},{"$f":"VLOOKUP($A9, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.6779012495800029E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A9,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":510515.28385608742},{"$f":"((D9*H9)+(E9*I9))*'User Inputs'!$D$7/100","v":510515.28385608742},{"$f":"((D9*J9)+(E9*J9))*'User Inputs'!$D$7/100","v":52616.011721276249},null,"GDN (NW)",24694714.498591479,3257679.2262540478]
[{"$f":"'Exit Prices'!A9","v":"Aspley"},{"$f":"VLOOKUP(A10,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A10,'Exit Prices'!$A:$C,3,FALSE)","v":50894176},{"$f":"VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":48338141.550678253},{"$f":"VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2556034.4493217482},50894176,{"$f":"VLOOKUP($A10, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6389012137213843},{"$f":"VLOOKUP($A10, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2674593480113072E-2},{"$f":"VLOOKUP($A10, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1407134132101766E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A10,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2349073.3568682251},{"$f":"((D10*H10)+(E10*I10))*'User Inputs'!$D$7/100","v":2349073.3568682251},{"$f":"((D10*J10)+(E10*J10))*'User Inputs'!$D$7/100","v":356119.37734906079},null,"GDN (SC)",26486797.542142354,2592571.7082495661]
[{"$f":"'Exit Prices'!A10","v":"Asselby"},{"$f":"VLOOKUP(A11,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A11,'Exit Prices'!$A:$C,3,FALSE)","v":3586201},{"$f":"VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3406092.9008298297},{"$f":"VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":180108.09917017032},3586201,{"$f":"VLOOKUP($A11, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.109544070644974},{"$f":"VLOOKUP($A11, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1228262488101022E-2},{"$f":"VLOOKUP($A11, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0105436239290919E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A11,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":146636.34838589086},{"$f":"((D11*H11)+(E11*I11))*'User Inputs'!$D$7/100","v":146636.34838589086},{"$f":"((D11*J11)+(E11*J11))*'User Inputs'!$D$7/100","v":25093.552298962051},null,"GDN (SE)",27291573.257501133,3234805.9440140631]
[{"$f":"'Exit Prices'!A11","v":"Audley (NW)"},{"$f":"VLOOKUP(A12,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A12,'Exit Prices'!$A:$C,3,FALSE)","v":8037574},{"$f":"VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7633906.6720728753},{"$f":"VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":403667.32792712474},8037574,{"$f":"VLOOKUP($A12, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7408913853821577},{"$f":"VLOOKUP($A12, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.295325515131737E-2},{"$f":"VLOOKUP($A12, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1657929636185633E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A12,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":379138.91040218616},{"$f":"((D12*H12)+(E12*I12))*'User Inputs'!$D$7/100","v":379138.91040218621},{"$f":"((D12*J12)+(E12*J12))*'User Inputs'!$D$7/100","v":56240.931148526695},null,"GDN (SO)",19343256.668119993,2280457.6881572842]
[{"$f":"'Exit Prices'!A12","v":"Audley (WM)"},{"$f":"VLOOKUP(A13,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A13,'Exit Prices'!$A:$C,3,FALSE)","v":13572412},{"$f":"VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12890771.086265827},{"$f":"VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":681640.91373417433},13572412,{"$f":"VLOOKUP($A13, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7408913853821559},{"$f":"VLOOKUP($A13, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2953255151317365E-2},{"$f":"VLOOKUP($A13, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1657929636185629E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A13,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":640221.72576072766},{"$f":"((D13*H13)+(E13*I13))*'User Inputs'!$D$7/100","v":640221.72576072766},{"$f":"((D13*J13)+(E13*J13))*'User Inputs'!$D$7/100","v":94969.587690444605},null,"GDN (SW)",16204645.069711301,1771894.1384751413]
[{"$f":"'Exit Prices'!A13","v":"Austrey"},{"$f":"VLOOKUP(A14,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A14,'Exit Prices'!$A:$C,3,FALSE)","v":59601211},{"$f":"VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":56607887.195380509},{"$f":"VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2993323.8046194976},59601211.000000007,{"$f":"VLOOKUP($A14, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.3934045604907928},{"$f":"VLOOKUP($A14, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2003837596969378E-2},{"$f":"VLOOKUP($A14, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0803453837272442E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A14,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2605371.4397274991},{"$f":"((D14*H14)+(E14*I14))*'User Inputs'!$D$7/100","v":2605371.4397274991},{"$f":"((D14*J14)+(E14*J14))*'User Inputs'!$D$7/100","v":417044.69585223263},null,"GDN (WM)",14451354.987673754,2261361.2117233635]
[{"$f":"'Exit Prices'!A14","v":"Avonmouth Max Refill"},{"$f":"VLOOKUP(A15,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A15,'Exit Prices'!$A:$C,3,FALSE)","v":661.20547945205476},{"$f":"VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":193.94820872632201},{"$f":"VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":467.25727072573272},661.20547945205476,{"$f":"VLOOKUP($A15, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.1022575421816727},{"$f":"VLOOKUP($A15, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":8.336417407352012E-3},{"$f":"VLOOKUP($A15, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":7.502775666616811E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A15,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":18.748568517378086},{"$f":"((D15*H15)+(E15*I15))*'User Inputs'!$D$7/100","v":18.748568517378086},{"$f":"((D15*J15)+(E15*J15))*'User Inputs'!$D$7/100","v":4.6266213965671232},null,"GDN (WN)",2573153.7102770098,344677.56875842961]
[{"$f":"'Exit Prices'!A15","v":"Aylesbeare"},{"$f":"VLOOKUP(A16,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A16,'Exit Prices'!$A:$C,3,FALSE)","v":19128874},{"$f":"VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":18168173.488398533},{"$f":"VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":960700.51160146703},19128874,{"$f":"VLOOKUP($A16, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.282992101812515},{"$f":"VLOOKUP($A16, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9898885524077911E-2},{"$f":"VLOOKUP($A16, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7908996971670119E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A16,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1386157.6083474671},{"$f":"((D16*H16)+(E16*I16))*'User Inputs'!$D$7/100","v":1386157.6083474671},{"$f":"((D16*J16)+(E16*J16))*'User Inputs'!$D$7/100","v":133849.5528106917},null,"GDN (WS)",12057019.119476292,1448468.5046896869]
[{"$f":"'Exit Prices'!A16","v":"Bacton"},{"$f":"VLOOKUP(A17,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A17,'Exit Prices'!$A:$C,3,FALSE)","v":2844268},{"$f":"VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2701421.6556343208},{"$f":"VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":142846.3443656789},2844267.9999999995,{"$f":"VLOOKUP($A17, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6083409247391645},{"$f":"VLOOKUP($A17, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2591095422784603E-2},{"$f":"VLOOKUP($A17, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A17,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":130415.28159857041},{"$f":"((D17*H17)+(E17*I17))*'User Inputs'!$D$7/100","v":130415.28159857038},{"$f":"((D17*J17)+(E17*J17))*'User Inputs'!$D$7/100","v":19902.060093749395},null,"POWER STATION",62648484.251728922,8232768.5079931216]
[{"$f":"'Exit Prices'!A17","v":"Bacton (Baird)"},{"$f":"VLOOKUP(A18,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A18,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A18, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A18, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A18, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A18,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D18*H18)+(E18*I18))*'User Inputs'!$D$7/100","v":0},{"$f":"((D18*J18)+(E18*J18))*'User Inputs'!$D$7/100","v":0},null,"STORAGE SITE",9704375.7594789024,3430807.4072911208]
[{"$f":"'Exit Prices'!A18","v":"Bacton (BBL)"},{"$f":"VLOOKUP(A19,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A19,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A19, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A19, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A19, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A19,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D19*H19)+(E19*I19))*'User Inputs'!$D$7/100","v":0},{"$f":"((D19*J19)+(E19*J19))*'User Inputs'!$D$7/100","v":0},null,"INTERCONNECTOR",19822576.797313906,2787359.1837423029]
[{"$f":"'Exit Prices'!A19","v":"Bacton (Great Yarmouth)"},{"$f":"VLOOKUP(A20,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A20,'Exit Prices'!$A:$C,3,FALSE)","v":20000000},{"$f":"VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9681983.9557288587},{"$f":"VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":10318016.044271141},20000000,{"$f":"VLOOKUP($A20, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6083409247391645},{"$f":"VLOOKUP($A20, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2591095422784603E-2},{"$f":"VLOOKUP($A20, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A20,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":874119.24934890284},{"$f":"((D20*H20)+(E20*I20))*'User Inputs'!$D$7/100","v":874119.24934890273},{"$f":"((D20*J20)+(E20*J20))*'User Inputs'!$D$7/100","v":139945.04100000003},null,"INDUSTRIAL",10141654.688923404,1424110.7102584499]
[{"$f":"'Exit Prices'!A20","v":"Bacton (IUK)"},{"$f":"VLOOKUP(A21,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A21,'Exit Prices'!$A:$C,3,FALSE)","v":185430316.28493154},{"$f":"VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":68052581.782604739},{"$f":"VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":117377734.50232676},185430316.28493148,{"$f":"VLOOKUP($A21, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6083409247391645},{"$f":"VLOOKUP($A21, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2591095422784603E-2},{"$f":"VLOOKUP($A21, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A21,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":8004344.5346715301},{"$f":"((D21*H21)+(E21*I21))*'User Inputs'!$D$7/100","v":8004344.5346715283},{"$f":"((D21*J21)+(E21*J21))*'User Inputs'!$D$7/100","v":1297502.6607568853},null,"Total",{"$f":"SUM(P4:P20)","v":320717255.43962592},{"$f":"SUM(Q4:Q20)","v":44350755.001796767}]
[{"$f":"'Exit Prices'!A21","v":"Baldersby"},{"$f":"VLOOKUP(A22,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A22,'Exit Prices'!$A:$C,3,FALSE)","v":1126642},{"$f":"VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1070059.1846292836},{"$f":"VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":56582.815370716547},1126642.0000000002,{"$f":"VLOOKUP($A22, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.5890314207454024},{"$f":"VLOOKUP($A22, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2538337215151373E-2},{"$f":"VLOOKUP($A22, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1284503493636236E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A22,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":51442.295061703975},{"$f":"((D22*H22)+(E22*I22))*'User Inputs'!$D$7/100","v":51442.295061703968},{"$f":"((D22*J22)+(E22*J22))*'User Inputs'!$D$7/100","v":7883.3980441161011}]
[{"$f":"'Exit Prices'!A22","v":"Balgray"},{"$f":"VLOOKUP(A23,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A23,'Exit Prices'!$A:$C,3,FALSE)","v":15057981},{"$f":"VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":14301731.047682619},{"$f":"VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":756249.95231738},15057980.999999998,{"$f":"VLOOKUP($A23, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.8338676330475527},{"$f":"VLOOKUP($A23, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.1404009926359435E-2},{"$f":"VLOOKUP($A23, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.9263608933723492E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A23,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1173697.9377254974},{"$f":"((D23*H23)+(E23*I23))*'User Inputs'!$D$7/100","v":1173697.9377254974},{"$f":"((D23*J23)+(E23*J23))*'User Inputs'!$D$7/100","v":105364.48842111105},null,"Notional Optional Charge Recovery at CWD Prices",{"$f":"'User Inputs'!D79","v":34417015.910725489}]
[{"$f":"'Exit Prices'!A23","v":"Barking (Horndon)"},{"$f":"VLOOKUP(A24,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A24,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A24, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A24, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A24, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A24,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D24*H24)+(E24*I24))*'User Inputs'!$D$7/100","v":0},{"$f":"((D24*J24)+(E24*J24))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A24","v":"Barrow (Bains)"},{"$f":"VLOOKUP(A25,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A25,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A25, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A25, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A25, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A25,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D25*H25)+(E25*I25))*'User Inputs'!$D$7/100","v":0},{"$f":"((D25*J25)+(E25*J25))*'User Inputs'!$D$7/100","v":0},null,{"$f":"O4","v":"GDN (EA)"},{"$f":"P4","v":14991569.790796313}]
[{"$f":"'Exit Prices'!A25","v":"Barrow (Black Start)"},{"$f":"VLOOKUP(A26,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A26,'Exit Prices'!$A:$C,3,FALSE)","v":1001369.8630136986},{"$f":"VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":927004.20333464385},{"$f":"VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":74365.65967905485},1001369.8630136987,{"$f":"VLOOKUP($A26, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6010644907871718},{"$f":"VLOOKUP($A26, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5303454892861125E-2},{"$f":"VLOOKUP($A26, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3773109403575012E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A26,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":55670.844962942094},{"$f":"((D26*H26)+(E26*I26))*'User Inputs'!$D$7/100","v":55670.844962942094},{"$f":"((D26*J26)+(E26*J26))*'User Inputs'!$D$7/100","v":7006.837326780822},null,{"$f":"O5","v":"GDN (EM)"},16689333.51251911]
[{"$f":"'Exit Prices'!A26","v":"Barrow (Gateway)"},{"$f":"VLOOKUP(A27,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A27,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A27, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A27, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A27, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A27,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D27*H27)+(E27*I27))*'User Inputs'!$D$7/100","v":0},{"$f":"((D27*J27)+(E27*J27))*'User Inputs'!$D$7/100","v":0},null,"GDN (NE)",11574807.524334816]
[{"$f":"'Exit Prices'!A27","v":"Barton Stacey Max Refill (Humbly Grove)"},{"$f":"VLOOKUP(A28,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A28,'Exit Prices'!$A:$C,3,FALSE)","v":10181399.89041096},{"$f":"VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2986460.8392356243},{"$f":"VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":7194939.0511753354},10181399.89041096,{"$f":"VLOOKUP($A28, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.2377935854374114},{"$f":"VLOOKUP($A28, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":8.5215759363899066E-3},{"$f":"VLOOKUP($A28, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":7.6694183427509152E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A28,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":295107.08230537589},{"$f":"((D28*H28)+(E28*I28))*'User Inputs'!$D$7/100","v":295107.08230537589},{"$f":"((D28*J28)+(E28*J28))*'User Inputs'!$D$7/100","v":71241.821255047864},null,"GDN (NO)",12643550.836182898]
[{"$f":"'Exit Prices'!A28","v":"Bathgate"},{"$f":"VLOOKUP(A29,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A29,'Exit Prices'!$A:$C,3,FALSE)","v":21081766},{"$f":"VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20022986.30488243},{"$f":"VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1058779.69511757},21081766,{"$f":"VLOOKUP($A29, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.7473087565753467},{"$f":"VLOOKUP($A29, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.8435269826708598E-2},{"$f":"VLOOKUP($A29, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.6591742844037739E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A29,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1415307.9298505732},{"$f":"((D29*H29)+(E29*I29))*'User Inputs'!$D$7/100","v":1415307.9298505732},{"$f":"((D29*J29)+(E29*J29))*'User Inputs'!$D$7/100","v":147514.43036112029},null,"GDN (NT)",19398387.424854249]
[{"$f":"'Exit Prices'!A29","v":"Billingham ICI (Terra Billingham)"},{"$f":"VLOOKUP(A30,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A30,'Exit Prices'!$A:$C,3,FALSE)","v":33644543},{"$f":"VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":31145967.07195542},{"$f":"VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2498575.9280445813},33644543,{"$f":"VLOOKUP($A30, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9374908077641146},{"$f":"VLOOKUP($A30, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3490412043071352E-2},{"$f":"VLOOKUP($A30, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2141370838764216E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A30,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1648859.5222620242},{"$f":"((D30*H30)+(E30*I30))*'User Inputs'!$D$7/100","v":1648859.5222620242},{"$f":"((D30*J30)+(E30*J30))*'User Inputs'!$D$7/100","v":235419.3474780632},null,"GDN (NW)",24694714.498591479]
[{"$f":"'Exit Prices'!A30","v":"Bishop Auckland"},{"$f":"VLOOKUP(A31,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A31,'Exit Prices'!$A:$C,3,FALSE)","v":56287977},{"$f":"VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":53461052.200301304},{"$f":"VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2826924.7996986969},56287977,{"$f":"VLOOKUP($A31, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9070088580512436},{"$f":"VLOOKUP($A31, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3407128027462415E-2},{"$f":"VLOOKUP($A31, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2066415224716173E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A31,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2748184.2723746807},{"$f":"((D31*H31)+(E31*I31))*'User Inputs'!$D$7/100","v":2748184.2723746807},{"$f":"((D31*J31)+(E31*J31))*'User Inputs'!$D$7/100","v":393861.16245360294},null,"GDN (SC)",26486797.542142354]
[{"$f":"'Exit Prices'!A31","v":"Bishop Auckland (test facility)"},{"$f":"VLOOKUP(A32,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A32,'Exit Prices'!$A:$C,3,FALSE)","v":781914.3561643837},{"$f":"VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":723846.32450454507},{"$f":"VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":58068.031659838751},781914.35616438382,{"$f":"VLOOKUP($A32, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9070088580512436},{"$f":"VLOOKUP($A32, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3407128027462415E-2},{"$f":"VLOOKUP($A32, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2066415224716173E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A32,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":38083.666373636239},{"$f":"((D32*H32)+(E32*I32))*'User Inputs'!$D$7/100","v":38083.666373636246},{"$f":"((D32*J32)+(E32*J32))*'User Inputs'!$D$7/100","v":5471.2518315956659},null,"GDN (SE)",27291573.257501133]
[{"$f":"'Exit Prices'!A32","v":"Blaby"},{"$f":"VLOOKUP(A33,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A33,'Exit Prices'!$A:$C,3,FALSE)","v":9867513},{"$f":"VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9371941.4996945392},{"$f":"VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":495571.50030546106},9867513,{"$f":"VLOOKUP($A33, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.3376651845918479},{"$f":"VLOOKUP($A33, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1851544220196306E-2},{"$f":"VLOOKUP($A33, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0666389798176676E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A33,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":425870.05274272367},{"$f":"((D33*H33)+(E33*I33))*'User Inputs'!$D$7/100","v":425870.05274272367},{"$f":"((D33*J33)+(E33*J33))*'User Inputs'!$D$7/100","v":69045.475567651651},null,"GDN (SO)",19343256.668119993]
[{"$f":"'Exit Prices'!A33","v":"Blackness (BP Grangemouth)"},{"$f":"VLOOKUP(A34,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A34,'Exit Prices'!$A:$C,3,FALSE)","v":27290000},{"$f":"VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":25263337.39749901},{"$f":"VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2026662.6025009945},27290000.000000004,{"$f":"VLOOKUP($A34, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.934047644891506},{"$f":"VLOOKUP($A34, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.8945485368556027E-2},{"$f":"VLOOKUP($A34, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7050936831700426E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A34,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1878248.6272450304},{"$f":"((D34*H34)+(E34*I34))*'User Inputs'!$D$7/100","v":1878248.6272450306},{"$f":"((D34*J34)+(E34*J34))*'User Inputs'!$D$7/100","v":190955.00844450004},null,"GDN (SW)",16204645.069711301]
[{"$f":"'Exit Prices'!A34","v":"Blackrod"},{"$f":"VLOOKUP(A35,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A35,'Exit Prices'!$A:$C,3,FALSE)","v":123939267},{"$f":"VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":117714723.03497568},{"$f":"VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6224543.9650243307},123939267.00000001,{"$f":"VLOOKUP($A35, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.8046948237921114},{"$f":"VLOOKUP($A35, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5859821922929267E-2},{"$f":"VLOOKUP($A35, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.427383973063634E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A35,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":7158164.6380606424},{"$f":"((D35*H35)+(E35*I35))*'User Inputs'!$D$7/100","v":7158164.6380606415},{"$f":"((D35*J35)+(E35*J35))*'User Inputs'!$D$7/100","v":867234.29009124741},null,"GDN (WM)",14451354.987673754]
[{"$f":"'Exit Prices'!A35","v":"Blyborough"},{"$f":"VLOOKUP(A36,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A36,'Exit Prices'!$A:$C,3,FALSE)","v":55825856},{"$f":"VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":53022140.087615937},{"$f":"VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2803715.9123840653},55825856,{"$f":"VLOOKUP($A36, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0884636644566497},{"$f":"VLOOKUP($A36, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1170665749881556E-2},{"$f":"VLOOKUP($A36, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.00535991748934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A36,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2270956.9472986511},{"$f":"((D36*H36)+(E36*I36))*'User Inputs'!$D$7/100","v":2270956.9472986511},{"$f":"((D36*J36)+(E36*J36))*'User Inputs'!$D$7/100","v":390627.58533900487},null,"GDN (WN)",2573153.7102770098]
[{"$f":"'Exit Prices'!A36","v":"Blyborough (Brigg)"},{"$f":"VLOOKUP(A37,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A37,'Exit Prices'!$A:$C,3,FALSE)","v":1600000},{"$f":"VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":774558.71645830874},{"$f":"VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":825441.28354169126},1600000,{"$f":"VLOOKUP($A37, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0884636644566505},{"$f":"VLOOKUP($A37, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1170665749881559E-2},{"$f":"VLOOKUP($A37, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0053599174893403E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A37,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":62040.631936403741},{"$f":"((D37*H37)+(E37*I37))*'User Inputs'!$D$7/100","v":62040.631936403748},{"$f":"((D37*J37)+(E37*J37))*'User Inputs'!$D$7/100","v":11195.603280000003},null,"GDN (WS)",12057019.119476292]
[{"$f":"'Exit Prices'!A37","v":"Blyborough (Cottam)"},{"$f":"VLOOKUP(A38,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A38,'Exit Prices'!$A:$C,3,FALSE)","v":12767838.630136991},{"$f":"VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":6180900.4383160733},{"$f":"VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6586938.1918209167},12767838.630136989,{"$f":"VLOOKUP($A38, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0884636644566505},{"$f":"VLOOKUP($A38, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1170665749881559E-2},{"$f":"VLOOKUP($A38, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0053599174893403E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A38,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":495077.98567232897},{"$f":"((D38*H38)+(E38*I38))*'User Inputs'!$D$7/100","v":495077.98567232897},{"$f":"((D38*J38)+(E38*J38))*'User Inputs'!$D$7/100","v":89339.785028795246},null,"POWER STATION",{"$f":"P17-((P17/SUM(P$17,P$19,P$20))*P$23)","v":39366866.148928009}]
[{"$f":"'Exit Prices'!A38","v":"Braishfield A"},{"$f":"VLOOKUP(A39,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A39,'Exit Prices'!$A:$C,3,FALSE)","v":84161130},{"$f":"VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":79934344.845371574},{"$f":"VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4226785.1546284202},84161130,{"$f":"VLOOKUP($A39, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.4517440132860644},{"$f":"VLOOKUP($A39, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7627715883295259E-2},{"$f":"VLOOKUP($A39, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5864944294965731E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A39,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5402590.5304720812},{"$f":"((D39*H39)+(E39*I39))*'User Inputs'!$D$7/100","v":5402590.5304720812},{"$f":"((D39*J39)+(E39*J39))*'User Inputs'!$D$7/100","v":588896.63942281646},null,"STORAGE SITE",{"$f":"P18","v":9704375.7594789024}]
[{"$f":"'Exit Prices'!A39","v":"Braishfield B"},{"$f":"VLOOKUP(A40,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A40,'Exit Prices'!$A:$C,3,FALSE)","v":64947171},{"$f":"VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":61685359.541219518},{"$f":"VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3261811.4587804782},64947170.999999993,{"$f":"VLOOKUP($A40, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.4517440132860635},{"$f":"VLOOKUP($A40, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7627715883295255E-2},{"$f":"VLOOKUP($A40, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5864944294965731E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A40,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4169180.8442395064},{"$f":"((D40*H40)+(E40*I40))*'User Inputs'!$D$7/100","v":4169180.8442395073},{"$f":"((D40*J40)+(E40*J40))*'User Inputs'!$D$7/100","v":454451.72542145051},null,"INTERCONNECTOR",{"$f":"P19-((P19/SUM(P$17,P$19,P$20))*P$23)","v":12456051.20103392}]
[{"$f":"'Exit Prices'!A40","v":"Brine Field (Teesside) Power Station"},{"$f":"VLOOKUP(A41,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A41,'Exit Prices'!$A:$C,3,FALSE)","v":50816.986301369856},{"$f":"VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":24600.462302417807},{"$f":"VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":26216.523998952049},50816.986301369856,{"$f":"VLOOKUP($A41, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.963732765019123},{"$f":"VLOOKUP($A41, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.356211137983367E-2},{"$f":"VLOOKUP($A41, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A41,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2392.2875800778666},{"$f":"((D41*H41)+(E41*I41))*'User Inputs'!$D$7/100","v":2392.2875800778666},{"$f":"((D41*J41)+(E41*J41))*'User Inputs'!$D$7/100","v":355.5792615720822},null,"INDUSTRIAL",{"$f":"P20-((P20/SUM(P$17,P$19,P$20))*P$23)","v":6372782.4772788137}]
[{"$f":"'Exit Prices'!A41","v":"Brisley"},{"$f":"VLOOKUP(A42,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A42,'Exit Prices'!$A:$C,3,FALSE)","v":2077837},{"$f":"VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1973482.7620597815},{"$f":"VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":104354.23794021842},2077837,{"$f":"VLOOKUP($A42, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.3410237146050221},{"$f":"VLOOKUP($A42, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1860720531707711E-2},{"$f":"VLOOKUP($A42, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0674648478536939E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A42,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":89746.392699219534},{"$f":"((D42*H42)+(E42*I42))*'User Inputs'!$D$7/100","v":89746.392699219534},{"$f":"((D42*J42)+(E42*J42))*'User Inputs'!$D$7/100","v":14539.14920781585},null,"Optional Charge",{"$f":"'User Inputs'!D80","v":7172195.2259696508}]
[{"$f":"'Exit Prices'!A42","v":"Broxburn"},{"$f":"VLOOKUP(A43,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A43,'Exit Prices'!$A:$C,3,FALSE)","v":56250554},{"$f":"VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":53425508.678165272},{"$f":"VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2825045.3218347277},56250554,{"$f":"VLOOKUP($A43, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.9720448765558363},{"$f":"VLOOKUP($A43, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9049302941409389E-2},{"$f":"VLOOKUP($A43, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7144372647268449E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A43,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3902117.525429138},{"$f":"((D43*H43)+(E43*I43))*'User Inputs'!$D$7/100","v":3902117.525429138},{"$f":"((D43*J43)+(E43*J43))*'User Inputs'!$D$7/100","v":393599.30429013574},null,{"$f":"O21","v":"Total"},{"$f":"SUM(P25:P42)","v":293472434.75487006}]
[{"$f":"'Exit Prices'!A43","v":"Burley Bank"},{"$f":"VLOOKUP(A44,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A44,'Exit Prices'!$A:$C,3,FALSE)","v":13868151},{"$f":"VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":13171657.324487977},{"$f":"VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":696493.6755120242},13868151,{"$f":"VLOOKUP($A44, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.4318442971402625},{"$f":"VLOOKUP($A44, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2108864199836783E-2},{"$f":"VLOOKUP($A44, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0897977779853105E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A44,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":611528.10768848809},{"$f":"((D44*H44)+(E44*I44))*'User Inputs'!$D$7/100","v":611528.10768848809},{"$f":"((D44*J44)+(E44*J44))*'User Inputs'!$D$7/100","v":97038.948014459573},null,"Target Revenue",{"$f":"'User Inputs'!D53","v":337823190.59031367}]
[{"$f":"'Exit Prices'!A44","v":"Burnhervie"},{"$f":"VLOOKUP(A45,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A45,'Exit Prices'!$A:$C,3,FALSE)","v":22372861},{"$f":"VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":21249239.243241683},{"$f":"VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1123621.7567583178},22372861,{"$f":"VLOOKUP($A45, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.3993461518186354},{"$f":"VLOOKUP($A45, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.2949033201690262E-2},{"$f":"VLOOKUP($A45, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.0654129881521235E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A45,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1869736.3513765049},{"$f":"((D45*H45)+(E45*I45))*'User Inputs'!$D$7/100","v":1869736.3513765046},{"$f":"((D45*J45)+(E45*J45))*'User Inputs'!$D$7/100","v":156548.54749661507}]
[{"$f":"'Exit Prices'!A45","v":"Burton Point (Connahs Quay)"},{"$f":"VLOOKUP(A46,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A46,'Exit Prices'!$A:$C,3,FALSE)","v":12329187.432240436},{"$f":"VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":5968549.7453062888},{"$f":"VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6360637.686934147},12329187.432240436,{"$f":"VLOOKUP($A46, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.4485652020471003},{"$f":"VLOOKUP($A46, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4886790169527596E-2},{"$f":"VLOOKUP($A46, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3398111152574837E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A46,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":637107.466964358},{"$f":"((D46*H46)+(E46*I46))*'User Inputs'!$D$7/100","v":637107.46696435811},{"$f":"((D46*J46)+(E46*J46))*'User Inputs'!$D$7/100","v":86270.432035078629},null,"Assumed Split of reveune recovery - based on weighted adjustment to power station, interconnector and industrial due to the Optional Charge"]
[{"$f":"'Exit Prices'!A46","v":"Caldecott"},{"$f":"VLOOKUP(A47,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A47,'Exit Prices'!$A:$C,3,FALSE)","v":8977861},{"$f":"VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8526970.0768966917},{"$f":"VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":450890.92310330749},8977861,{"$f":"VLOOKUP($A47, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0073901955998599},{"$f":"VLOOKUP($A47, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0949153539890328E-2},{"$f":"VLOOKUP($A47, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.8542381859012956E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A47,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":357971.02562405443},{"$f":"((D47*H47)+(E47*I47))*'User Inputs'!$D$7/100","v":357971.02562405437},{"$f":"((D47*J47)+(E47*J47))*'User Inputs'!$D$7/100","v":62820.356286865055}]
[{"$f":"'Exit Prices'!A47","v":"Caldecott (Corby Power Station)"},{"$f":"VLOOKUP(A48,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A48,'Exit Prices'!$A:$C,3,FALSE)","v":663937.09589041106},{"$f":"VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":321411.41550120863},{"$f":"VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":342525.68038920237},663937.09589041094,{"$f":"VLOOKUP($A48, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0073901955998599},{"$f":"VLOOKUP($A48, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0949153539890328E-2},{"$f":"VLOOKUP($A48, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.8542381859012956E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A48,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":25233.916032329915},{"$f":"((D48*H48)+(E48*I48))*'User Inputs'!$D$7/100","v":25233.916032329911},{"$f":"((D48*J48)+(E48*J48))*'User Inputs'!$D$7/100","v":4645.7352052902252}]
[{"$f":"'Exit Prices'!A48","v":"Cambridge"},{"$f":"VLOOKUP(A49,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A49,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A49, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A49, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A49, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A49,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D49*H49)+(E49*I49))*'User Inputs'!$D$7/100","v":0},{"$f":"((D49*J49)+(E49*J49))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A49","v":"Careston"},{"$f":"VLOOKUP(A50,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A50,'Exit Prices'!$A:$C,3,FALSE)","v":4112924},{"$f":"VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3906362.5374184619},{"$f":"VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":206561.46258153784},4112923.9999999995,{"$f":"VLOOKUP($A50, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.1326569486917037},{"$f":"VLOOKUP($A50, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.222037417675329E-2},{"$f":"VLOOKUP($A50, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.9998336759077962E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A50,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":332810.10596641304},{"$f":"((D50*H50)+(E50*I50))*'User Inputs'!$D$7/100","v":332810.1059664131},{"$f":"((D50*J50)+(E50*J50))*'User Inputs'!$D$7/100","v":28779.165890494198}]
[{"$f":"'Exit Prices'!A50","v":"Carrington (Partington) Power Station"},{"$f":"VLOOKUP(A51,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A51,'Exit Prices'!$A:$C,3,FALSE)","v":26438120.575342473},{"$f":"VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12798672.961504545},{"$f":"VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":13639447.613837931},26438120.575342476,{"$f":"VLOOKUP($A51, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9813840022563172},{"$f":"VLOOKUP($A51, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3610338803979008E-2},{"$f":"VLOOKUP($A51, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2249304923581108E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A51,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1249040.9826941607},{"$f":"((D51*H51)+(E51*I51))*'User Inputs'!$D$7/100","v":1249040.9826941604},{"$f":"((D51*J51)+(E51*J51))*'User Inputs'!$D$7/100","v":184994.19339396234}]
[{"$f":"'Exit Prices'!A51","v":"Caythorpe"},{"$f":"VLOOKUP(A52,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A52,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A52, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A52, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A52, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A52,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D52*H52)+(E52*I52))*'User Inputs'!$D$7/100","v":0},{"$f":"((D52*J52)+(E52*J52))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A52","v":"Centrax Industrial"},{"$f":"VLOOKUP(A53,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A53,'Exit Prices'!$A:$C,3,FALSE)","v":85000},{"$f":"VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":78687.566097010465},{"$f":"VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6312.43390298954},85000,{"$f":"VLOOKUP($A53, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.7494659212868742},{"$f":"VLOOKUP($A53, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.1173404156521514E-2},{"$f":"VLOOKUP($A53, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.9056063740869364E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A53,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":6538.1280416822492},{"$f":"((D53*H53)+(E53*I53))*'User Inputs'!$D$7/100","v":6538.1280416822501},{"$f":"((D53*J53)+(E53*J53))*'User Inputs'!$D$7/100","v":594.76642425}]
[{"$f":"'Exit Prices'!A53","v":"Cirencester"},{"$f":"VLOOKUP(A54,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A54,'Exit Prices'!$A:$C,3,FALSE)","v":7417140},{"$f":"VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7044632.4393030293},{"$f":"VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":372507.56069697073},7417140,{"$f":"VLOOKUP($A54, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3753396316994353},{"$f":"VLOOKUP($A54, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4686720305189714E-2},{"$f":"VLOOKUP($A54, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3218048274670742E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A54,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":396694.1113045094},{"$f":"((D54*H54)+(E54*I54))*'User Inputs'!$D$7/100","v":396694.1113045094},{"$f":"((D54*J54)+(E54*J54))*'User Inputs'!$D$7/100","v":51899.598070137006}]
[{"$f":"'Exit Prices'!A54","v":"Cockenzie Power Station"},{"$f":"VLOOKUP(A55,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A55,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A55, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A55, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A55, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A55,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D55*H55)+(E55*I55))*'User Inputs'!$D$7/100","v":0},{"$f":"((D55*J55)+(E55*J55))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A55","v":"Coffinswell"},{"$f":"VLOOKUP(A56,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A56,'Exit Prices'!$A:$C,3,FALSE)","v":5150000},{"$f":"VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":4891353.9534659721},{"$f":"VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":258646.04653402782},5150000,{"$f":"VLOOKUP($A56, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.7872175129497387},{"$f":"VLOOKUP($A56, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.1276550581829888E-2},{"$f":"VLOOKUP($A56, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.9148895523646899E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A56,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":399027.56889368652},{"$f":"((D56*H56)+(E56*I56))*'User Inputs'!$D$7/100","v":399027.56889368652},{"$f":"((D56*J56)+(E56*J56))*'User Inputs'!$D$7/100","v":36035.848057499999}]
[{"$f":"'Exit Prices'!A56","v":"Coldstream"},{"$f":"VLOOKUP(A57,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A57,'Exit Prices'!$A:$C,3,FALSE)","v":2848927},{"$f":"VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2705846.6688516415},{"$f":"VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":143080.33114835891},2848927.0000000005,{"$f":"VLOOKUP($A57, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.4309821933425226},{"$f":"VLOOKUP($A57, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.757098959929651E-2},{"$f":"VLOOKUP($A57, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5813890639366859E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A57,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":182293.8410094947},{"$f":"((D57*H57)+(E57*I57))*'User Inputs'!$D$7/100","v":182293.8410094947},{"$f":"((D57*J57)+(E57*J57))*'User Inputs'!$D$7/100","v":19934.660291050353}]
[{"$f":"'Exit Prices'!A57","v":"Corbridge"},{"$f":"VLOOKUP(A58,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A58,'Exit Prices'!$A:$C,3,FALSE)","v":57846},{"$f":"VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":54940.827338289833},{"$f":"VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2905.1726617101695},57846,{"$f":"VLOOKUP($A58, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.5313484320178441},{"$f":"VLOOKUP($A58, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5112973857972252E-2},{"$f":"VLOOKUP($A58, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3601676472175027E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A58,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3183.5942917379512},{"$f":"((D58*H58)+(E58*I58))*'User Inputs'!$D$7/100","v":3183.5942917379512},{"$f":"((D58*J58)+(E58*J58))*'User Inputs'!$D$7/100","v":404.76304208430008}]
[{"$f":"'Exit Prices'!A58","v":"Coryton 2 (Thames Haven) Power Station"},{"$f":"VLOOKUP(A59,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A59,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A59, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A59, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A59, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A59,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D59*H59)+(E59*I59))*'User Inputs'!$D$7/100","v":0},{"$f":"((D59*J59)+(E59*J59))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A59","v":"Cowpen Bewley"},{"$f":"VLOOKUP(A60,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A60,'Exit Prices'!$A:$C,3,FALSE)","v":38498554},{"$f":"VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":36565059.089441396},{"$f":"VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1933494.9105585986},38498553.999999993,{"$f":"VLOOKUP($A60, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8979104192732903},{"$f":"VLOOKUP($A60, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.338226890511828E-2},{"$f":"VLOOKUP($A60, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2044042014606451E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A60,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1876154.6027675171},{"$f":"((D60*H60)+(E60*I60))*'User Inputs'!$D$7/100","v":1876154.6027675169},{"$f":"((D60*J60)+(E60*J60))*'User Inputs'!$D$7/100","v":269384.08589853562}]
[{"$f":"'Exit Prices'!A60","v":"Crawley Down"},{"$f":"VLOOKUP(A61,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A61,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A61, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A61, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A61, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A61,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D61*H61)+(E61*I61))*'User Inputs'!$D$7/100","v":0},{"$f":"((D61*J61)+(E61*J61))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A61","v":"Deborah Storage (Bacton)"},{"$f":"VLOOKUP(A62,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A62,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A62, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A62, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A62, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A62,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D62*H62)+(E62*I62))*'User Inputs'!$D$7/100","v":0},{"$f":"((D62*J62)+(E62*J62))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A62","v":"Deeside"},{"$f":"VLOOKUP(A63,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A63,'Exit Prices'!$A:$C,3,FALSE)","v":4448282.1643835614},{"$f":"VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2153409.827305824},{"$f":"VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2294872.3370777373},4448282.1643835614,{"$f":"VLOOKUP($A63, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.4489923610732856},{"$f":"VLOOKUP($A63, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4887957270692037E-2},{"$f":"VLOOKUP($A63, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3399161543622832E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A63,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":229881.81350187067},{"$f":"((D63*H63)+(E63*I63))*'User Inputs'!$D$7/100","v":229881.81350187067},{"$f":"((D63*J63)+(E63*J63))*'User Inputs'!$D$7/100","v":31125.751493711308}]
[{"$f":"'Exit Prices'!A63","v":"Didcot"},{"$f":"VLOOKUP(A64,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A64,'Exit Prices'!$A:$C,3,FALSE)","v":33674184.273972601},{"$f":"VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":16301645.593142988},{"$f":"VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":17372538.680829614},33674184.273972601,{"$f":"VLOOKUP($A64, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7347272411480521},{"$f":"VLOOKUP($A64, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5668653664338939E-2},{"$f":"VLOOKUP($A64, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4101788297905045E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A64,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1831495.8479730482},{"$f":"((D64*H64)+(E64*I64))*'User Inputs'!$D$7/100","v":1831495.847973048},{"$f":"((D64*J64)+(E64*J64))*'User Inputs'!$D$7/100","v":235626.75494313255}]
[{"$f":"'Exit Prices'!A64","v":"Dowlais"},{"$f":"VLOOKUP(A65,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A65,'Exit Prices'!$A:$C,3,FALSE)","v":91369207},{"$f":"VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":86780413.958155498},{"$f":"VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4588793.0418445095},91369207,{"$f":"VLOOKUP($A65, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.8315589057141111},{"$f":"VLOOKUP($A65, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5933221053863692E-2},{"$f":"VLOOKUP($A65, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4339898948477323E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A65,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5301489.3109592143},{"$f":"((D65*H65)+(E65*I65))*'User Inputs'!$D$7/100","v":5301489.3109592143},{"$f":"((D65*J65)+(E65*J65))*'User Inputs'!$D$7/100","v":639333.3709876244}]
[{"$f":"'Exit Prices'!A65","v":"Drakelow Power Station"},{"$f":"VLOOKUP(A66,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A66,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A66, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A66, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A66, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A66,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D66*H66)+(E66*I66))*'User Inputs'!$D$7/100","v":0},{"$f":"((D66*J66)+(E66*J66))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A66","v":"Drointon"},{"$f":"VLOOKUP(A67,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A67,'Exit Prices'!$A:$C,3,FALSE)","v":54670979},{"$f":"VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":51925263.936214589},{"$f":"VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2745715.0637854096},54670979,{"$f":"VLOOKUP($A67, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.5213423152679875},{"$f":"VLOOKUP($A67, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2353394304010895E-2},{"$f":"VLOOKUP($A67, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1118054873609807E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A67,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2459447.7899947134},{"$f":"((D67*H67)+(E67*I67))*'User Inputs'!$D$7/100","v":2459447.7899947134},{"$f":"((D67*J67)+(E67*J67))*'User Inputs'!$D$7/100","v":382546.61988325702}]
[{"$f":"'Exit Prices'!A67","v":"Drum"},{"$f":"VLOOKUP(A68,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A68,'Exit Prices'!$A:$C,3,FALSE)","v":66956781},{"$f":"VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":63594041.836059287},{"$f":"VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3362739.1639407207},{"$f":"D68+E68","v":66956781.000000007},{"$f":"VLOOKUP($A68, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.1308057377417482},{"$f":"VLOOKUP($A68, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9483075786179641E-2},{"$f":"VLOOKUP($A68, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7534768207561679E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A68,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4750578.9416304203},{"$f":"((D68*H68)+(E68*I68))*'User Inputs'!$D$7/100","v":4750578.9416304203},{"$f":"((D68*J68)+(E68*J68))*'User Inputs'!$D$7/100","v":468513.47311365115}]
[{"$f":"'Exit Prices'!A68","v":"Dyffryn Clydach"},{"$f":"VLOOKUP(A69,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A69,'Exit Prices'!$A:$C,3,FALSE)","v":40231974},{"$f":"VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":38211422.345755383},{"$f":"VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2020551.6542446211},40231974.000000007,{"$f":"VLOOKUP($A69, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.2358652292963583},{"$f":"VLOOKUP($A69, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7037883140153986E-2},{"$f":"VLOOKUP($A69, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5334094826138588E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A69,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2496211.7899208502},{"$f":"((D69*H69)+(E69*I69))*'User Inputs'!$D$7/100","v":2496211.7899208502},{"$f":"((D69*J69)+(E69*J69))*'User Inputs'!$D$7/100","v":281513.26254704676}]
[{"$f":"'Exit Prices'!A69","v":"Dynevor Max Refill"},{"$f":"VLOOKUP(A70,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A70,'Exit Prices'!$A:$C,3,FALSE)","v":23931},{"$f":"VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7019.5646092890056},{"$f":"VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":16911.435390710994},23931,{"$f":"VLOOKUP($A70, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.9057642841369278},{"$f":"VLOOKUP($A70, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":8.0679839947225794E-3},{"$f":"VLOOKUP($A70, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":7.2611855952503211E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A70,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":656.71674985642903},{"$f":"((D70*H70)+(E70*I70))*'User Inputs'!$D$7/100","v":656.71674985642892},{"$f":"((D70*J70)+(E70*J70))*'User Inputs'!$D$7/100","v":167.45123880855002}]
[{"$f":"'Exit Prices'!A70","v":"Eastoft (Keadby Blackstart)"},{"$f":"VLOOKUP(A71,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A71,'Exit Prices'!$A:$C,3,FALSE)","v":1457215},{"$f":"VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":705436.61250237154},{"$f":"VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":751778.38749762846},1457215,{"$f":"VLOOKUP($A71, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.151593925387048},{"$f":"VLOOKUP($A71, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1343152801603956E-2},{"$f":"VLOOKUP($A71, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0208837521443559E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A71,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":57376.570833056445},{"$f":"((D71*H71)+(E71*I71))*'User Inputs'!$D$7/100","v":57376.570833056438},{"$f":"((D71*J71)+(E71*J71))*'User Inputs'!$D$7/100","v":10196.500646040749}]
[{"$f":"'Exit Prices'!A71","v":"Eastoft (Keadby)"},{"$f":"VLOOKUP(A72,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A72,'Exit Prices'!$A:$C,3,FALSE)","v":16099880.273972608},{"$f":"VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7793939.1250879178},{"$f":"VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":8305941.1488846922},16099880.27397261,{"$f":"VLOOKUP($A72, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.151593925387048},{"$f":"VLOOKUP($A72, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1343152801603956E-2},{"$f":"VLOOKUP($A72, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0208837521443559E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A72,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":633918.75663050241},{"$f":"((D72*H72)+(E72*I72))*'User Inputs'!$D$7/100","v":633918.75663050241},{"$f":"((D72*J72)+(E72*J72))*'User Inputs'!$D$7/100","v":112654.92025180941}]
[{"$f":"'Exit Prices'!A72","v":"Easton Grey"},{"$f":"VLOOKUP(A73,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A73,'Exit Prices'!$A:$C,3,FALSE)","v":27391725},{"$f":"VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":26016043.178835478},{"$f":"VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1375681.821164523},27391725,{"$f":"VLOOKUP($A73, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.4680557660031885},{"$f":"VLOOKUP($A73, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4940043076511445E-2},{"$f":"VLOOKUP($A73, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3446038768860301E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A73,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1490272.4933558325},{"$f":"((D73*H73)+(E73*I73))*'User Inputs'!$D$7/100","v":1490272.4933558323},{"$f":"((D73*J73)+(E73*J73))*'User Inputs'!$D$7/100","v":191666.80390928627}]
[{"$f":"'Exit Prices'!A73","v":"Ecclestone"},{"$f":"VLOOKUP(A74,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A74,'Exit Prices'!$A:$C,3,FALSE)","v":16370887},{"$f":"VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":15548699.582367903},{"$f":"VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":822187.41763209924},16370887.000000002,{"$f":"VLOOKUP($A74, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2807421373776355},{"$f":"VLOOKUP($A74, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4428257205949823E-2},{"$f":"VLOOKUP($A74, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2985431485354842E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A74,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":860162.56833036605},{"$f":"((D74*H74)+(E74*I74))*'User Inputs'!$D$7/100","v":860162.56833036605},{"$f":"((D74*J74)+(E74*J74))*'User Inputs'!$D$7/100","v":114551.22262106837}]
[{"$f":"'Exit Prices'!A74","v":"Elton"},{"$f":"VLOOKUP(A75,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A75,'Exit Prices'!$A:$C,3,FALSE)","v":52818145},{"$f":"VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":50165483.953493007},{"$f":"VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2652661.0465069963},52818145,{"$f":"VLOOKUP($A75, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7241927491432003},{"$f":"VLOOKUP($A75, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2907630462139892E-2},{"$f":"VLOOKUP($A75, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1616867415925903E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A75,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2482699.2942400994},{"$f":"((D75*H75)+(E75*I75))*'User Inputs'!$D$7/100","v":2482699.2942400994},{"$f":"((D75*J75)+(E75*J75))*'User Inputs'!$D$7/100","v":369581.87337844732}]
[{"$f":"'Exit Prices'!A75","v":"Enron Billingham"},{"$f":"VLOOKUP(A76,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A76,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A76, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A76, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A76, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A76,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D76*H76)+(E76*I76))*'User Inputs'!$D$7/100","v":0},{"$f":"((D76*J76)+(E76*J76))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A76","v":"Epping Green (Enfield Energy, aka Brimsdown)"},{"$f":"VLOOKUP(A77,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A77,'Exit Prices'!$A:$C,3,FALSE)","v":9323287.6712328773},{"$f":"VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":4513396.0823760694},{"$f":"VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4809891.588856807},9323287.6712328754,{"$f":"VLOOKUP($A77, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2686259450114665},{"$f":"VLOOKUP($A77, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4395152855222587E-2},{"$f":"VLOOKUP($A77, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2955637569700329E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A77,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":465867.63355688733},{"$f":"((D77*H77)+(E77*I77))*'User Inputs'!$D$7/100","v":465867.63355688727},{"$f":"((D77*J77)+(E77*J77))*'User Inputs'!$D$7/100","v":65237.393770273971}]
[{"$f":"'Exit Prices'!A77","v":"Evesham"},{"$f":"VLOOKUP(A78,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A78,'Exit Prices'!$A:$C,3,FALSE)","v":6441859},{"$f":"VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":6118332.5218097772},{"$f":"VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":323526.47819022252},6441859,{"$f":"VLOOKUP($A78, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7364018429944359},{"$f":"VLOOKUP($A78, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.29409886420613E-2},{"$f":"VLOOKUP($A78, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.164688977785517E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A78,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":303579.97699154523},{"$f":"((D78*H78)+(E78*I78))*'User Inputs'!$D$7/100","v":303579.97699154523},{"$f":"((D78*J78)+(E78*J78))*'User Inputs'!$D$7/100","v":45075.311093560951}]
[{"$f":"'Exit Prices'!A78","v":"Farningham"},{"$f":"VLOOKUP(A79,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A79,'Exit Prices'!$A:$C,3,FALSE)","v":89921069},{"$f":"VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":85405005.117094457},{"$f":"VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4516063.8829055391},89921069,{"$f":"VLOOKUP($A79, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7620055417354523},{"$f":"VLOOKUP($A79, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5743184540260798E-2},{"$f":"VLOOKUP($A79, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4168866086234719E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A79,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5155235.3938476266},{"$f":"((D79*H79)+(E79*I79))*'User Inputs'!$D$7/100","v":5155235.3938476257},{"$f":"((D79*J79)+(E79*J79))*'User Inputs'!$D$7/100","v":629200.38439844153}]
[{"$f":"'Exit Prices'!A79","v":"Farningham B"},{"$f":"VLOOKUP(A80,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A80,'Exit Prices'!$A:$C,3,FALSE)","v":94634400},{"$f":"VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":89881620.693957329},{"$f":"VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4752779.3060426805},94634400.000000015,{"$f":"VLOOKUP($A80, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7620055417354532},{"$f":"VLOOKUP($A80, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5743184540260802E-2},{"$f":"VLOOKUP($A80, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4168866086234721E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A80,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5425453.8316880325},{"$f":"((D80*H80)+(E80*I80))*'User Inputs'!$D$7/100","v":5425453.8316880334},{"$f":"((D80*J80)+(E80*J80))*'User Inputs'!$D$7/100","v":662180.74940052}]
[{"$f":"'Exit Prices'!A80","v":"Ferny Knoll (AM Paper)"},{"$f":"VLOOKUP(A81,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A81,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A81, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A81, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A81, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A81,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D81*H81)+(E81*I81))*'User Inputs'!$D$7/100","v":0},{"$f":"((D81*J81)+(E81*J81))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A81","v":"Fiddington"},{"$f":"VLOOKUP(A82,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A82,'Exit Prices'!$A:$C,3,FALSE)","v":21293234},{"$f":"VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20223833.846208945},{"$f":"VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1069400.1537910569},21293234,{"$f":"VLOOKUP($A82, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9051610666832364},{"$f":"VLOOKUP($A82, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3402079417167312E-2},{"$f":"VLOOKUP($A82, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.206187147545058E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A82,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1039221.8440066767},{"$f":"((D82*H82)+(E82*I82))*'User Inputs'!$D$7/100","v":1039221.8440066767},{"$f":"((D82*J82)+(E82*J82))*'User Inputs'!$D$7/100","v":148994.12525762973}]
[{"$f":"'Exit Prices'!A82","v":"Ganstead"},{"$f":"VLOOKUP(A83,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A83,'Exit Prices'!$A:$C,3,FALSE)","v":16610330},{"$f":"VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":15776117.148325136},{"$f":"VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":834212.85167486581},16610330.000000002,{"$f":"VLOOKUP($A83, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0207767180388085},{"$f":"VLOOKUP($A83, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0985728737810953E-2},{"$f":"VLOOKUP($A83, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.887155864029858E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A83,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":664510.09781751281},{"$f":"((D83*H83)+(E83*I83))*'User Inputs'!$D$7/100","v":664510.09781751269},{"$f":"((D83*J83)+(E83*J83))*'User Inputs'!$D$7/100","v":116226.66564367652}]
[{"$f":"'Exit Prices'!A83","v":"Garton Max Refill (Aldbrough)"},{"$f":"VLOOKUP(A84,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A84,'Exit Prices'!$A:$C,3,FALSE)","v":325510000},{"$f":"VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":95480275.62448974},{"$f":"VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":230029724.37551025},325510000,{"$f":"VLOOKUP($A84, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0761479688065165},{"$f":"VLOOKUP($A84, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":5.5685081541072632E-3},{"$f":"VLOOKUP($A84, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.0116573386965371E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A84,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":6165317.0297418665},{"$f":"((D84*H84)+(E84*I84))*'User Inputs'!$D$7/100","v":6165317.0297418656},{"$f":"((D84*J84)+(E84*J84))*'User Inputs'!$D$7/100","v":2277675.5147954999}]
[{"$f":"'Exit Prices'!A84","v":"Gilwern"},{"$f":"VLOOKUP(A85,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A85,'Exit Prices'!$A:$C,3,FALSE)","v":75404154},{"$f":"VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":71617166.364205241},{"$f":"VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3786987.6357947574},75404154,{"$f":"VLOOKUP($A85, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6771638441569561},{"$f":"VLOOKUP($A85, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5511376623379661E-2},{"$f":"VLOOKUP($A85, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3960238961041696E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A85,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4259318.0185962273},{"$f":"((D85*H85)+(E85*I85))*'User Inputs'!$D$7/100","v":4259318.0185962282},{"$f":"((D85*J85)+(E85*J85))*'User Inputs'!$D$7/100","v":527621.87115501566}]
[{"$f":"'Exit Prices'!A85","v":"Glenmavis"},{"$f":"VLOOKUP(A86,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A86,'Exit Prices'!$A:$C,3,FALSE)","v":128262344},{"$f":"VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":121820684.15635195},{"$f":"VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6441659.8436480556},128262344.00000001,{"$f":"VLOOKUP($A86, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.9866198843482463},{"$f":"VLOOKUP($A86, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9089125367071712E-2},{"$f":"VLOOKUP($A86, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7180212830364541E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A86,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":8916197.0012833104},{"$f":"((D86*H86)+(E86*I86))*'User Inputs'!$D$7/100","v":8916197.0012833122},{"$f":"((D86*J86)+(E86*J86))*'User Inputs'!$D$7/100","v":897483.94949180528}]
[{"$f":"'Exit Prices'!A86","v":"Glenmavis Max Refill"},{"$f":"VLOOKUP(A87,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A87,'Exit Prices'!$A:$C,3,FALSE)","v":128720},{"$f":"VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":37756.815699623112},{"$f":"VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":90963.184300376888},128720,{"$f":"VLOOKUP($A87, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.9866198843482472},{"$f":"VLOOKUP($A87, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":9.5445626835358576E-3},{"$f":"VLOOKUP($A87, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":8.5901064151822706E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A87,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4178.8259614782082},{"$f":"((D87*H87)+(E87*I87))*'User Inputs'!$D$7/100","v":4178.8259614782082},{"$f":"((D87*J87)+(E87*J87))*'User Inputs'!$D$7/100","v":900.68628387599995}]
[{"$f":"'Exit Prices'!A87","v":"Goole (Guardian Glass)"},{"$f":"VLOOKUP(A88,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A88,'Exit Prices'!$A:$C,3,FALSE)","v":1700000},{"$f":"VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1573751.3219402093},{"$f":"VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":126248.67805979079},1700000,{"$f":"VLOOKUP($A88, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1216999143034938},{"$f":"VLOOKUP($A88, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1261475175692606E-2},{"$f":"VLOOKUP($A88, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0135327658123345E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A88,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":69548.539377619425},{"$f":"((D88*H88)+(E88*I88))*'User Inputs'!$D$7/100","v":69548.53937761944},{"$f":"((D88*J88)+(E88*J88))*'User Inputs'!$D$7/100","v":11895.328485}]
[{"$f":"'Exit Prices'!A88","v":"Gosberton"},{"$f":"VLOOKUP(A89,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A89,'Exit Prices'!$A:$C,3,FALSE)","v":12321120},{"$f":"VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":11702322.140413333},{"$f":"VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":618797.8595866682},12321120,{"$f":"VLOOKUP($A89, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.945852756137477},{"$f":"VLOOKUP($A89, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0781018459392014E-2},{"$f":"VLOOKUP($A89, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.7029166134528118E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A89,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":483731.56786726392},{"$f":"((D89*H89)+(E89*I89))*'User Inputs'!$D$7/100","v":483731.56786726392},{"$f":"((D89*J89)+(E89*J89))*'User Inputs'!$D$7/100","v":86213.982178296021}]
[{"$f":"'Exit Prices'!A89","v":"Gowkhall (Longannet)"},{"$f":"VLOOKUP(A90,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A90,'Exit Prices'!$A:$C,3,FALSE)","v":43320000},{"$f":"VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20971177.248108707},{"$f":"VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":22348822.751891293},43320000,{"$f":"VLOOKUP($A90, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.02666162004122},{"$f":"VLOOKUP($A90, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9198529016506066E-2},{"$f":"VLOOKUP($A90, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7278676114855462E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A90,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2886912.1987180384},{"$f":"((D90*H90)+(E90*I90))*'User Inputs'!$D$7/100","v":2886912.1987180384},{"$f":"((D90*J90)+(E90*J90))*'User Inputs'!$D$7/100","v":303120.95880600007}]
[{"$f":"'Exit Prices'!A90","v":"Grain Power Station"},{"$f":"VLOOKUP(A91,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A91,'Exit Prices'!$A:$C,3,FALSE)","v":48815174.448087424},{"$f":"VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":23631386.790124387},{"$f":"VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":25183787.657963034},48815174.448087424,{"$f":"VLOOKUP($A91, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7759641810170423},{"$f":"VLOOKUP($A91, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5781322898953669E-2},{"$f":"VLOOKUP($A91, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4203190609058303E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A91,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2674086.3355677798},{"$f":"((D91*H91)+(E91*I91))*'User Inputs'!$D$7/100","v":2674086.3355677798},{"$f":"((D91*J91)+(E91*J91))*'User Inputs'!$D$7/100","v":341572.07947798731}]
[{"$f":"'Exit Prices'!A91","v":"Great Wilbraham"},{"$f":"VLOOKUP(A92,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A92,'Exit Prices'!$A:$C,3,FALSE)","v":23677521},{"$f":"VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":22488375.912936617},{"$f":"VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1189145.0870633826},23677521,{"$f":"VLOOKUP($A92, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7445252120256596},{"$f":"VLOOKUP($A92, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.296318363941437E-2},{"$f":"VLOOKUP($A92, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1666865275472933E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A92,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1117744.0245813415},{"$f":"((D92*H92)+(E92*I92))*'User Inputs'!$D$7/100","v":1117744.0245813415},{"$f":"((D92*J92)+(E92*J92))*'User Inputs'!$D$7/100","v":165677.58235616804}]
[{"$f":"'Exit Prices'!A92","v":"Guyzance"},{"$f":"VLOOKUP(A93,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A93,'Exit Prices'!$A:$C,3,FALSE)","v":1806988},{"$f":"VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1716236.4849836058},{"$f":"VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":90751.515016394143},1806988,{"$f":"VLOOKUP($A93, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.8797304868171807},{"$f":"VLOOKUP($A93, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6064837395675356E-2},{"$f":"VLOOKUP($A93, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4458353656107821E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A93,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":105712.42987956128},{"$f":"((D93*H93)+(E93*I93))*'User Inputs'!$D$7/100","v":105712.42987956128},{"$f":"((D93*J93)+(E93*J93))*'User Inputs'!$D$7/100","v":12643.950487325401}]
[{"$f":"'Exit Prices'!A93","v":"Hardwick"},{"$f":"VLOOKUP(A94,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A94,'Exit Prices'!$A:$C,3,FALSE)","v":103540577},{"$f":"VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":98340506.922931626},{"$f":"VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5200070.077068368},103540577,{"$f":"VLOOKUP($A94, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.0857736408774885},{"$f":"VLOOKUP($A94, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3895556395840133E-2},{"$f":"VLOOKUP($A94, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.250600075625612E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A94,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5239392.9933497896},{"$f":"((D94*H94)+(E94*I94))*'User Inputs'!$D$7/100","v":5239392.9933497896},{"$f":"((D94*J94)+(E94*J94))*'User Inputs'!$D$7/100","v":724499.51467143279}]
[{"$f":"'Exit Prices'!A94","v":"Harwarden (Shotton, aka Shotton Paper)"},{"$f":"VLOOKUP(A95,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A95,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A95, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A95, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A95, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A95,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D95*H95)+(E95*I95))*'User Inputs'!$D$7/100","v":0},{"$f":"((D95*J95)+(E95*J95))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A95","v":"Hatfield Moor Max Refill"},{"$f":"VLOOKUP(A96,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A96,'Exit Prices'!$A:$C,3,FALSE)","v":30210000},{"$f":"VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8861353.3428030945},{"$f":"VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":21348646.657196905},30210000,{"$f":"VLOOKUP($A96, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1570947517776107},{"$f":"VLOOKUP($A96, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":5.6790911909530197E-3},{"$f":"VLOOKUP($A96, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.1111820718577174E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A96,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":583554.98876791401},{"$f":"((D96*H96)+(E96*I96))*'User Inputs'!$D$7/100","v":583554.98876791401},{"$f":"((D96*J96)+(E96*J96))*'User Inputs'!$D$7/100","v":211386.98443049996}]
[{"$f":"'Exit Prices'!A96","v":"Hatfield Power Station"},{"$f":"VLOOKUP(A97,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A97,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A97, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A97, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A97, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A97,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D97*H97)+(E97*I97))*'User Inputs'!$D$7/100","v":0},{"$f":"((D97*J97)+(E97*J97))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A97","v":"Hill Top Farm (Hole House Farm)"},{"$f":"VLOOKUP(A98,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A98,'Exit Prices'!$A:$C,3,FALSE)","v":4588175.3424657527},{"$f":"VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1345827.3058035627},{"$f":"VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3242348.0366621898},4588175.3424657527,{"$f":"VLOOKUP($A98, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8093765608279204},{"$f":"VLOOKUP($A98, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":6.5701865585080883E-3},{"$f":"VLOOKUP($A98, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.9131679026572792E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A98,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":102534.47842033226},{"$f":"((D98*H98)+(E98*I98))*'User Inputs'!$D$7/100","v":102534.47842033225},{"$f":"((D98*J98)+(E98*J98))*'User Inputs'!$D$7/100","v":32104.619320827947}]
[{"$f":"'Exit Prices'!A98","v":"Hole House Max Refill"},{"$f":"VLOOKUP(A99,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A99,'Exit Prices'!$A:$C,3,FALSE)","v":684999.23287671234},{"$f":"VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":200927.5154607617},{"$f":"VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":484071.71741595073},684999.23287671246,{"$f":"VLOOKUP($A99, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8093765608279204},{"$f":"VLOOKUP($A99, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":6.5701865585080883E-3},{"$f":"VLOOKUP($A99, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.9131679026572792E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A99,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":15308.054688161839},{"$f":"((D99*H99)+(E99*I99))*'User Inputs'!$D$7/100","v":15308.054688161839},{"$f":"((D99*J99)+(E99*J99))*'User Inputs'!$D$7/100","v":4793.1122864950039}]
[{"$f":"'Exit Prices'!A99","v":"Holford"},{"$f":"VLOOKUP(A100,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A100,'Exit Prices'!$A:$C,3,FALSE)","v":41731254.821917832},{"$f":"VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12240827.355695773},{"$f":"VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":29490427.466222059},41731254.821917832,{"$f":"VLOOKUP($A100, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.862076183361963},{"$f":"VLOOKUP($A100, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":6.6421805783633374E-3},{"$f":"VLOOKUP($A100, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.9779625205270033E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A100,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":942810.34834693791},{"$f":"((D100*H100)+(E100*I100))*'User Inputs'!$D$7/100","v":942810.34834693791},{"$f":"((D100*J100)+(E100*J100))*'User Inputs'!$D$7/100","v":292004.10835173691}]
[{"$f":"'Exit Prices'!A100","v":"Hollingsgreen (Hays Chemicals)"},{"$f":"VLOOKUP(A101,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A101,'Exit Prices'!$A:$C,3,FALSE)","v":555000},{"$f":"VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":513783.51980989188},{"$f":"VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":41216.480190108174},555000,{"$f":"VLOOKUP($A101, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8180374133408126},{"$f":"VLOOKUP($A101, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3164036648472165E-2},{"$f":"VLOOKUP($A101, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1847632983624949E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A101,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":26541.52510043935},{"$f":"((D101*H101)+(E101*I101))*'User Inputs'!$D$7/100","v":26541.52510043935},{"$f":"((D101*J101)+(E101*J101))*'User Inputs'!$D$7/100","v":3883.474887750001}]
[{"$f":"'Exit Prices'!A101","v":"Holmes Chapel"},{"$f":"VLOOKUP(A102,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A102,'Exit Prices'!$A:$C,3,FALSE)","v":21678773},{"$f":"VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20590010.100940071},{"$f":"VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1088762.8990599276},21678773,{"$f":"VLOOKUP($A102, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8798074275938053},{"$f":"VLOOKUP($A102, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3332807179218047E-2},{"$f":"VLOOKUP($A102, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1999526461296241E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A102,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1052569.4217834792},{"$f":"((D102*H102)+(E102*I102))*'User Inputs'!$D$7/100","v":1052569.4217834792},{"$f":"((D102*J102)+(E102*J102))*'User Inputs'!$D$7/100","v":151691.83881573463}]
[{"$f":"'Exit Prices'!A102","v":"Horndon"},{"$f":"VLOOKUP(A103,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A103,'Exit Prices'!$A:$C,3,FALSE)","v":33307669},{"$f":"VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":31634873.484249711},{"$f":"VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1672795.5157502904},33307669,{"$f":"VLOOKUP($A103, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.4377560453698095},{"$f":"VLOOKUP($A103, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4857256954562321E-2},{"$f":"VLOOKUP($A103, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3371531259106088E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A103,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1802093.5306908274},{"$f":"((D103*H103)+(E103*I103))*'User Inputs'!$D$7/100","v":1802093.5306908274},{"$f":"((D103*J103)+(E103*J103))*'User Inputs'!$D$7/100","v":233062.15519097151}]
[{"$f":"'Exit Prices'!A103","v":"Hornsea Max Refill"},{"$f":"VLOOKUP(A104,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A104,'Exit Prices'!$A:$C,3,FALSE)","v":40337921.032876715},{"$f":"VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":11832127.487137018},{"$f":"VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":28505793.545739699},40337921.032876715,{"$f":"VLOOKUP($A104, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1759148291852135},{"$f":"VLOOKUP($A104, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":5.7048016792147728E-3},{"$f":"VLOOKUP($A104, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.1343215112932949E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A104,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":782719.73010578658},{"$f":"((D104*H104)+(E104*I104))*'User Inputs'!$D$7/100","v":782719.73010578682},{"$f":"((D104*J104)+(E104*J104))*'User Inputs'!$D$7/100","v":282254.60064003477}]
[{"$f":"'Exit Prices'!A104","v":"Humbleton"},{"$f":"VLOOKUP(A105,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A105,'Exit Prices'!$A:$C,3,FALSE)","v":148471},{"$f":"VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":141014.41025729055},{"$f":"VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":7456.589742709446},148471,{"$f":"VLOOKUP($A105, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.3373904213637591},{"$f":"VLOOKUP($A105, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7315274375310816E-2},{"$f":"VLOOKUP($A105, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5583746937779735E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A105,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":9361.9316120914991},{"$f":"((D105*H105)+(E105*I105))*'User Inputs'!$D$7/100","v":9361.9316120914991},{"$f":"((D105*J105)+(E105*J105))*'User Inputs'!$D$7/100","v":1038.8890091155502}]
[{"$f":"'Exit Prices'!A105","v":"Hume"},{"$f":"VLOOKUP(A106,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A106,'Exit Prices'!$A:$C,3,FALSE)","v":1684385},{"$f":"VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1599790.9182347148},{"$f":"VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":84594.08176528514},1684385,{"$f":"VLOOKUP($A106, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.5601167152653872},{"$f":"VLOOKUP($A106, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7923816161927286E-2},{"$f":"VLOOKUP($A106, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.6131434545734558E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A106,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":109942.6748846219},{"$f":"((D106*H106)+(E106*I106))*'User Inputs'!$D$7/100","v":109942.67488462191},{"$f":"((D106*J106)+(E106*J106))*'User Inputs'!$D$7/100","v":11786.066394239249}]
[{"$f":"'Exit Prices'!A106","v":"Ilchester"},{"$f":"VLOOKUP(A107,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A107,'Exit Prices'!$A:$C,3,FALSE)","v":31408565},{"$f":"VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":29831147.298144266},{"$f":"VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1577417.7018557354},31408565,{"$f":"VLOOKUP($A107, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.4737495054407272},{"$f":"VLOOKUP($A107, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7687840178799801E-2},{"$f":"VLOOKUP($A107, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.591905616091982E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A107,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2023100.0142862676},{"$f":"((D107*H107)+(E107*I107))*'User Inputs'!$D$7/100","v":2023100.0142862676},{"$f":"((D107*J107)+(E107*J107))*'User Inputs'!$D$7/100","v":219773.64583380826}]
[{"$f":"'Exit Prices'!A107","v":"Ipsden"},{"$f":"VLOOKUP(A108,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A108,'Exit Prices'!$A:$C,3,FALSE)","v":5760836.0356164388},{"$f":"VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":5471512.2559381947},{"$f":"VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":289323.77967824345},5760836.0356164379,{"$f":"VLOOKUP($A108, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6776465026218865},{"$f":"VLOOKUP($A108, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.551269536235488E-2},{"$f":"VLOOKUP($A108, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3961425826119391E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A108,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":325437.22755214252},{"$f":"((D108*H108)+(E108*I108))*'User Inputs'!$D$7/100","v":325437.22755214252},{"$f":"((D108*J108)+(E108*J108))*'User Inputs'!$D$7/100","v":40310.021759930998}]
[{"$f":"'Exit Prices'!A108","v":"Ipsden 2"},{"$f":"VLOOKUP(A109,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A109,'Exit Prices'!$A:$C,3,FALSE)","v":7429155.3452054802},{"$f":"VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7056044.3434337247},{"$f":"VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":373111.00177175499},7429155.3452054793,{"$f":"VLOOKUP($A109, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6776465026218865},{"$f":"VLOOKUP($A109, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.551269536235488E-2},{"$f":"VLOOKUP($A109, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3961425826119391E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A109,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":419682.78625710669},{"$f":"((D109*H109)+(E109*I109))*'User Inputs'!$D$7/100","v":419682.78625710664},{"$f":"((D109*J109)+(E109*J109))*'User Inputs'!$D$7/100","v":51983.672469007506}]
[{"$f":"'Exit Prices'!A109","v":"Keld"},{"$f":"VLOOKUP(A110,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A110,'Exit Prices'!$A:$C,3,FALSE)","v":1424555},{"$f":"VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1353010.2390640229},{"$f":"VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":71544.760935977087},1424555,{"$f":"VLOOKUP($A110, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2881053116582475},{"$f":"VLOOKUP($A110, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4448375168465158E-2},{"$f":"VLOOKUP($A110, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3003537651618642E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A110,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":74953.632392166284},{"$f":"((D110*H110)+(E110*I110))*'User Inputs'!$D$7/100","v":74953.632392166299},{"$f":"((D110*J110)+(E110*J110))*'User Inputs'!$D$7/100","v":9967.9703940877498}]
[{"$f":"'Exit Prices'!A110","v":"Kenn"},{"$f":"VLOOKUP(A111,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A111,'Exit Prices'!$A:$C,3,FALSE)","v":14000883},{"$f":"VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":13297723.187196994},{"$f":"VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":703159.81280300568},14000883,{"$f":"VLOOKUP($A111, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.4878173465439062},{"$f":"VLOOKUP($A111, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.0458517340283897E-2},{"$f":"VLOOKUP($A111, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.8412665606255506E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A111,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1043095.413699618},{"$f":"((D111*H111)+(E111*I111))*'User Inputs'!$D$7/100","v":1043095.413699618},{"$f":"((D111*J111)+(E111*J111))*'User Inputs'!$D$7/100","v":97967.707273560154}]
[{"$f":"'Exit Prices'!A111","v":"Kinknockie"},{"$f":"VLOOKUP(A112,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A112,'Exit Prices'!$A:$C,3,FALSE)","v":3068392},{"$f":"VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2914289.5805792934},{"$f":"VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":154102.41942070654},3068392,{"$f":"VLOOKUP($A112, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.6402890542172095},{"$f":"VLOOKUP($A112, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.360734714266997E-2},{"$f":"VLOOKUP($A112, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1246612428402974E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A112,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":263786.44866872742},{"$f":"((D112*H112)+(E112*I112))*'User Inputs'!$D$7/100","v":263786.44866872736},{"$f":"((D112*J112)+(E112*J112))*'User Inputs'!$D$7/100","v":21470.3122122036}]
[{"$f":"'Exit Prices'!A112","v":"Kirkstead"},{"$f":"VLOOKUP(A113,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A113,'Exit Prices'!$A:$C,3,FALSE)","v":858703},{"$f":"VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":815576.75998118264},{"$f":"VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":43126.240018817341},858703,{"$f":"VLOOKUP($A113, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9789843759247696},{"$f":"VLOOKUP($A113, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0871542010723415E-2},{"$f":"VLOOKUP($A113, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.7843878096510739E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A113,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":33996.059570370024},{"$f":"((D113*H113)+(E113*I113))*'User Inputs'!$D$7/100","v":33996.059570370024},{"$f":"((D113*J113)+(E113*J113))*'User Inputs'!$D$7/100","v":6008.5613270911508}]
[{"$f":"'Exit Prices'!A113","v":"Langage Power Station"},{"$f":"VLOOKUP(A114,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A114,'Exit Prices'!$A:$C,3,FALSE)","v":31708219.17808219},{"$f":"VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":15349923.467346294},{"$f":"VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":16358295.710735898},31708219.17808219,{"$f":"VLOOKUP($A114, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.3050282719517998},{"$f":"VLOOKUP($A114, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.2691334076371038E-2},{"$f":"VLOOKUP($A114, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.0422200668733934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A114,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2497520.4589135591},{"$f":"((D114*H114)+(E114*I114))*'User Inputs'!$D$7/100","v":2497520.4589135591},{"$f":"((D114*J114)+(E114*J114))*'User Inputs'!$D$7/100","v":221870.40164568491}]
[{"$f":"'Exit Prices'!A114","v":"Langholm"},{"$f":"VLOOKUP(A115,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A115,'Exit Prices'!$A:$C,3,FALSE)","v":255319},{"$f":"VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":242496.23301844244},{"$f":"VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":12822.766981557563},255319,{"$f":"VLOOKUP($A115, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6415709996055154},{"$f":"VLOOKUP($A115, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.541412841422272E-2},{"$f":"VLOOKUP($A115, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3872715572800447E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A115,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":14331.662110144951},{"$f":"((D115*H115)+(E115*I115))*'User Inputs'!$D$7/100","v":14331.662110144949},{"$f":"((D115*J115)+(E115*J115))*'User Inputs'!$D$7/100","v":1786.5313961539498}]
[{"$f":"'Exit Prices'!A115","v":"Lauderhill"},{"$f":"VLOOKUP(A116,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A116,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A116, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A116, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A116, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A116,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D116*H116)+(E116*I116))*'User Inputs'!$D$7/100","v":0},{"$f":"((D116*J116)+(E116*J116))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A116","v":"Leamington"},{"$f":"VLOOKUP(A117,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A117,'Exit Prices'!$A:$C,3,FALSE)","v":3634748},{"$f":"VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3452201.7475053463},{"$f":"VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":182546.25249465331},3634747.9999999995,{"$f":"VLOOKUP($A117, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.4044941147142742},{"$f":"VLOOKUP($A117, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2034136925448836E-2},{"$f":"VLOOKUP($A117, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0830723232903954E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A117,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":159288.23784991892},{"$f":"((D117*H117)+(E117*I117))*'User Inputs'!$D$7/100","v":159288.23784991892},{"$f":"((D117*J117)+(E117*J117))*'User Inputs'!$D$7/100","v":25433.247894233398}]
[{"$f":"'Exit Prices'!A117","v":"Little Burdon"},{"$f":"VLOOKUP(A118,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A118,'Exit Prices'!$A:$C,3,FALSE)","v":20919521},{"$f":"VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":19868889.659798916},{"$f":"VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1050631.3402010822},20919521,{"$f":"VLOOKUP($A118, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7616953700531992},{"$f":"VLOOKUP($A118, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3010096639489615E-2},{"$f":"VLOOKUP($A118, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1709086975540652E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A118,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":991121.0765060382},{"$f":"((D118*H118)+(E118*I118))*'User Inputs'!$D$7/100","v":991121.0765060382},{"$f":"((D118*J118)+(E118*J118))*'User Inputs'!$D$7/100","v":146379.16120226803}]
[{"$f":"'Exit Prices'!A118","v":"Littleton Drew"},{"$f":"VLOOKUP(A119,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A119,'Exit Prices'!$A:$C,3,FALSE)","v":2299463},{"$f":"VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2183978.1428929563},{"$f":"VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":115484.85710704373},2299463,{"$f":"VLOOKUP($A119, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6132279948155777},{"$f":"VLOOKUP($A119, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5336688510425075E-2},{"$f":"VLOOKUP($A119, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3803019659382567E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A119,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":128425.85801353559},{"$f":"((D119*H119)+(E119*I119))*'User Inputs'!$D$7/100","v":128425.85801353559},{"$f":"((D119*J119)+(E119*J119))*'User Inputs'!$D$7/100","v":16089.922190649149}]
[{"$f":"'Exit Prices'!A119","v":"Lockerbie"},{"$f":"VLOOKUP(A120,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A120,'Exit Prices'!$A:$C,3,FALSE)","v":7131838},{"$f":"VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":6773659.0285007479},{"$f":"VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":358178.97149925202},7131838,{"$f":"VLOOKUP($A120, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7855631023534162},{"$f":"VLOOKUP($A120, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5807549459982011E-2},{"$f":"VLOOKUP($A120, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.422679451398381E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A120,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":410544.72080607485},{"$f":"((D120*H120)+(E120*I120))*'User Inputs'!$D$7/100","v":410544.72080607491},{"$f":"((D120*J120)+(E120*J120))*'User Inputs'!$D$7/100","v":49903.268065767901}]
[{"$f":"'Exit Prices'!A120","v":"Lower Quinton"},{"$f":"VLOOKUP(A121,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A121,'Exit Prices'!$A:$C,3,FALSE)","v":29910000},{"$f":"VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":28407844.028770339},{"$f":"VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1502155.9712296647},29910000.000000004,{"$f":"VLOOKUP($A121, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6488285664810958},{"$f":"VLOOKUP($A121, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2701717394757093E-2},{"$f":"VLOOKUP($A121, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1431545655281383E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A121,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1383481.3586441334},{"$f":"((D121*H121)+(E121*I121))*'User Inputs'!$D$7/100","v":1383481.3586441334},{"$f":"((D121*J121)+(E121*J121))*'User Inputs'!$D$7/100","v":209287.80881550003}]
[{"$f":"'Exit Prices'!A121","v":"Lupton"},{"$f":"VLOOKUP(A122,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A122,'Exit Prices'!$A:$C,3,FALSE)","v":19815980},{"$f":"VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":18820771.284427699},{"$f":"VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":995208.71557230386},19815980.000000004,{"$f":"VLOOKUP($A122, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9507551442955613},{"$f":"VLOOKUP($A122, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3526653399714648E-2},{"$f":"VLOOKUP($A122, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2173988059743185E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A122,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":976113.61457431247},{"$f":"((D122*H122)+(E122*I122))*'User Inputs'!$D$7/100","v":976113.61457431247},{"$f":"((D122*J122)+(E122*J122))*'User Inputs'!$D$7/100","v":138657.40667775902}]
[{"$f":"'Exit Prices'!A122","v":"Luxborough Lane"},{"$f":"VLOOKUP(A123,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A123,'Exit Prices'!$A:$C,3,FALSE)","v":76147689},{"$f":"VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":72323359.152902395},{"$f":"VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3824329.8470976078},76147689,{"$f":"VLOOKUP($A123, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3486439042453622},{"$f":"VLOOKUP($A123, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4613781159140334E-2},{"$f":"VLOOKUP($A123, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3152403043226299E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A123,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4052413.7473977138},{"$f":"((D123*H123)+(E123*I123))*'User Inputs'!$D$7/100","v":4052413.7473977143},{"$f":"((D123*J123)+(E123*J123))*'User Inputs'!$D$7/100","v":532824.57295801258}]
[{"$f":"'Exit Prices'!A123","v":"Lyneham (Choakford)"},{"$f":"VLOOKUP(A124,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A124,'Exit Prices'!$A:$C,3,FALSE)","v":40420636},{"$f":"VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":38390609.262176506},{"$f":"VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2030026.7378234952},40420636,{"$f":"VLOOKUP($A124, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.3050282719517998},{"$f":"VLOOKUP($A124, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.2691334076371038E-2},{"$f":"VLOOKUP($A124, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.0422200668733934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A124,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3340085.8180522844},{"$f":"((D124*H124)+(E124*I124))*'User Inputs'!$D$7/100","v":3340085.8180522849},{"$f":"((D124*J124)+(E124*J124))*'User Inputs'!$D$7/100","v":282833.3781133038}]
[{"$f":"'Exit Prices'!A124","v":"Maelor"},{"$f":"VLOOKUP(A125,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WN)"},{"$f":"VLOOKUP(A125,'Exit Prices'!$A:$C,3,FALSE)","v":49258990},{"$f":"VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":46785078.734027341},{"$f":"VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2473911.2659726627},49258990,{"$f":"VLOOKUP($A125, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2500913445478119},{"$f":"VLOOKUP($A125, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4344511870349214E-2},{"$f":"VLOOKUP($A125, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2910060683314293E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A125,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2573153.7102770098},{"$f":"((D125*H125)+(E125*I125))*'User Inputs'!$D$7/100","v":2573153.7102770098},{"$f":"((D125*J125)+(E125*J125))*'User Inputs'!$D$7/100","v":344677.56875842961}]
[{"$f":"'Exit Prices'!A125","v":"Malpas"},{"$f":"VLOOKUP(A126,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A126,'Exit Prices'!$A:$C,3,FALSE)","v":685222},{"$f":"VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":650808.41528191464},{"$f":"VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":34413.584718085367},685222,{"$f":"VLOOKUP($A126, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.0978179681146436},{"$f":"VLOOKUP($A126, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3928464393755858E-2},{"$f":"VLOOKUP($A126, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2535617954380272E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A126,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":34755.936046951436},{"$f":"((D126*H126)+(E126*I126))*'User Inputs'!$D$7/100","v":34755.936046951429},{"$f":"((D126*J126)+(E126*J126))*'User Inputs'!$D$7/100","v":4794.6710442051008}]
[{"$f":"'Exit Prices'!A126","v":"Mappowder"},{"$f":"VLOOKUP(A127,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A127,'Exit Prices'!$A:$C,3,FALSE)","v":23569309.043835618},{"$f":"VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":22385598.635344978},{"$f":"VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1183710.4084906389},23569309.043835618,{"$f":"VLOOKUP($A127, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.7671278586987844},{"$f":"VLOOKUP($A127, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.8489420378958427E-2},{"$f":"VLOOKUP($A127, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.6640478341062585E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A127,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1586954.9587262834},{"$f":"((D127*H127)+(E127*I127))*'User Inputs'!$D$7/100","v":1586954.9587262834},{"$f":"((D127*J127)+(E127*J127))*'User Inputs'!$D$7/100","v":164920.39602406233}]
[{"$f":"'Exit Prices'!A127","v":"Marchwood Power Station"},{"$f":"VLOOKUP(A128,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A128,'Exit Prices'!$A:$C,3,FALSE)","v":39840000},{"$f":"VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":19286512.039811887},{"$f":"VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":20553487.960188113},39840000,{"$f":"VLOOKUP($A128, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.4636689421405231},{"$f":"VLOOKUP($A128, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.7660297656121648E-2},{"$f":"VLOOKUP($A128, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5894267890509482E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A128,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2442274.7647678573},{"$f":"((D128*H128)+(E128*I128))*'User Inputs'!$D$7/100","v":2442274.7647678573},{"$f":"((D128*J128)+(E128*J128))*'User Inputs'!$D$7/100","v":278770.521672}]
[{"$f":"'Exit Prices'!A128","v":"Market Harborough"},{"$f":"VLOOKUP(A129,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A129,'Exit Prices'!$A:$C,3,FALSE)","v":6965982},{"$f":"VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":6616132.7369850101},{"$f":"VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":349849.26301499031},6965982,{"$f":"VLOOKUP($A129, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0961794358638377},{"$f":"VLOOKUP($A129, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1191747092524146E-2},{"$f":"VLOOKUP($A129, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0072572383271732E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A129,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":283906.07683316234},{"$f":"((D129*H129)+(E129*I129))*'User Inputs'!$D$7/100","v":283906.0768331624},{"$f":"((D129*J129)+(E129*J129))*'User Inputs'!$D$7/100","v":48742.731829763099}]
[{"$f":"'Exit Prices'!A129","v":"Matching Green"},{"$f":"VLOOKUP(A130,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A130,'Exit Prices'!$A:$C,3,FALSE)","v":50470504},{"$f":"VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":47935747.431809738},{"$f":"VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2534756.5681902599},50470504,{"$f":"VLOOKUP($A130, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.0899263692509162},{"$f":"VLOOKUP($A130, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3906902648226548E-2},{"$f":"VLOOKUP($A130, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2516212383403892E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A130,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2556009.7674937746},{"$f":"((D130*H130)+(E130*I130))*'User Inputs'!$D$7/100","v":2556009.7674937751},{"$f":"((D130*J130)+(E130*J130))*'User Inputs'!$D$7/100","v":353154.83757853322}]
[{"$f":"'Exit Prices'!A130","v":"Medway (aka Isle of Grain Power Station, NOT Grain Power)"},{"$f":"VLOOKUP(A131,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A131,'Exit Prices'!$A:$C,3,FALSE)","v":32771084},{"$f":"VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":15864455.474992134},{"$f":"VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":16906628.525007866},32771084,{"$f":"VLOOKUP($A131, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7928152375032367},{"$f":"VLOOKUP($A131, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5827364036894088E-2},{"$f":"VLOOKUP($A131, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4244627633204681E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A131,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1800431.3721125126},{"$f":"((D131*H131)+(E131*I131))*'User Inputs'!$D$7/100","v":1800431.3721125128},{"$f":"((D131*J131)+(E131*J131))*'User Inputs'!$D$7/100","v":229307.53469972219}]
[{"$f":"'Exit Prices'!A131","v":"Melkinthorpe"},{"$f":"VLOOKUP(A132,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A132,'Exit Prices'!$A:$C,3,FALSE)","v":2432914},{"$f":"VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2310726.8956005266},{"$f":"VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":122187.10439947336},{"$f":"D132+E132","v":2432914},{"$f":"VLOOKUP($A132, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3616569995860877},{"$f":"VLOOKUP($A132, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4649336064442863E-2},{"$f":"VLOOKUP($A132, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3184402457998576E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A132,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":129789.37843134727},{"$f":"((D132*H132)+(E132*I132))*'User Inputs'!$D$7/100","v":129789.37843134726},{"$f":"((D132*J132)+(E132*J132))*'User Inputs'!$D$7/100","v":17023.712473973701}]
[{"$f":"'Exit Prices'!A132","v":"Mickle Trafford"},{"$f":"VLOOKUP(A133,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A133,'Exit Prices'!$A:$C,3,FALSE)","v":29209411},{"$f":"VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":27742440.38315776},{"$f":"VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1466970.6168422415},29209411,{"$f":"VLOOKUP($A133, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2194067939711859},{"$f":"VLOOKUP($A133, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4260674300467721E-2},{"$f":"VLOOKUP($A133, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2834606870420949E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A133,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1516901.2658088645},{"$f":"((D133*H133)+(E133*I133))*'User Inputs'!$D$7/100","v":1516901.2658088645},{"$f":"((D133*J133)+(E133*J133))*'User Inputs'!$D$7/100","v":204385.61099904258}]
[{"$f":"'Exit Prices'!A133","v":"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)"},{"$f":"VLOOKUP(A134,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A134,'Exit Prices'!$A:$C,3,FALSE)","v":95336184},{"$f":"VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":46152170.194420718},{"$f":"VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":49184013.805579282},95336184,{"$f":"VLOOKUP($A134, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7270553594358802},{"$f":"VLOOKUP($A134, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5647692238895849E-2},{"$f":"VLOOKUP($A134, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4082923015006264E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A134,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5178276.4653898422},{"$f":"((D134*H134)+(E134*I134))*'User Inputs'!$D$7/100","v":5178276.4653898422},{"$f":"((D134*J134)+(E134*J134))*'User Inputs'!$D$7/100","v":667091.30893317726}]
[{"$f":"'Exit Prices'!A134","v":"Milwich"},{"$f":"VLOOKUP(A135,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A135,'Exit Prices'!$A:$C,3,FALSE)","v":18949988},{"$f":"VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":17998271.596491791},{"$f":"VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":951716.40350820764},18949988,{"$f":"VLOOKUP($A135, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.5609289125946892},{"$f":"VLOOKUP($A135, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2461554405996418E-2},{"$f":"VLOOKUP($A135, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1215398965396776E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A135,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":859954.77076387289},{"$f":"((D135*H135)+(E135*I135))*'User Inputs'!$D$7/100","v":859954.77076387266},{"$f":"((D135*J135)+(E135*J135))*'User Inputs'!$D$7/100","v":132597.84238047537}]
[{"$f":"'Exit Prices'!A135","v":"Moffat (Irish Interconnector)"},{"$f":"VLOOKUP(A136,'Locations & Types'!E:I,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A136,'Exit Prices'!$A:$C,3,FALSE)","v":212920231.01917809},{"$f":"VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":78141329.448733643},{"$f":"VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":134778901.57044443},212920231.01917809,{"$f":"VLOOKUP($A136, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.9256385637851281},{"$f":"VLOOKUP($A136, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6190269299959367E-2},{"$f":"VLOOKUP($A136, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4571242369963431E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A136,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":11818232.262642376},{"$f":"((D136*H136)+(E136*I136))*'User Inputs'!$D$7/100","v":11818232.262642376},{"$f":"((D136*J136)+(E136*J136))*'User Inputs'!$D$7/100","v":1489856.5229854176}]
[{"$f":"'Exit Prices'!A136","v":"Netherhowcleugh"},{"$f":"VLOOKUP(A137,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A137,'Exit Prices'!$A:$C,3,FALSE)","v":322112},{"$f":"VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":305934.71935122937},{"$f":"VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":16177.280648770635},322112,{"$f":"VLOOKUP($A137, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0301997523900246},{"$f":"VLOOKUP($A137, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6475955607623018E-2},{"$f":"VLOOKUP($A137, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4828360046860715E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A137,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":19326.444792655995},{"$f":"((D137*H137)+(E137*I137))*'User Inputs'!$D$7/100","v":19326.444792655995},{"$f":"((D137*J137)+(E137*J137))*'User Inputs'!$D$7/100","v":2253.8988523295998}]
[{"$f":"'Exit Prices'!A137","v":"Pannal"},{"$f":"VLOOKUP(A138,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A138,'Exit Prices'!$A:$C,3,FALSE)","v":120179959},{"$f":"VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":114144217.00621912},{"$f":"VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6035741.9937808849},120179959,{"$f":"VLOOKUP($A138, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.380970025189975},{"$f":"VLOOKUP($A138, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1969863456803211E-2},{"$f":"VLOOKUP($A138, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0772877111122889E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A138,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5238605.5753210671},{"$f":"((D138*H138)+(E138*I138))*'User Inputs'!$D$7/100","v":5238605.5753210671},{"$f":"((D138*J138)+(E138*J138))*'User Inputs'!$D$7/100","v":840929.4644816661}]
[{"$f":"'Exit Prices'!A138","v":"Partington"},{"$f":"VLOOKUP(A139,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A139,'Exit Prices'!$A:$C,3,FALSE)","v":43675148},{"$f":"VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":41481671.424856588},{"$f":"VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2193476.575143408},43675148,{"$f":"VLOOKUP($A139, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9813840022563172},{"$f":"VLOOKUP($A139, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3610338803979008E-2},{"$f":"VLOOKUP($A139, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2249304923581108E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A139,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2164700.2863130262},{"$f":"((D139*H139)+(E139*I139))*'User Inputs'!$D$7/100","v":2164700.2863130262},{"$f":"((D139*J139)+(E139*J139))*'User Inputs'!$D$7/100","v":305606.0188770534}]
[{"$f":"'Exit Prices'!A139","v":"Partington Max Refill"},{"$f":"VLOOKUP(A140,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A140,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A140, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A140, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A140, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A140,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D140*H140)+(E140*I140))*'User Inputs'!$D$7/100","v":0},{"$f":"((D140*J140)+(E140*J140))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A140","v":"Paull"},{"$f":"VLOOKUP(A141,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A141,'Exit Prices'!$A:$C,3,FALSE)","v":46858561},{"$f":"VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":44505205.359432317},{"$f":"VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2353355.6405676859},46858561,{"$f":"VLOOKUP($A141, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9474468497876032},{"$f":"VLOOKUP($A141, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0785373906523506E-2},{"$f":"VLOOKUP($A141, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.7068365158711548E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A141,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1840427.0437405137},{"$f":"((D141*H141)+(E141*I141))*'User Inputs'!$D$7/100","v":1840427.0437405137},{"$f":"((D141*J141)+(E141*J141))*'User Inputs'!$D$7/100","v":327881.16201730003}]
[{"$f":"'Exit Prices'!A141","v":"Pembroke Power Station"},{"$f":"VLOOKUP(A142,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A142,'Exit Prices'!$A:$C,3,FALSE)","v":121200000},{"$f":"VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":58672822.771716878},{"$f":"VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":62527177.228283122},121200000,{"$f":"VLOOKUP($A142, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.2330830691515358},{"$f":"VLOOKUP($A142, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9762522046862119E-2},{"$f":"VLOOKUP($A142, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7786269842175909E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A142,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":8314232.4128399305},{"$f":"((D142*H142)+(E142*I142))*'User Inputs'!$D$7/100","v":8314232.4128399305},{"$f":"((D142*J142)+(E142*J142))*'User Inputs'!$D$7/100","v":848066.94845999999}]
[{"$f":"'Exit Prices'!A142","v":"Peterborough (Peterborough Power Station)"},{"$f":"VLOOKUP(A143,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A143,'Exit Prices'!$A:$C,3,FALSE)","v":2800000},{"$f":"VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1355477.7538020401},{"$f":"VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1444522.2461979599},2800000,{"$f":"VLOOKUP($A143, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0021670204696269},{"$f":"VLOOKUP($A143, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0934882569589145E-2},{"$f":"VLOOKUP($A143, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.8413943126302306E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A143,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":106279.45727908138},{"$f":"((D143*H143)+(E143*I143))*'User Inputs'!$D$7/100","v":106279.45727908138},{"$f":"((D143*J143)+(E143*J143))*'User Inputs'!$D$7/100","v":19592.30574}]
[{"$f":"'Exit Prices'!A143","v":"Peterborough Eye (Tee)"},{"$f":"VLOOKUP(A144,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A144,'Exit Prices'!$A:$C,3,FALSE)","v":20325523},{"$f":"VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":19304723.744138554},{"$f":"VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1020799.2558614472},20325523,{"$f":"VLOOKUP($A144, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0021670204696269},{"$f":"VLOOKUP($A144, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0934882569589145E-2},{"$f":"VLOOKUP($A144, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.8413943126302306E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A144,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":809375.96912764024},{"$f":"((D144*H144)+(E144*I144))*'User Inputs'!$D$7/100","v":809375.96912764013},{"$f":"((D144*J144)+(E144*J144))*'User Inputs'!$D$7/100","v":142222.80747907216}]
[{"$f":"'Exit Prices'!A144","v":"Peters Green"},{"$f":"VLOOKUP(A145,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A145,'Exit Prices'!$A:$C,3,FALSE)","v":111963144},{"$f":"VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":106340071.27123882},{"$f":"VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5623072.7287611775},111963144,{"$f":"VLOOKUP($A145, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.914833904764488},{"$f":"VLOOKUP($A145, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3428507936514995E-2},{"$f":"VLOOKUP($A145, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2085657142863495E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A145,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5475166.0936560147},{"$f":"((D145*H145)+(E145*I145))*'User Inputs'!$D$7/100","v":5475166.0936560156},{"$f":"((D145*J145)+(E145*J145))*'User Inputs'!$D$7/100","v":783434.33887844521}]
[{"$f":"'Exit Prices'!A145","v":"Peters Green South Mimms"},{"$f":"VLOOKUP(A146,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A146,'Exit Prices'!$A:$C,3,FALSE)","v":164876045},{"$f":"VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":156595552.33836573},{"$f":"VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":8280492.6616342654},164876045,{"$f":"VLOOKUP($A146, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9148339047644889},{"$f":"VLOOKUP($A146, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3428507936514997E-2},{"$f":"VLOOKUP($A146, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2085657142863497E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A146,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":8062686.5144132013},{"$f":"((D146*H146)+(E146*I146))*'User Inputs'!$D$7/100","v":8062686.5144132022},{"$f":"((D146*J146)+(E146*J146))*'User Inputs'!$D$7/100","v":1153679.2438721424}]
[{"$f":"'Exit Prices'!A146","v":"Phillips Petroleum, Teesside"},{"$f":"VLOOKUP(A147,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A147,'Exit Prices'!$A:$C,3,FALSE)","v":3690000},{"$f":"VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3415966.1046819836},{"$f":"VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":274033.89531801647},3690000,{"$f":"VLOOKUP($A147, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.963732765019123},{"$f":"VLOOKUP($A147, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.356211137983367E-2},{"$f":"VLOOKUP($A147, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A147,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":181801.50800428979},{"$f":"((D147*H147)+(E147*I147))*'User Inputs'!$D$7/100","v":181801.50800428979},{"$f":"((D147*J147)+(E147*J147))*'User Inputs'!$D$7/100","v":25819.860064499997}]
[{"$f":"'Exit Prices'!A147","v":"Pickering"},{"$f":"VLOOKUP(A148,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A148,'Exit Prices'!$A:$C,3,FALSE)","v":8332710},{"$f":"VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7914220.1944826106},{"$f":"VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":418489.80551739014},8332710.0000000009,{"$f":"VLOOKUP($A148, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.501783256933428},{"$f":"VLOOKUP($A148, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.229995425391647E-2},{"$f":"VLOOKUP($A148, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1069958828524821E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A148,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":373236.5932291419},{"$f":"((D148*H148)+(E148*I148))*'User Inputs'!$D$7/100","v":373236.59322914196},{"$f":"((D148*J148)+(E148*J148))*'User Inputs'!$D$7/100","v":58306.072129555505}]
[{"$f":"'Exit Prices'!A148","v":"Pickmere (Winnington Power, aka Brunner Mond)"},{"$f":"VLOOKUP(A149,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A149,'Exit Prices'!$A:$C,3,FALSE)","v":8000000},{"$f":"VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7405888.5738362791},{"$f":"VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":594111.42616372136},8000000,{"$f":"VLOOKUP($A149, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9264141131823296},{"$f":"VLOOKUP($A149, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3460147850224945E-2},{"$f":"VLOOKUP($A149, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.211413306520245E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A149,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":391186.29013993061},{"$f":"((D149*H149)+(E149*I149))*'User Inputs'!$D$7/100","v":391186.29013993056},{"$f":"((D149*J149)+(E149*J149))*'User Inputs'!$D$7/100","v":55978.016400000008}]
[{"$f":"'Exit Prices'!A149","v":"Pitcairngreen"},{"$f":"VLOOKUP(A150,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A150,'Exit Prices'!$A:$C,3,FALSE)","v":1915791},{"$f":"VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1819575.1226921414},{"$f":"VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":96215.87730785858},1915791,{"$f":"VLOOKUP($A150, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.5554965098879592},{"$f":"VLOOKUP($A150, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.064343308712557E-2},{"$f":"VLOOKUP($A150, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.8579089778413015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A150,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":144020.56341655226},{"$f":"((D150*H150)+(E150*I150))*'User Inputs'!$D$7/100","v":144020.56341655229},{"$f":"((D150*J150)+(E150*J150))*'User Inputs'!$D$7/100","v":13405.27250212155}]
[{"$f":"'Exit Prices'!A150","v":"Pucklechurch"},{"$f":"VLOOKUP(A151,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A151,'Exit Prices'!$A:$C,3,FALSE)","v":23885892},{"$f":"VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":22686281.993448783},{"$f":"VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1199610.0065512161},23885892,{"$f":"VLOOKUP($A151, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.7688940061137481},{"$f":"VLOOKUP($A151, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5762005481185105E-2},{"$f":"VLOOKUP($A151, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4185804933066594E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A151,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1371031.368918336},{"$f":"((D151*H151)+(E151*I151))*'User Inputs'!$D$7/100","v":1371031.3689183358},{"$f":"((D151*J151)+(E151*J151))*'User Inputs'!$D$7/100","v":167135.60676307863}]
[{"$f":"'Exit Prices'!A151","v":"Rawcliffe"},{"$f":"VLOOKUP(A152,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A152,'Exit Prices'!$A:$C,3,FALSE)","v":3229202},{"$f":"VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3067023.2949981014},{"$f":"VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":162178.7050018982},3229201.9999999995,{"$f":"VLOOKUP($A152, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1153660799761589},{"$f":"VLOOKUP($A152, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1244169617421199E-2},{"$f":"VLOOKUP($A152, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.011975265567908E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A152,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":132226.05902045246},{"$f":"((D152*H152)+(E152*I152))*'User Inputs'!$D$7/100","v":132226.05902045243},{"$f":"((D152*J152)+(E152*J152))*'User Inputs'!$D$7/100","v":22595.540314364102}]
[{"$f":"'Exit Prices'!A152","v":"Rollswood Kintore"},{"$f":"VLOOKUP(A153,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A153,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A153, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A153, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A153, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A153,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D153*H153)+(E153*I153))*'User Inputs'!$D$7/100","v":0},{"$f":"((D153*J153)+(E153*J153))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A153","v":"Roosecote Power Station (Barrow)"},{"$f":"VLOOKUP(A154,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A154,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A154, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A154, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A154, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A154,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D154*H154)+(E154*I154))*'User Inputs'!$D$7/100","v":0},{"$f":"((D154*J154)+(E154*J154))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A154","v":"Rosehill (Saltend Power Station)"},{"$f":"VLOOKUP(A155,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A155,'Exit Prices'!$A:$C,3,FALSE)","v":57830000},{"$f":"VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":27995456.607989993},{"$f":"VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":29834543.392010007},57830000,{"$f":"VLOOKUP($A155, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9534158544981035},{"$f":"VLOOKUP($A155, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0801682662563124E-2},{"$f":"VLOOKUP($A155, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.7215143963068126E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A155,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2168312.0317985695},{"$f":"((D155*H155)+(E155*I155))*'User Inputs'!$D$7/100","v":2168312.0317985695},{"$f":"((D155*J155)+(E155*J155))*'User Inputs'!$D$7/100","v":404651.08605149999}]
[{"$f":"'Exit Prices'!A155","v":"Ross (SW)"},{"$f":"VLOOKUP(A156,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A156,'Exit Prices'!$A:$C,3,FALSE)","v":4023357},{"$f":"VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3821293.8190592225},{"$f":"VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":202063.18094077799},4023357.0000000005,{"$f":"VLOOKUP($A156, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2814096992783375},{"$f":"VLOOKUP($A156, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4430081145569228E-2},{"$f":"VLOOKUP($A156, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2987073031012304E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A156,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":211422.78839090629},{"$f":"((D156*H156)+(E156*I156))*'User Inputs'!$D$7/100","v":211422.78839090629},{"$f":"((D156*J156)+(E156*J156))*'User Inputs'!$D$7/100","v":28152.443016131856}]
[{"$f":"'Exit Prices'!A156","v":"Ross (WM)"},{"$f":"VLOOKUP(A157,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A157,'Exit Prices'!$A:$C,3,FALSE)","v":9937704},{"$f":"VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9438607.3298591468},{"$f":"VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":499096.67014085333},9937704,{"$f":"VLOOKUP($A157, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.2814096992783375},{"$f":"VLOOKUP($A157, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4430081145569228E-2},{"$f":"VLOOKUP($A157, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2987073031012304E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A157,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":522214.92894701182},{"$f":"((D157*H157)+(E157*I157))*'User Inputs'!$D$7/100","v":522214.92894701188},{"$f":"((D157*J157)+(E157*J157))*'User Inputs'!$D$7/100","v":69536.619686293212}]
[{"$f":"'Exit Prices'!A157","v":"Roudham Heath"},{"$f":"VLOOKUP(A158,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A158,'Exit Prices'!$A:$C,3,FALSE)","v":20129094},{"$f":"VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":19118159.906133629},{"$f":"VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1010934.0938663728},20129094.000000004,{"$f":"VLOOKUP($A158, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.1988795943742945},{"$f":"VLOOKUP($A158, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4204589055667471E-2},{"$f":"VLOOKUP($A158, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2784130150100723E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A158,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1041231.6358665613},{"$f":"((D158*H158)+(E158*I158))*'User Inputs'!$D$7/100","v":1041231.6358665614},{"$f":"((D158*J158)+(E158*J158))*'User Inputs'!$D$7/100","v":140848.34425614271}]
[{"$f":"'Exit Prices'!A158","v":"Royston"},{"$f":"VLOOKUP(A159,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A159,'Exit Prices'!$A:$C,3,FALSE)","v":2367780},{"$f":"VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2248864.0900849826},{"$f":"VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":118915.90991501756},2367780,{"$f":"VLOOKUP($A159, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7808424699379399},{"$f":"VLOOKUP($A159, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3062411120049017E-2},{"$f":"VLOOKUP($A159, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1756170008044116E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A159,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":112631.31360222353},{"$f":"((D159*H159)+(E159*I159))*'User Inputs'!$D$7/100","v":112631.31360222354},{"$f":"((D159*J159)+(E159*J159))*'User Inputs'!$D$7/100","v":16567.953458949003}]
[{"$f":"'Exit Prices'!A159","v":"Rugby"},{"$f":"VLOOKUP(A160,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A160,'Exit Prices'!$A:$C,3,FALSE)","v":60380901},{"$f":"VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":57348419.188385919},{"$f":"VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3032481.8116140831},60380901,{"$f":"VLOOKUP($A160, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.2617968756928066},{"$f":"VLOOKUP($A160, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1644253758723515E-2},{"$f":"VLOOKUP($A160, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0479828382851164E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A160,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2560387.5308228345},{"$f":"((D160*H160)+(E160*I160))*'User Inputs'!$D$7/100","v":2560387.5308228345},{"$f":"((D160*J160)+(E160*J160))*'User Inputs'!$D$7/100","v":422500.38330309704}]
[{"$f":"'Exit Prices'!A160","v":"Ryehouse"},{"$f":"VLOOKUP(A161,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A161,'Exit Prices'!$A:$C,3,FALSE)","v":38660000},{"$f":"VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":18715274.986423884},{"$f":"VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":19944725.013576116},38660000,{"$f":"VLOOKUP($A161, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3530118557872814},{"$f":"VLOOKUP($A161, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4625715452970714E-2},{"$f":"VLOOKUP($A161, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3163143907673642E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A161,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1962710.0339892725},{"$f":"((D161*H161)+(E161*I161))*'User Inputs'!$D$7/100","v":1962710.0339892728},{"$f":"((D161*J161)+(E161*J161))*'User Inputs'!$D$7/100","v":270513.76425299997}]
[{"$f":"'Exit Prices'!A161","v":"Saddle Bow (Kings Lynn)"},{"$f":"VLOOKUP(A162,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A162,'Exit Prices'!$A:$C,3,FALSE)","v":14500000},{"$f":"VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7019438.3679034226},{"$f":"VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":7480561.6320965774},14500000,{"$f":"VLOOKUP($A162, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0795003906788496},{"$f":"VLOOKUP($A162, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1146175930816529E-2},{"$f":"VLOOKUP($A162, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0031558337734876E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A162,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":561010.60254779796},{"$f":"((D162*H162)+(E162*I162))*'User Inputs'!$D$7/100","v":561010.60254779796},{"$f":"((D162*J162)+(E162*J162))*'User Inputs'!$D$7/100","v":101460.154725}]
[{"$f":"'Exit Prices'!A162","v":"Saltend BPHP (BP Saltend HP)"},{"$f":"VLOOKUP(A163,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A163,'Exit Prices'!$A:$C,3,FALSE)","v":9055895},{"$f":"VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8383368.6632951368},{"$f":"VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":672526.33670486417},9055895,{"$f":"VLOOKUP($A163, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9969549924873453},{"$f":"VLOOKUP($A163, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0920642055976353E-2},{"$f":"VLOOKUP($A163, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.8285778503787186E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A163,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":359271.98981784022},{"$f":"((D163*H163)+(E163*I163))*'User Inputs'!$D$7/100","v":359271.98981784022},{"$f":"((D163*J163)+(E163*J163))*'User Inputs'!$D$7/100","v":63366.379853334765}]
[{"$f":"'Exit Prices'!A163","v":"Saltfleetby Storage (Theddlethorpe)"},{"$f":"VLOOKUP(A164,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A164,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A164, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A164, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A164, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A164,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D164*H164)+(E164*I164))*'User Inputs'!$D$7/100","v":0},{"$f":"((D164*J164)+(E164*J164))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A164","v":"Saltwick Pressure Controlled"},{"$f":"VLOOKUP(A165,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A165,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A165, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A165, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A165, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A165,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D165*H165)+(E165*I165))*'User Inputs'!$D$7/100","v":0},{"$f":"((D165*J165)+(E165*J165))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A165","v":"Saltwick Volumetric Controlled"},{"$f":"VLOOKUP(A166,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A166,'Exit Prices'!$A:$C,3,FALSE)","v":40011158},{"$f":"VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":38001696.284670226},{"$f":"VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2009461.7153297749},40011158,{"$f":"VLOOKUP($A166, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.0725667462032149},{"$f":"VLOOKUP($A166, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9323952858478731E-2},{"$f":"VLOOKUP($A166, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7391557572630858E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A166,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2815603.8033732176},{"$f":"((D166*H166)+(E166*I166))*'User Inputs'!$D$7/100","v":2815603.8033732176},{"$f":"((D166*J166)+(E166*J166))*'User Inputs'!$D$7/100","v":279968.15733837395}]
[{"$f":"'Exit Prices'!A166","v":"Samlesbury"},{"$f":"VLOOKUP(A167,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A167,'Exit Prices'!$A:$C,3,FALSE)","v":99858652},{"$f":"VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":94843497.523880139},{"$f":"VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5015154.4761198629},99858652,{"$f":"VLOOKUP($A167, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.5349472916681801},{"$f":"VLOOKUP($A167, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5122806807836557E-2},{"$f":"VLOOKUP($A167, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3610526127052902E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A167,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5499365.1386854565},{"$f":"((D167*H167)+(E167*I167))*'User Inputs'!$D$7/100","v":5499365.1386854555},{"$f":"((D167*J167)+(E167*J167))*'User Inputs'!$D$7/100","v":698736.15741723659}]
[{"$f":"'Exit Prices'!A167","v":"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)"},{"$f":"VLOOKUP(A168,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A168,'Exit Prices'!$A:$C,3,FALSE)","v":3433103},{"$f":"VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3178147.2850628812},{"$f":"VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":254955.71493711881},3433103,{"$f":"VLOOKUP($A168, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.6105811033387649},{"$f":"VLOOKUP($A168, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5329456566499358E-2},{"$f":"VLOOKUP($A168, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3796510909849423E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A168,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":191186.57845974181},{"$f":"((D168*H168)+(E168*I168))*'User Inputs'!$D$7/100","v":191186.57845974181},{"$f":"((D168*J168)+(E168*J168))*'User Inputs'!$D$7/100","v":24022.287004611153}]
[{"$f":"'Exit Prices'!A168","v":"Seabank (DN)"},{"$f":"VLOOKUP(A169,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A169,'Exit Prices'!$A:$C,3,FALSE)","v":50365514},{"$f":"VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":47836030.295581706},{"$f":"VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2529483.7044182969},50365514,{"$f":"VLOOKUP($A169, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.1312570347393072},{"$f":"VLOOKUP($A169, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6752068400927068E-2},{"$f":"VLOOKUP($A169, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.507686156083436E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A169,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3072530.2054506373},{"$f":"((D169*H169)+(E169*I169))*'User Inputs'!$D$7/100","v":3072530.2054506373},{"$f":"((D169*J169)+(E169*J169))*'User Inputs'!$D$7/100","v":352420.19608580373}]
[{"$f":"'Exit Prices'!A169","v":"Seabank (Seabank Power Station phase II)"},{"$f":"VLOOKUP(A170,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A170,'Exit Prices'!$A:$C,3,FALSE)","v":18316938},{"$f":"VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8867214.9917040113},{"$f":"VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":9449723.0082959887},18316938,{"$f":"VLOOKUP($A170, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.1076133043206955},{"$f":"VLOOKUP($A170, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6687468044592063E-2},{"$f":"VLOOKUP($A170, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5018721240132857E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A170,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1061012.4882645591},{"$f":"((D170*H170)+(E170*I170))*'User Inputs'!$D$7/100","v":1061012.4882645593},{"$f":"((D170*J170)+(E170*J170))*'User Inputs'!$D$7/100","v":128168.23197022293}]
[{"$f":"'Exit Prices'!A170","v":"Seal Sands TGPP"},{"$f":"VLOOKUP(A171,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A171,'Exit Prices'!$A:$C,3,FALSE)","v":46487.952442622955},{"$f":"VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":43035.574476983209},{"$f":"VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3452.3779656397473},46487.952442622955,{"$f":"VLOOKUP($A171, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9637327650191221},{"$f":"VLOOKUP($A171, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3562111379833666E-2},{"$f":"VLOOKUP($A171, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2205900241850301E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A171,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2290.4010455557068},{"$f":"((D171*H171)+(E171*I171))*'User Inputs'!$D$7/100","v":2290.4010455557068},{"$f":"((D171*J171)+(E171*J171))*'User Inputs'!$D$7/100","v":325.28792052944601}]
[{"$f":"'Exit Prices'!A171","v":"Sellafield Power Station"},{"$f":"VLOOKUP(A172,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A172,'Exit Prices'!$A:$C,3,FALSE)","v":12349999},{"$f":"VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":5978624.6085633729},{"$f":"VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":6371374.3914366271},12349999,{"$f":"VLOOKUP($A172, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0076300603585695},{"$f":"VLOOKUP($A172, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6414289782400462E-2},{"$f":"VLOOKUP($A172, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4772860804160418E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A172,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":703665.39205818926},{"$f":"((D172*H172)+(E172*I172))*'User Inputs'!$D$7/100","v":703665.39205818926},{"$f":"((D172*J172)+(E172*J172))*'User Inputs'!$D$7/100","v":86416.055820247959}]
[{"$f":"'Exit Prices'!A172","v":"Shellstar (aka Kemira, not Kemira CHP)"},{"$f":"VLOOKUP(A173,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A173,'Exit Prices'!$A:$C,3,FALSE)","v":11732444},{"$f":"VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":10861146.620346751},{"$f":"VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":871297.37965324952},11732444,{"$f":"VLOOKUP($A173, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3287427186141523},{"$f":"VLOOKUP($A173, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4559406335011345E-2},{"$f":"VLOOKUP($A173, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3103465701510211E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A173,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":620548.83579790825},{"$f":"((D173*H173)+(E173*I173))*'User Inputs'!$D$7/100","v":620548.83579790825},{"$f":"((D173*J173)+(E173*J173))*'User Inputs'!$D$7/100","v":82094.867830510208}]
[{"$f":"'Exit Prices'!A173","v":"Shorne"},{"$f":"VLOOKUP(A174,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A174,'Exit Prices'!$A:$C,3,FALSE)","v":19826107},{"$f":"VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":18830389.680832893},{"$f":"VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":995717.31916710967},19826107.000000004,{"$f":"VLOOKUP($A174, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.5723331850071478},{"$f":"VLOOKUP($A174, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5224954057396579E-2},{"$f":"VLOOKUP($A174, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3702458651656922E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A174,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1099228.270995544},{"$f":"((D174*H174)+(E174*I174))*'User Inputs'!$D$7/100","v":1099228.270995544},{"$f":"((D174*J174)+(E174*J174))*'User Inputs'!$D$7/100","v":138728.26784926938}]
[{"$f":"'Exit Prices'!A174","v":"Shotwick (Bridgewater Paper)"},{"$f":"VLOOKUP(A175,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A175,'Exit Prices'!$A:$C,3,FALSE)","v":310479.45205479453},{"$f":"VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":287422.02829794394},{"$f":"VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":23057.423756850589},310479.45205479453,{"$f":"VLOOKUP($A175, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3777085584497248},{"$f":"VLOOKUP($A175, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4693192782649521E-2},{"$f":"VLOOKUP($A175, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3223873504384569E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A175,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":16572.683960305476},{"$f":"((D175*H175)+(E175*I175))*'User Inputs'!$D$7/100","v":16572.68396030548},{"$f":"((D175*J175)+(E175*J175))*'User Inputs'!$D$7/100","v":2172.5029823732875}]
[{"$f":"'Exit Prices'!A175","v":"Shustoke"},{"$f":"VLOOKUP(A176,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A176,'Exit Prices'!$A:$C,3,FALSE)","v":100000},{"$f":"VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":94977.746669242173},{"$f":"VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5022.2533307578224},100000,{"$f":"VLOOKUP($A176, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.6199141104679802},{"$f":"VLOOKUP($A176, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2622716148819617E-2},{"$f":"VLOOKUP($A176, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1360444533937655E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A176,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4596.7117314388679},{"$f":"((D176*H176)+(E176*I176))*'User Inputs'!$D$7/100","v":4596.711731438867},{"$f":"((D176*J176)+(E176*J176))*'User Inputs'!$D$7/100","v":699.72520499999996}]
[{"$f":"'Exit Prices'!A176","v":"Silk Willoughby"},{"$f":"VLOOKUP(A177,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A177,'Exit Prices'!$A:$C,3,FALSE)","v":2203090},{"$f":"VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2092445.2390954075},{"$f":"VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":110644.76090459251},2203090,{"$f":"VLOOKUP($A177, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.8709936891718626},{"$f":"VLOOKUP($A177, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0576485489540608E-2},{"$f":"VLOOKUP($A177, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.5188369405865472E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A177,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":84853.169695574776},{"$f":"((D177*H177)+(E177*I177))*'User Inputs'!$D$7/100","v":84853.169695574776},{"$f":"((D177*J177)+(E177*J177))*'User Inputs'!$D$7/100","v":15415.576018834503}]
[{"$f":"'Exit Prices'!A177","v":"Soutra"},{"$f":"VLOOKUP(A178,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A178,'Exit Prices'!$A:$C,3,FALSE)","v":10726995},{"$f":"VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":10188258.136322275},{"$f":"VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":538736.86367772508},10726995,{"$f":"VLOOKUP($A178, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.838106858940959},{"$f":"VLOOKUP($A178, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.8683352073609178E-2},{"$f":"VLOOKUP($A178, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.6815016866248259E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A178,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":729839.44061057479},{"$f":"((D178*H178)+(E178*I178))*'User Inputs'!$D$7/100","v":729839.44061057479},{"$f":"((D178*J178)+(E178*J178))*'User Inputs'!$D$7/100","v":75059.487754089743}]
[{"$f":"'Exit Prices'!A178","v":"Spalding 2 (South Holland) Power Station"},{"$f":"VLOOKUP(A179,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A179,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A179, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A179, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A179, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A179,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D179*H179)+(E179*I179))*'User Inputs'!$D$7/100","v":0},{"$f":"((D179*J179)+(E179*J179))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A179","v":"St Fergus"},{"$f":"VLOOKUP(A180,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A180,'Exit Prices'!$A:$C,3,FALSE)","v":1267112},{"$f":"VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1203474.425375568},{"$f":"VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":63637.574624432054},1267112,{"$f":"VLOOKUP($A180, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.7885732813216109},{"$f":"VLOOKUP($A180, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.4012495304157406E-2},{"$f":"VLOOKUP($A180, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1611245773741669E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A180,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":110801.78318838749},{"$f":"((D180*H180)+(E180*I180))*'User Inputs'!$D$7/100","v":110801.78318838749},{"$f":"((D180*J180)+(E180*J180))*'User Inputs'!$D$7/100","v":8866.3020395795993}]
[{"$f":"'Exit Prices'!A180","v":"St. Fergus (Peterhead)"},{"$f":"VLOOKUP(A181,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A181,'Exit Prices'!$A:$C,3,FALSE)","v":73267750},{"$f":"VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":35468858.998617657},{"$f":"VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":37798891.001382343},73267750,{"$f":"VLOOKUP($A181, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.7885732813216126},{"$f":"VLOOKUP($A181, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.4012495304157413E-2},{"$f":"VLOOKUP($A181, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1611245773741673E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A181,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":6106991.5768071795},{"$f":"((D181*H181)+(E181*I181))*'User Inputs'!$D$7/100","v":6106991.5768071795},{"$f":"((D181*J181)+(E181*J181))*'User Inputs'!$D$7/100","v":512672.91388638748}]
[{"$f":"'Exit Prices'!A181","v":"St. Fergus (Shell Blackstart)"},{"$f":"VLOOKUP(A182,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A182,'Exit Prices'!$A:$C,3,FALSE)","v":2583336},{"$f":"VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":2391487.3205974898},{"$f":"VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":191848.6794025104},2583336,{"$f":"VLOOKUP($A182, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.7885732813216109},{"$f":"VLOOKUP($A182, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.4012495304157406E-2},{"$f":"VLOOKUP($A182, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1611245773741669E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A182,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":225352.30128490872},{"$f":"((D182*H182)+(E182*I182))*'User Inputs'!$D$7/100","v":225352.30128490872},{"$f":"((D182*J182)+(E182*J182))*'User Inputs'!$D$7/100","v":18076.253121838799}]
[{"$f":"'Exit Prices'!A182","v":"St. Neots (Little Barford)"},{"$f":"VLOOKUP(A183,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A183,'Exit Prices'!$A:$C,3,FALSE)","v":26775065.041095898},{"$f":"VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12961787.507074356},{"$f":"VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":13813277.53402154},26775065.041095898,{"$f":"VLOOKUP($A183, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.3740865134717781},{"$f":"VLOOKUP($A183, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1951056047737099E-2},{"$f":"VLOOKUP($A183, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0755950442963388E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A183,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1110744.0379674661},{"$f":"((D183*H183)+(E183*I183))*'User Inputs'!$D$7/100","v":1110744.0379674661},{"$f":"((D183*J183)+(E183*J183))*'User Inputs'!$D$7/100","v":187351.87874769157}]
[{"$f":"'Exit Prices'!A183","v":"Stallingborough"},{"$f":"VLOOKUP(A184,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A184,'Exit Prices'!$A:$C,3,FALSE)","v":52700000},{"$f":"VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":25512027.72334554},{"$f":"VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":27187972.27665446},52700000,{"$f":"VLOOKUP($A184, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0593754248782785},{"$f":"VLOOKUP($A184, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1091189685459777E-2},{"$f":"VLOOKUP($A184, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.9820707169137983E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A184,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2028924.6623987295},{"$f":"((D184*H184)+(E184*I184))*'User Inputs'!$D$7/100","v":2028924.6623987292},{"$f":"((D184*J184)+(E184*J184))*'User Inputs'!$D$7/100","v":368755.18303500005}]
[{"$f":"'Exit Prices'!A184","v":"Stanford Le Hope (Coryton)"},{"$f":"VLOOKUP(A185,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A185,'Exit Prices'!$A:$C,3,FALSE)","v":8267935.7260273984},{"$f":"VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":4002501.0523197353},{"$f":"VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4265434.6737076631},8267935.7260273984,{"$f":"VLOOKUP($A185, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.4799152418920007},{"$f":"VLOOKUP($A185, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4972446016098363E-2},{"$f":"VLOOKUP($A185, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3475201414488526E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A185,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":429701.64955866418},{"$f":"((D185*H185)+(E185*I185))*'User Inputs'!$D$7/100","v":429701.64955866418},{"$f":"((D185*J185)+(E185*J185))*'User Inputs'!$D$7/100","v":57852.830208213461}]
[{"$f":"'Exit Prices'!A185","v":"Staythorpe"},{"$f":"VLOOKUP(A186,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A186,'Exit Prices'!$A:$C,3,FALSE)","v":41505935.342465766},{"$f":"VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20092990.00266365},{"$f":"VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":21412945.33980212},41505935.342465773,{"$f":"VLOOKUP($A186, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.3735209318259836},{"$f":"VLOOKUP($A186, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1949510742693945E-2},{"$f":"VLOOKUP($A186, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.075455966842455E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A186,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1721620.8054972289},{"$f":"((D186*H186)+(E186*I186))*'User Inputs'!$D$7/100","v":1721620.8054972291},{"$f":"((D186*J186)+(E186*J186))*'User Inputs'!$D$7/100","v":290427.49116223602}]
[{"$f":"'Exit Prices'!A186","v":"Stranraer"},{"$f":"VLOOKUP(A187,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A187,'Exit Prices'!$A:$C,3,FALSE)","v":886809},{"$f":"VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":842271.20546003978},{"$f":"VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":44537.794539960138},886808.99999999988,{"$f":"VLOOKUP($A187, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.925638563785129},{"$f":"VLOOKUP($A187, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.619026929995937E-2},{"$f":"VLOOKUP($A187, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4571242369963433E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A187,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":52285.181218245336},{"$f":"((D187*H187)+(E187*I187))*'User Inputs'!$D$7/100","v":52285.181218245336},{"$f":"((D187*J187)+(E187*J187))*'User Inputs'!$D$7/100","v":6205.2260932084491}]
[{"$f":"'Exit Prices'!A187","v":"Stratford-upon-Avon"},{"$f":"VLOOKUP(A188,'Locations & Types'!E:I,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A188,'Exit Prices'!$A:$C,3,FALSE)","v":3735040},{"$f":"VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":3547456.8291948629},{"$f":"VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":187583.17080513696},3735040,{"$f":"VLOOKUP($A188, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.578308486522511},{"$f":"VLOOKUP($A188, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2509039580662599E-2},{"$f":"VLOOKUP($A188, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.125813562259634E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A188,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":170142.83967218443},{"$f":"((D188*H188)+(E188*I188))*'User Inputs'!$D$7/100","v":170142.8396721844},{"$f":"((D188*J188)+(E188*J188))*'User Inputs'!$D$7/100","v":26135.016296831996}]
[{"$f":"'Exit Prices'!A188","v":"Stublach (Cheshire)"},{"$f":"VLOOKUP(A189,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A189,'Exit Prices'!$A:$C,3,FALSE)","v":30343940},{"$f":"VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":8900641.3158827052},{"$f":"VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":21443298.684117295},30343940,{"$f":"VLOOKUP($A189, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8628478122281775},{"$f":"VLOOKUP($A189, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":6.6432347161587127E-3},{"$f":"VLOOKUP($A189, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.9789112445428417E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A189,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":685652.06217040797},{"$f":"((D189*H189)+(E189*I189))*'User Inputs'!$D$7/100","v":685652.06217040797},{"$f":"((D189*J189)+(E189*J189))*'User Inputs'!$D$7/100","v":212324.19637007703}]
[{"$f":"'Exit Prices'!A189","v":"Sutton Bridge"},{"$f":"VLOOKUP(A190,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A190,'Exit Prices'!$A:$C,3,FALSE)","v":1079269},{"$f":"VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1025065.3766996633},{"$f":"VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":54203.623300336636},1079269,{"$f":"VLOOKUP($A190, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9169350503069813},{"$f":"VLOOKUP($A190, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.070200833417208E-2},{"$f":"VLOOKUP($A190, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6318075007548725E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A190,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":42061.953676138932},{"$f":"((D190*H190)+(E190*I190))*'User Inputs'!$D$7/100","v":42061.953676138932},{"$f":"((D190*J190)+(E190*J190))*'User Inputs'!$D$7/100","v":7551.91722275145}]
[{"$f":"'Exit Prices'!A190","v":"Sutton Bridge Power Station"},{"$f":"VLOOKUP(A191,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A191,'Exit Prices'!$A:$C,3,FALSE)","v":42637000},{"$f":"VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":20640537.496020567},{"$f":"VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":21996462.50397943},42637000,{"$f":"VLOOKUP($A191, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9169350503069813},{"$f":"VLOOKUP($A191, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.070200833417208E-2},{"$f":"VLOOKUP($A191, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6318075007548725E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A191,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1583904.8824347872},{"$f":"((D191*H191)+(E191*I191))*'User Inputs'!$D$7/100","v":1583904.8824347872},{"$f":"((D191*J191)+(E191*J191))*'User Inputs'!$D$7/100","v":298341.83565585001}]
[{"$f":"'Exit Prices'!A191","v":"Tatsfield"},{"$f":"VLOOKUP(A192,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A192,'Exit Prices'!$A:$C,3,FALSE)","v":213058400},{"$f":"VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":202358067.40954068},{"$f":"VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":10700332.590459324},213058400,{"$f":"VLOOKUP($A192, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0889682889055239},{"$f":"VLOOKUP($A192, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.663652537952329E-2},{"$f":"VLOOKUP($A192, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.497287284157096E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A192,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":12907904.427025441},{"$f":"((D192*H192)+(E192*I192))*'User Inputs'!$D$7/100","v":12907904.427025439},{"$f":"((D192*J192)+(E192*J192))*'User Inputs'!$D$7/100","v":1490823.3261697204}]
[{"$f":"'Exit Prices'!A192","v":"Teesside (BASF, aka BASF Teesside)"},{"$f":"VLOOKUP(A193,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A193,'Exit Prices'!$A:$C,3,FALSE)","v":9750000},{"$f":"VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9025926.6993629653},{"$f":"VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":724073.3006370354},9750000,{"$f":"VLOOKUP($A193, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9696110405375622},{"$f":"VLOOKUP($A193, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3578172241905908E-2},{"$f":"VLOOKUP($A193, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2220355017715316E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A193,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":480938.71378340799},{"$f":"((D193*H193)+(E193*I193))*'User Inputs'!$D$7/100","v":480938.71378340811},{"$f":"((D193*J193)+(E193*J193))*'User Inputs'!$D$7/100","v":68223.207487499996}]
[{"$f":"'Exit Prices'!A193","v":"Teesside Hydrogen"},{"$f":"VLOOKUP(A194,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A194,'Exit Prices'!$A:$C,3,FALSE)","v":13276800},{"$f":"VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12290812.677138688},{"$f":"VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":985987.32286131207},13276800,{"$f":"VLOOKUP($A194, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.963732765019123},{"$f":"VLOOKUP($A194, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.356211137983367E-2},{"$f":"VLOOKUP($A194, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A194,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":654130.69416567869},{"$f":"((D194*H194)+(E194*I194))*'User Inputs'!$D$7/100","v":654130.69416567869},{"$f":"((D194*J194)+(E194*J194))*'User Inputs'!$D$7/100","v":92901.116017439999}]
[{"$f":"'Exit Prices'!A194","v":"Terra Nitrogen (aka ICI, Terra Severnside)"},{"$f":"VLOOKUP(A195,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A195,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A195, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A195, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A195, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A195,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D195*H195)+(E195*I195))*'User Inputs'!$D$7/100","v":0},{"$f":"((D195*J195)+(E195*J195))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A195","v":"Thornton Curtis (DN)"},{"$f":"VLOOKUP(A196,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A196,'Exit Prices'!$A:$C,3,FALSE)","v":118190411},{"$f":"VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":112254589.14691614},{"$f":"VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5935821.8530838601},{"$f":"D196+E196","v":118190411},{"$f":"VLOOKUP($A196, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9295755597792126},{"$f":"VLOOKUP($A196, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0736545245298395E-2},{"$f":"VLOOKUP($A196, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A196,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4621056.2441775203},{"$f":"((D196*H196)+(E196*I196))*'User Inputs'!$D$7/100","v":4621056.2441775193},{"$f":"((D196*J196)+(E196*J196))*'User Inputs'!$D$7/100","v":827008.09566009266}]
[{"$f":"'Exit Prices'!A196","v":"Thornton Curtis (Humber Refinery, aka Immingham)"},{"$f":"VLOOKUP(A197,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A197,'Exit Prices'!$A:$C,3,FALSE)","v":67000000},{"$f":"VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":62024316.80587884},{"$f":"VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4975683.1941211661},67000000.000000007,{"$f":"VLOOKUP($A197, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.929575559779213},{"$f":"VLOOKUP($A197, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0736545245298396E-2},{"$f":"VLOOKUP($A197, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A197,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2613263.3019792507},{"$f":"((D197*H197)+(E197*I197))*'User Inputs'!$D$7/100","v":2613263.3019792503},{"$f":"((D197*J197)+(E197*J197))*'User Inputs'!$D$7/100","v":468815.88735000009}]
[{"$f":"'Exit Prices'!A197","v":"Thornton Curtis (Killingholme)"},{"$f":"VLOOKUP(A198,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A198,'Exit Prices'!$A:$C,3,FALSE)","v":48268493.15068493},{"$f":"VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":23366738.812606994},{"$f":"VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":24901754.33807794},48268493.150684938,{"$f":"VLOOKUP($A198, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.929575559779213},{"$f":"VLOOKUP($A198, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0736545245298396E-2},{"$f":"VLOOKUP($A198, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A198,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1798893.5846804816},{"$f":"((D198*H198)+(E198*I198))*'User Inputs'!$D$7/100","v":1798893.5846804816},{"$f":"((D198*J198)+(E198*J198))*'User Inputs'!$D$7/100","v":337746.81264904112}]
[{"$f":"'Exit Prices'!A198","v":"Thrintoft"},{"$f":"VLOOKUP(A199,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A199,'Exit Prices'!$A:$C,3,FALSE)","v":6921484},{"$f":"VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":6573869.5392721305},{"$f":"VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":347614.46072786971},6921484,{"$f":"VLOOKUP($A199, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.7344231118790079},{"$f":"VLOOKUP($A199, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.2935582272893464E-2},{"$f":"VLOOKUP($A199, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1642024045604119E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A199,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":326046.58424411429},{"$f":"((D199*H199)+(E199*I199))*'User Inputs'!$D$7/100","v":326046.58424411429},{"$f":"((D199*J199)+(E199*J199))*'User Inputs'!$D$7/100","v":48431.368108042196}]
[{"$f":"'Exit Prices'!A199","v":"Tilbury Power Station"},{"$f":"VLOOKUP(A200,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A200,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A200, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A200, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A200, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A200,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D200*H200)+(E200*I200))*'User Inputs'!$D$7/100","v":0},{"$f":"((D200*J200)+(E200*J200))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A200","v":"Tonna (Baglan Bay)"},{"$f":"VLOOKUP(A201,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A201,'Exit Prices'!$A:$C,3,FALSE)","v":26750000},{"$f":"VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":12949653.540787349},{"$f":"VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":13800346.459212651},26750000,{"$f":"VLOOKUP($A201, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.1400728301494274},{"$f":"VLOOKUP($A201, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6776155273632316E-2},{"$f":"VLOOKUP($A201, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.5098539746269084E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A201,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1557734.3497241114},{"$f":"((D201*H201)+(E201*I201))*'User Inputs'!$D$7/100","v":1557734.3497241116},{"$f":"((D201*J201)+(E201*J201))*'User Inputs'!$D$7/100","v":187176.49233750004}]
[{"$f":"'Exit Prices'!A201","v":"Towlaw"},{"$f":"VLOOKUP(A202,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A202,'Exit Prices'!$A:$C,3,FALSE)","v":572053},{"$f":"VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":543323.04915379989},{"$f":"VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":28729.950846200045},572052.99999999988,{"$f":"VLOOKUP($A202, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.1896635094598755},{"$f":"VLOOKUP($A202, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4179408495792009E-2},{"$f":"VLOOKUP($A202, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2761467646212808E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A202,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":29538.5270182354},{"$f":"((D202*H202)+(E202*I202))*'User Inputs'!$D$7/100","v":29538.527018235396},{"$f":"((D202*J202)+(E202*J202))*'User Inputs'!$D$7/100","v":4002.7990269586498}]
[{"$f":"'Exit Prices'!A202","v":"Towton"},{"$f":"VLOOKUP(A203,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A203,'Exit Prices'!$A:$C,3,FALSE)","v":59564671},{"$f":"VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":56573182.326747559},{"$f":"VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2991488.6732524382},59564671,{"$f":"VLOOKUP($A203, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.2456310406532278},{"$f":"VLOOKUP($A203, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1600084810527945E-2},{"$f":"VLOOKUP($A203, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.044007632947515E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A203,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2516195.4040700486},{"$f":"((D203*H203)+(E203*I203))*'User Inputs'!$D$7/100","v":2516195.4040700481},{"$f":"((D203*J203)+(E203*J203))*'User Inputs'!$D$7/100","v":416789.01626232557}]
[{"$f":"'Exit Prices'!A203","v":"Trafford Power Station"},{"$f":"VLOOKUP(A204,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A204,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A204, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A204, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A204, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A204,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D204*H204)+(E204*I204))*'User Inputs'!$D$7/100","v":0},{"$f":"((D204*J204)+(E204*J204))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A204","v":"Tur Langton"},{"$f":"VLOOKUP(A205,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A205,'Exit Prices'!$A:$C,3,FALSE)","v":69970779},{"$f":"VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":66456669.221115306},{"$f":"VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3514109.7788846944},69970779,{"$f":"VLOOKUP($A205, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.2908941561126346},{"$f":"VLOOKUP($A205, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1723754524897909E-2},{"$f":"VLOOKUP($A205, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0551379072408117E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A205,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2987293.393983332},{"$f":"((D205*H205)+(E205*I205))*'User Inputs'!$D$7/100","v":2987293.393983332},{"$f":"((D205*J205)+(E205*J205))*'User Inputs'!$D$7/100","v":489603.17679784703}]
[{"$f":"'Exit Prices'!A205","v":"Upper Neeston (Milford Haven Refinery)"},{"$f":"VLOOKUP(A206,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A206,'Exit Prices'!$A:$C,3,FALSE)","v":8300000},{"$f":"VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":7683609.3953551399},{"$f":"VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":616390.60464486096},8300000.0000000009,{"$f":"VLOOKUP($A206, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":7.2998571176614035},{"$f":"VLOOKUP($A206, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.9944964802353561E-2},{"$f":"VLOOKUP($A206, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.7950468322118204E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A206,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":601388.57742332015},{"$f":"((D206*H206)+(E206*I206))*'User Inputs'!$D$7/100","v":601388.57742332015},{"$f":"((D206*J206)+(E206*J206))*'User Inputs'!$D$7/100","v":58077.192015000015}]
[{"$f":"'Exit Prices'!A206","v":"Walesby"},{"$f":"VLOOKUP(A207,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A207,'Exit Prices'!$A:$C,3,FALSE)","v":652640},{"$f":"VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":619862.7658621422},{"$f":"VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":32777.234137857849},652640,{"$f":"VLOOKUP($A207, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.8989796840979687},{"$f":"VLOOKUP($A207, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0652949956551827E-2},{"$f":"VLOOKUP($A207, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.5876549608966445E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A207,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":25318.503240292554},{"$f":"((D207*H207)+(E207*I207))*'User Inputs'!$D$7/100","v":25318.503240292557},{"$f":"((D207*J207)+(E207*J207))*'User Inputs'!$D$7/100","v":4566.6865779120008}]
[{"$f":"'Exit Prices'!A207","v":"Warburton"},{"$f":"VLOOKUP(A208,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A208,'Exit Prices'!$A:$C,3,FALSE)","v":96138093},{"$f":"VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":91309794.422180444},{"$f":"VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4828298.5778195523},96138093,{"$f":"VLOOKUP($A208, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9365784799713266},{"$f":"VLOOKUP($A208, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3487919344183953E-2},{"$f":"VLOOKUP($A208, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2139127409765558E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A208,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":4722097.1352386801},{"$f":"((D208*H208)+(E208*I208))*'User Inputs'!$D$7/100","v":4722097.1352386801},{"$f":"((D208*J208)+(E208*J208))*'User Inputs'!$D$7/100","v":672702.46832734067}]
[{"$f":"'Exit Prices'!A208","v":"West Burton Power Station"},{"$f":"VLOOKUP(A209,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A209,'Exit Prices'!$A:$C,3,FALSE)","v":37864775.917808212},{"$f":"VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":18330307.646174379},{"$f":"VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":19534468.271633834},37864775.917808212,{"$f":"VLOOKUP($A209, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0951455875074911},{"$f":"VLOOKUP($A209, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1188922370239046E-2},{"$f":"VLOOKUP($A209, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0070030133215143E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A209,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1470621.2086708357},{"$f":"((D209*H209)+(E209*I209))*'User Inputs'!$D$7/100","v":1470621.2086708357},{"$f":"((D209*J209)+(E209*J209))*'User Inputs'!$D$7/100","v":264949.38091367413}]
[{"$f":"'Exit Prices'!A209","v":"West Winch"},{"$f":"VLOOKUP(A210,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A210,'Exit Prices'!$A:$C,3,FALSE)","v":10086940},{"$f":"VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9580348.3198784571},{"$f":"VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":506591.68012154306},10086940,{"$f":"VLOOKUP($A210, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.0700587127879579},{"$f":"VLOOKUP($A210, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1120378996688409E-2},{"$f":"VLOOKUP($A210, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0008341097019568E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A210,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":408482.52244218905},{"$f":"((D210*H210)+(E210*I210))*'User Inputs'!$D$7/100","v":408482.5224421891},{"$f":"((D210*J210)+(E210*J210))*'User Inputs'!$D$7/100","v":70580.861593227004}]
[{"$f":"'Exit Prices'!A210","v":"Weston Point"},{"$f":"VLOOKUP(A211,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A211,'Exit Prices'!$A:$C,3,FALSE)","v":6156504},{"$f":"VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":5847308.7728017615},{"$f":"VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":309195.22719823854},6156504,{"$f":"VLOOKUP($A211, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.399412653180276},{"$f":"VLOOKUP($A211, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4752493587924251E-2},{"$f":"VLOOKUP($A211, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3277244229131825E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A211,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":330745.5833475127},{"$f":"((D211*H211)+(E211*I211))*'User Inputs'!$D$7/100","v":330745.5833475127},{"$f":"((D211*J211)+(E211*J211))*'User Inputs'!$D$7/100","v":43078.610234833191}]
[{"$f":"'Exit Prices'!A211","v":"Weston Point (Castner Kelner, aka ICI Runcorn)"},{"$f":"VLOOKUP(A212,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A212,'Exit Prices'!$A:$C,3,FALSE)","v":690135.79617486347},{"$f":"VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":638883.60091085313},{"$f":"VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":51252.195264010435},690135.79617486359,{"$f":"VLOOKUP($A212, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3994126531802769},{"$f":"VLOOKUP($A212, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4752493587924253E-2},{"$f":"VLOOKUP($A212, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3277244229131829E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A212,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":36986.54775118026},{"$f":"((D212*H212)+(E212*I212))*'User Inputs'!$D$7/100","v":36986.54775118026},{"$f":"((D212*J212)+(E212*J212))*'User Inputs'!$D$7/100","v":4829.0541145629468}]
[{"$f":"'Exit Prices'!A212","v":"Weston Point (Rocksavage)"},{"$f":"VLOOKUP(A213,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A213,'Exit Prices'!$A:$C,3,FALSE)","v":18770159.379781418},{"$f":"VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9086619.0980758611},{"$f":"VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":9683540.2817055564},18770159.379781418,{"$f":"VLOOKUP($A213, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3994126531802769},{"$f":"VLOOKUP($A213, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4752493587924253E-2},{"$f":"VLOOKUP($A213, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3277244229131829E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A213,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":961192.93064940046},{"$f":"((D213*H213)+(E213*I213))*'User Inputs'!$D$7/100","v":961192.93064940046},{"$f":"((D213*J213)+(E213*J213))*'User Inputs'!$D$7/100","v":131339.53619900226}]
[{"$f":"'Exit Prices'!A213","v":"Wetheral"},{"$f":"VLOOKUP(A214,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A214,'Exit Prices'!$A:$C,3,FALSE)","v":15724001},{"$f":"VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":14934301.836049106},{"$f":"VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":789699.16395089333},15724001,{"$f":"VLOOKUP($A214, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.5538903272180971},{"$f":"VLOOKUP($A214, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.5174563735568572E-2},{"$f":"VLOOKUP($A214, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3657107362011714E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A214,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":868907.86804259778},{"$f":"((D214*H214)+(E214*I214))*'User Inputs'!$D$7/100","v":868907.86804259778},{"$f":"((D214*J214)+(E214*J214))*'User Inputs'!$D$7/100","v":110024.79823145205}]
[{"$f":"'Exit Prices'!A214","v":"Whitwell"},{"$f":"VLOOKUP(A215,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A215,'Exit Prices'!$A:$C,3,FALSE)","v":106647786},{"$f":"VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":101291664.01543552},{"$f":"VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5356121.9845644739},106647785.99999999,{"$f":"VLOOKUP($A215, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.8344974726791525},{"$f":"VLOOKUP($A215, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3209009488194406E-2},{"$f":"VLOOKUP($A215, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1888108539374964E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A215,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":5129990.3606405333},{"$f":"((D215*H215)+(E215*I215))*'User Inputs'!$D$7/100","v":5129990.3606405333},{"$f":"((D215*J215)+(E215*J215))*'User Inputs'!$D$7/100","v":746241.43921646115}]
[{"$f":"'Exit Prices'!A215","v":"Willington Power Station"},{"$f":"VLOOKUP(A216,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A216,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A216, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A216, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A216, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A216,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D216*H216)+(E216*I216))*'User Inputs'!$D$7/100","v":0},{"$f":"((D216*J216)+(E216*J216))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A216","v":"Winkfield (NT)"},{"$f":"VLOOKUP(A217,'Locations & Types'!E:I,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A217,'Exit Prices'!$A:$C,3,FALSE)","v":100000},{"$f":"VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":94977.746669242173},{"$f":"VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":5022.2533307578224},100000,{"$f":"VLOOKUP($A217, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0579633229647696},{"$f":"VLOOKUP($A217, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6551812357827239E-2},{"$f":"VLOOKUP($A217, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4896631122044514E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A217,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":6027.538696488401},{"$f":"((D217*H217)+(E217*I217))*'User Inputs'!$D$7/100","v":6027.5386964884001},{"$f":"((D217*J217)+(E217*J217))*'User Inputs'!$D$7/100","v":699.72520499999996}]
[{"$f":"'Exit Prices'!A217","v":"Winkfield (SE)"},{"$f":"VLOOKUP(A218,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A218,'Exit Prices'!$A:$C,3,FALSE)","v":44856640},{"$f":"VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":42603825.903533958},{"$f":"VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":2252814.0964660458},44856640,{"$f":"VLOOKUP($A218, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0579633229647687},{"$f":"VLOOKUP($A218, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6551812357827236E-2},{"$f":"VLOOKUP($A218, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4896631122044512E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A218,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2703751.3339444944},{"$f":"((D218*H218)+(E218*I218))*'User Inputs'!$D$7/100","v":2703751.3339444939},{"$f":"((D218*J218)+(E218*J218))*'User Inputs'!$D$7/100","v":313873.21619611204}]
[{"$f":"'Exit Prices'!A218","v":"Winkfield (SO)"},{"$f":"VLOOKUP(A219,'Locations & Types'!E:I,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A219,'Exit Prices'!$A:$C,3,FALSE)","v":36499431},{"$f":"VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":34666337.110894844},{"$f":"VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1833093.889105153},36499431,{"$f":"VLOOKUP($A219, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":6.0579633229647696},{"$f":"VLOOKUP($A219, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6551812357827239E-2},{"$f":"VLOOKUP($A219, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4896631122044514E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A219,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":2200017.327523083},{"$f":"((D219*H219)+(E219*I219))*'User Inputs'!$D$7/100","v":2200017.327523083},{"$f":"((D219*J219)+(E219*J219))*'User Inputs'!$D$7/100","v":255395.71838858354}]
[{"$f":"'Exit Prices'!A219","v":"Wragg Marsh (Spalding)"},{"$f":"VLOOKUP(A220,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A220,'Exit Prices'!$A:$C,3,FALSE)","v":23353607.561643843},{"$f":"VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":11305462.686011193},{"$f":"VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":12048144.875632651},23353607.561643846,{"$f":"VLOOKUP($A220, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":3.9402230562745628},{"$f":"VLOOKUP($A220, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.0765636765777494E-2},{"$f":"VLOOKUP($A220, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":9.6890730891997442E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A220,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":872711.85139146657},{"$f":"((D220*H220)+(E220*I220))*'User Inputs'!$D$7/100","v":872711.85139146657},{"$f":"((D220*J220)+(E220*J220))*'User Inputs'!$D$7/100","v":163411.07838560792}]
[{"$f":"'Exit Prices'!A220","v":"Wyre Power Station"},{"$f":"VLOOKUP(A221,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A221,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A221, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A221, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A221, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A221,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D221*H221)+(E221*I221))*'User Inputs'!$D$7/100","v":0},{"$f":"((D221*J221)+(E221*J221))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A221","v":"Yelverton"},{"$f":"VLOOKUP(A222,'Locations & Types'!E:I,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A222,'Exit Prices'!$A:$C,3,FALSE)","v":72938900},{"$f":"VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":69275723.665331885},{"$f":"VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":3663176.3346681171},{"$f":"D222+E222","v":72938900},{"$f":"VLOOKUP($A222, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9549601316137331},{"$f":"VLOOKUP($A222, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3538142436103096E-2},{"$f":"VLOOKUP($A222, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2184328192492787E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A222,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":3595942.5227442579},{"$f":"((D222*H222)+(E222*I222))*'User Inputs'!$D$7/100","v":3595942.5227442579},{"$f":"((D222*J222)+(E222*J222))*'User Inputs'!$D$7/100","v":510371.86754974502}]
[{"$f":"'Exit Prices'!A222","v":"Zeneca (ICI Avecia, aka 'Zenica')"},{"$f":"VLOOKUP(A223,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A223,'Exit Prices'!$A:$C,3,FALSE)","v":188701.45095081965},{"$f":"VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":174687.73993287529},{"$f":"VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":14013.711017944375},188701.45095081968,{"$f":"VLOOKUP($A223, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.9374908077641138},{"$f":"VLOOKUP($A223, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3490412043071349E-2},{"$f":"VLOOKUP($A223, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2141370838764215E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A223,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":9247.9242254804649},{"$f":"((D223*H223)+(E223*I223))*'User Inputs'!$D$7/100","v":9247.9242254804649},{"$f":"((D223*J223)+(E223*J223))*'User Inputs'!$D$7/100","v":1320.3916145035973}]
[{"$f":"'Exit Prices'!A223","v":"Air_Products (Teesside)"},{"$f":"VLOOKUP(A224,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A224,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},{"$f":"D224+E224","v":0},{"$f":"VLOOKUP($A224, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":0},{"$f":"VLOOKUP($A224, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":0},{"$f":"VLOOKUP($A224, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A224,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D224*H224)+(E224*I224))*'User Inputs'!$D$7/100","v":0},{"$f":"((D224*J224)+(E224*J224))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A224","v":"Fordoun CNG Station"},{"$f":"VLOOKUP(A225,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A225,'Exit Prices'!$A:$C,3,FALSE)","v":400000},{"$f":"VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":370294.42869181396},{"$f":"VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":29705.571308186067},{"$f":"D225+E225","v":400000},{"$f":"VLOOKUP($A225, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.363602242125852},{"$f":"VLOOKUP($A225, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.2851372246245498E-2},{"$f":"VLOOKUP($A225, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.0566235021620947E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A225,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":33205.963385706636},{"$f":"((D225*H225)+(E225*I225))*'User Inputs'!$D$7/100","v":33205.963385706629},{"$f":"((D225*J225)+(E225*J225))*'User Inputs'!$D$7/100","v":2798.9008200000007}]
[{"$f":"'Exit Prices'!A225","v":"Palm_Paper"},{"$f":"VLOOKUP(A226,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A226,'Exit Prices'!$A:$C,3,FALSE)","v":3835258.1024590163},{"$f":"VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1856645.370704365},{"$f":"VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":1978612.7317546511},3835258.1024590163,{"$f":"VLOOKUP($A226, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.085248037852435},{"$f":"VLOOKUP($A226, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1161879884842718E-2},{"$f":"VLOOKUP($A226, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0045691896358446E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A226,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":148596.68259721293},{"$f":"((D226*H226)+(E226*I226))*'User Inputs'!$D$7/100","v":148596.68259721293},{"$f":"((D226*J226)+(E226*J226))*'User Inputs'!$D$7/100","v":26836.267619710463}]
[{"$f":"'Exit Prices'!A226","v":"St_Fergus_Segal"},{"$f":"VLOOKUP(A227,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A227,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A227, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":11.152081468056192},{"$f":"VLOOKUP($A227, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":3.0470167945508723E-2},{"$f":"VLOOKUP($A227, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.742315115095785E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A227,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D227*H227)+(E227*I227))*'User Inputs'!$D$7/100","v":0},{"$f":"((D227*J227)+(E227*J227))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A227","v":"Kinneil CHP"},{"$f":"VLOOKUP(A228,'Locations & Types'!E:I,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A228,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A228, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":8.8111865428948022},{"$f":"VLOOKUP($A228, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":2.4074280171843723E-2},{"$f":"VLOOKUP($A228, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":2.1666852154659352E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A228,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D228*H228)+(E228*I228))*'User Inputs'!$D$7/100","v":0},{"$f":"((D228*J228)+(E228*J228))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A228","v":"Knottingley PS"},{"$f":"VLOOKUP(A229,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A229,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A229, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3312085696723246},{"$f":"VLOOKUP($A229, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4566143632984493E-2},{"$f":"VLOOKUP($A229, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3109529269686044E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A229,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D229*H229)+(E229*I229))*'User Inputs'!$D$7/100","v":0},{"$f":"((D229*J229)+(E229*J229))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A229","v":"Eggborough_PS"},{"$f":"VLOOKUP(A230,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A230,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A230, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.86470797625475},{"$f":"VLOOKUP($A230, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.3291551847690574E-2},{"$f":"VLOOKUP($A230, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.1962396662921516E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A230,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D230*H230)+(E230*I230))*'User Inputs'!$D$7/100","v":0},{"$f":"((D230*J230)+(E230*J230))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A230","v":"KEADBY_2 PS"},{"$f":"VLOOKUP(A231,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A231,'Exit Prices'!$A:$C,3,FALSE)","v":20051538.126027398},{"$f":"VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":9706933.5211941376},{"$f":"VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":10344604.60483326},20051538.126027398,{"$f":"VLOOKUP($A231, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1970525893963107},{"$f":"VLOOKUP($A231, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.1467356801629264E-2},{"$f":"VLOOKUP($A231, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.0320621121466337E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A231,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":798156.75058922498},{"$f":"((D231*H231)+(E231*I231))*'User Inputs'!$D$7/100","v":798156.75058922498},{"$f":"((D231*J231)+(E231*J231))*'User Inputs'!$D$7/100","v":140305.66625799835}]
[{"$f":"'Exit Prices'!A231","v":"Hirwaun Power Station"},{"$f":"VLOOKUP(A232,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A232,'Exit Prices'!$A:$C,3,FALSE)","v":28380000},{"$f":"VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":13738735.233179249},{"$f":"VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":14641264.766820751},28380000,{"$f":"VLOOKUP($A232, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.9989353051839434},{"$f":"VLOOKUP($A232, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.6390533620721157E-2},{"$f":"VLOOKUP($A232, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.4751480258649041E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A232,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":1614665.8394889762},{"$f":"((D232*H232)+(E232*I232))*'User Inputs'!$D$7/100","v":1614665.8394889764},{"$f":"((D232*J232)+(E232*J232))*'User Inputs'!$D$7/100","v":198582.01317900003}]
[{"$f":"'Exit Prices'!A232","v":"Ferrybridge D Power Station"},{"$f":"VLOOKUP(A233,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A233,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},0,{"$f":"VLOOKUP($A233, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.3312085696723246},{"$f":"VLOOKUP($A233, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4566143632984493E-2},{"$f":"VLOOKUP($A233, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.3109529269686044E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A233,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D233*H233)+(E233*I233))*'User Inputs'!$D$7/100","v":0},{"$f":"((D233*J233)+(E233*J233))*'User Inputs'!$D$7/100","v":0}]
[{"$f":"'Exit Prices'!A233","v":"Rough Max Refill"},{"$f":"VLOOKUP(A234,'Locations & Types'!E:I,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A234,'Exit Prices'!$A:$C,3,FALSE)","v":6566818.7123287674},{"$f":"VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":1926213.2058284155},{"$f":"VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":4640605.5065003522},6566818.7123287674,{"$f":"VLOOKUP($A234, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":4.1462463463393817},{"$f":"VLOOKUP($A234, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":5.6642709649445105E-3},{"$f":"VLOOKUP($A234, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":5.0978438684500596E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A234,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":126517.69365226643},{"$f":"((D234*H234)+(E234*I234))*'User Inputs'!$D$7/100","v":126517.69365226643},{"$f":"((D234*J234)+(E234*J234))*'User Inputs'!$D$7/100","v":45949.68569682083}]
["Drax",{"$f":"VLOOKUP(A235,'Locations & Types'!E:I,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A235,'Exit Prices'!$A:$C,3,FALSE)","v":0},{"$f":"VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,2,FALSE)+VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,5,FALSE)+VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,8,FALSE)+VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,11,FALSE)+VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,14,FALSE)","v":0},{"$f":"VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!$F$1:$Y$234,17,FALSE)","v":0},{"$f":"D235+E235","v":0},{"$f":"VLOOKUP($A235, 'Exit Prices'!$A$3:$Q$234, 8, 0)","v":5.1863074192033336},{"$f":"VLOOKUP($A235, 'Exit Prices'!$A$3:$Q$234, 12, 0)","v":1.4170238850282332E-2},{"$f":"VLOOKUP($A235, 'Exit Prices'!$A$3:$Q$234,17, 0)","v":1.2753214965254098E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"VLOOKUP(A235,'Exit Anticipated Rev. Recovery'!F:Y,20,FALSE)","v":0},{"$f":"((D235*H235)+(E235*I235))*'User Inputs'!$D$7/100","v":0},{"$f":"((D235*J235)+(E235*J235))*'User Inputs'!$D$7/100","v":0}]

{"sheet":"Anticipated Entry Bookings","index":36,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Entry Point","Historical Contracts","Forecasted Contracted Capacity"]
[null,"(kWh/d)","(kWh/d)",null,null,null,null,null,null,"Site Type"]
["Avonmouth",{"$f":"VLOOKUP(A3,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A3, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A3,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Bacton IP",{"$f":"VLOOKUP(A4,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":89015041.773224041},{"$f":" VLOOKUP(A4, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":242349238.06216705},null,null,null,null,null,null,{"$f":"VLOOKUP(A4,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"}]
["Bacton UKCS",{"$f":"VLOOKUP(A5,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":238685647.22950819},{"$f":" VLOOKUP(A5, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":674940457.27945209},null,null,null,null,null,null,{"$f":"VLOOKUP(A5,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Burton Point",{"$f":"VLOOKUP(A6,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":11513832.038251366},{"$f":" VLOOKUP(A6, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":31388848.347945206},null,null,null,null,null,null,{"$f":"VLOOKUP(A6,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"}]
["Barrow",{"$f":"VLOOKUP(A7,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":44993175.150273226},{"$f":" VLOOKUP(A7, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":83866773.671232879},null,null,null,null,null,null,{"$f":"VLOOKUP(A7,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Barton Stacey",{"$f":"VLOOKUP(A8,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":90000000},{"$f":" VLOOKUP(A8, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90000000},null,null,null,null,null,null,{"$f":"VLOOKUP(A8,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Canonbie",{"$f":"VLOOKUP(A9,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A9, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A9,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"}]
["Cheshire",{"$f":"VLOOKUP(A10,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":514110000},{"$f":" VLOOKUP(A10, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":514110000},null,null,null,null,null,null,{"$f":"VLOOKUP(A10,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Caythorpe",{"$f":"VLOOKUP(A11,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":90000000},{"$f":" VLOOKUP(A11, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":90000000},null,null,null,null,null,null,{"$f":"VLOOKUP(A11,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Dynevor Arms",{"$f":"VLOOKUP(A12,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A12, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A12,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Easington",{"$f":"VLOOKUP(A13,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":705187762.71038246},{"$f":" VLOOKUP(A13, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":923976213.16438353},null,null,null,null,null,null,{"$f":"VLOOKUP(A13,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Fleetwood",{"$f":"VLOOKUP(A14,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A14, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A14,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Glenmavis",{"$f":"VLOOKUP(A15,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A15, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A15,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Garton",{"$f":"VLOOKUP(A16,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":420000000},{"$f":" VLOOKUP(A16, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":420000000},null,null,null,null,null,null,{"$f":"VLOOKUP(A16,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hole House Farm",{"$f":"VLOOKUP(A17,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":283440000},{"$f":" VLOOKUP(A17, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":283440000},null,null,null,null,null,null,{"$f":"VLOOKUP(A17,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hatfield Moor (onshore)",{"$f":"VLOOKUP(A18,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A18, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A18,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"}]
["Hornsea",{"$f":"VLOOKUP(A19,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":51166366.120218582},{"$f":" VLOOKUP(A19, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":108866575.34246576},null,null,null,null,null,null,{"$f":"VLOOKUP(A19,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Hatfield Moor (storage)",{"$f":"VLOOKUP(A20,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":5469945.3551912569},{"$f":" VLOOKUP(A20, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5469945.3551912569},null,null,null,null,null,null,{"$f":"VLOOKUP(A20,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Isle of Grain",{"$f":"VLOOKUP(A21,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":643450000},{"$f":" VLOOKUP(A21, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":643612054.29589045},null,null,null,null,null,null,{"$f":"VLOOKUP(A21,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"}]
["Milford Haven",{"$f":"VLOOKUP(A22,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":926500000},{"$f":" VLOOKUP(A22, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":926500000},null,null,null,null,null,null,{"$f":"VLOOKUP(A22,'Locations & Types'!$A:$B,2,FALSE)","v":"LNG IMPORTATION TERMINAL"}]
["Partington",{"$f":"VLOOKUP(A23,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A23, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A23,'Locations & Types'!$A:$B,2,FALSE)","v":"STORAGE SITE"}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(A24,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A24, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5969.0986767123304},null,null,null,null,null,null,{"$f":"VLOOKUP(A24,'Locations & Types'!$A:$B,2,FALSE)","v":"INTERCONNECTION POINT"}]
["Murrow",{"$f":"VLOOKUP(A25,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A25, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A25,'Locations & Types'!$A:$B,2,FALSE)","v":"BIOMETHANE PLANT"}]
["St Fergus",{"$f":"VLOOKUP(A26,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":71403827.420765027},{"$f":" VLOOKUP(A26, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":845897745.45205414},null,null,null,null,null,null,{"$f":"VLOOKUP(A26,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Teesside",{"$f":"VLOOKUP(A27,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":81570525.546448082},{"$f":" VLOOKUP(A27, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":349329733.97683126},null,null,null,null,null,null,{"$f":"VLOOKUP(A27,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Theddlethorpe",{"$f":"VLOOKUP(A28,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":8550000},{"$f":" VLOOKUP(A28, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43243983.561643817},null,null,null,null,null,null,{"$f":"VLOOKUP(A28,'Locations & Types'!$A:$B,2,FALSE)","v":"BEACH TERMINAL"}]
["Wytch Farm",{"$f":"VLOOKUP(A29,'Existing Contracts - Entry'!$A:$N,MATCH('User Inputs'!$C$7,'Existing Contracts - Entry'!$A$1:$N$1,0),FALSE)","v":0},{"$f":" VLOOKUP(A29, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$A$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(A29,'Locations & Types'!$A:$B,2,FALSE)","v":"ONSHORE FIELD"}]
["Total Capacity (kWh/d)",{"$f":"SUM(B3:B29)","v":4275056123.3442621},{"$f":"SUM(C3:C29)","v":6276997537.607934}]

{"sheet":"Anticipated Exit Bookings","index":37,"n_rows":235,"n_cols":4,"rows_kept":235,"cut":false,"hidden":true,"merged":[]}
[null,null,"Forecasted Contracted Capacity"]
[null,null,"(kWh/d)","Category"]
[{"$f":"VLOOKUP(B3, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Aberdeen",{"$f":" VLOOKUP(B3, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21639348},{"$f":"VLOOKUP($B3, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B4, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Abson (Seabank Power Station phase I)",{"$f":" VLOOKUP(B4, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27843799.794520549},{"$f":"VLOOKUP($B4, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B5, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Alrewas (EM)",{"$f":" VLOOKUP(B5, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":59229584},{"$f":"VLOOKUP($B5, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B6, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Alrewas (WM)",{"$f":" VLOOKUP(B6, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72462290},{"$f":"VLOOKUP($B6, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B7, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Apache (Sage Black Start)",{"$f":" VLOOKUP(B7, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9073.673972602739},{"$f":"VLOOKUP($B7, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B8, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Armadale",{"$f":" VLOOKUP(B8, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7519525},{"$f":"VLOOKUP($B8, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B9, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Aspley",{"$f":" VLOOKUP(B9, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50894176},{"$f":"VLOOKUP($B9, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B10, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Asselby",{"$f":" VLOOKUP(B10, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3586201},{"$f":"VLOOKUP($B10, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B11, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Audley (NW)",{"$f":" VLOOKUP(B11, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8037574},{"$f":"VLOOKUP($B11, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B12, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Audley (WM)",{"$f":" VLOOKUP(B12, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13572412},{"$f":"VLOOKUP($B12, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B13, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Austrey",{"$f":" VLOOKUP(B13, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":59601211},{"$f":"VLOOKUP($B13, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B14, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Avonmouth Max Refill",{"$f":" VLOOKUP(B14, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":661.20547945205476},{"$f":"VLOOKUP($B14, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B15, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Aylesbeare",{"$f":" VLOOKUP(B15, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19128874},{"$f":"VLOOKUP($B15, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B16, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Bacton",{"$f":" VLOOKUP(B16, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2844268},{"$f":"VLOOKUP($B16, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B17, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Bacton (Baird)",{"$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($B17, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B18, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"},"Bacton (BBL)",{"$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($B18, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"}]
[{"$f":"VLOOKUP(B19, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Bacton (Great Yarmouth)",{"$f":" VLOOKUP(B19, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20000000},{"$f":"VLOOKUP($B19, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B20, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"},"Bacton (IUK)",{"$f":" VLOOKUP(B20, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":185430316.28493151},{"$f":"VLOOKUP($B20, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"}]
[{"$f":"VLOOKUP(B21, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Baldersby",{"$f":" VLOOKUP(B21, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1126642},{"$f":"VLOOKUP($B21, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B22, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Balgray",{"$f":" VLOOKUP(B22, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15057981},{"$f":"VLOOKUP($B22, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B23, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Barking (Horndon)",{"$f":" VLOOKUP(B23, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B23, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B24, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Barrow (Bains)",{"$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($B24, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B25, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Barrow (Black Start)",{"$f":" VLOOKUP(B25, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1001369.8630136986},{"$f":"VLOOKUP($B25, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B26, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Barrow (Gateway)",{"$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($B26, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B27, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Barton Stacey Max Refill (Humbly Grove)",{"$f":" VLOOKUP(B27, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10181399.89041096},{"$f":"VLOOKUP($B27, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B28, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Bathgate",{"$f":" VLOOKUP(B28, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21081766},{"$f":"VLOOKUP($B28, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B29, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Billingham ICI (Terra Billingham)",{"$f":" VLOOKUP(B29, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":33644543},{"$f":"VLOOKUP($B29, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B30, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Bishop Auckland",{"$f":" VLOOKUP(B30, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56287977},{"$f":"VLOOKUP($B30, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B31, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Bishop Auckland (test facility)",{"$f":" VLOOKUP(B31, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":781914.3561643837},{"$f":"VLOOKUP($B31, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B32, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Blaby",{"$f":" VLOOKUP(B32, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9867513},{"$f":"VLOOKUP($B32, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B33, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Blackness (BP Grangemouth)",{"$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($B33, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B34, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Blackrod",{"$f":" VLOOKUP(B34, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":123939267},{"$f":"VLOOKUP($B34, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B35, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Blyborough",{"$f":" VLOOKUP(B35, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":55825856},{"$f":"VLOOKUP($B35, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B36, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Blyborough (Brigg)",{"$f":" VLOOKUP(B36, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1600000},{"$f":"VLOOKUP($B36, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B37, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Blyborough (Cottam)",{"$f":" VLOOKUP(B37, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12767838.630136991},{"$f":"VLOOKUP($B37, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B38, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Braishfield A",{"$f":" VLOOKUP(B38, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":84161130},{"$f":"VLOOKUP($B38, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B39, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Braishfield B",{"$f":" VLOOKUP(B39, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":64947171},{"$f":"VLOOKUP($B39, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B40, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Brine Field (Teesside) Power Station",{"$f":" VLOOKUP(B40, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50816.986301369856},{"$f":"VLOOKUP($B40, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B41, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Brisley",{"$f":" VLOOKUP(B41, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2077837},{"$f":"VLOOKUP($B41, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B42, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Broxburn",{"$f":" VLOOKUP(B42, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":56250554},{"$f":"VLOOKUP($B42, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B43, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Burley Bank",{"$f":" VLOOKUP(B43, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13868151},{"$f":"VLOOKUP($B43, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B44, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Burnhervie",{"$f":" VLOOKUP(B44, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":22372861},{"$f":"VLOOKUP($B44, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B45, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Burton Point (Connahs Quay)",{"$f":" VLOOKUP(B45, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12329187.432240436},{"$f":"VLOOKUP($B45, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B46, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Caldecott",{"$f":" VLOOKUP(B46, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8977861},{"$f":"VLOOKUP($B46, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B47, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Caldecott (Corby Power Station)",{"$f":" VLOOKUP(B47, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":663937.09589041106},{"$f":"VLOOKUP($B47, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B48, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Cambridge",{"$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($B48, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B49, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Careston",{"$f":" VLOOKUP(B49, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4112924},{"$f":"VLOOKUP($B49, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B50, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Carrington (Partington) Power Station",{"$f":" VLOOKUP(B50, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26438120.575342476},{"$f":"VLOOKUP($B50, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B51, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Caythorpe",{"$f":" VLOOKUP(B51, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B51, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B52, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Centrax Industrial",{"$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($B52, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B53, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Cirencester",{"$f":" VLOOKUP(B53, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7417140},{"$f":"VLOOKUP($B53, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B54, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Cockenzie Power Station",{"$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($B54, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B55, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Coffinswell",{"$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($B55, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B56, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Coldstream",{"$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($B56, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B57, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Corbridge",{"$f":" VLOOKUP(B57, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":57846},{"$f":"VLOOKUP($B57, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B58, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Coryton 2 (Thames Haven) Power Station",{"$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($B58, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B59, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Cowpen Bewley",{"$f":" VLOOKUP(B59, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":38498554},{"$f":"VLOOKUP($B59, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B60, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Crawley Down",{"$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($B60, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B61, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Deborah Storage (Bacton)",{"$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($B61, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B62, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Deeside",{"$f":" VLOOKUP(B62, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4448282.1643835614},{"$f":"VLOOKUP($B62, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B63, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Didcot",{"$f":" VLOOKUP(B63, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":33674184.273972601},{"$f":"VLOOKUP($B63, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B64, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Dowlais",{"$f":" VLOOKUP(B64, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":91369207},{"$f":"VLOOKUP($B64, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B65, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Drakelow Power Station",{"$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($B65, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B66, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Drointon",{"$f":" VLOOKUP(B66, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":54670979},{"$f":"VLOOKUP($B66, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B67, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Drum",{"$f":" VLOOKUP(B67, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":66956781},{"$f":"VLOOKUP($B67, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B68, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Dyffryn Clydach",{"$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($B68, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B69, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Dynevor Max Refill",{"$f":" VLOOKUP(B69, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23931},{"$f":"VLOOKUP($B69, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B70, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Eastoft (Keadby Blackstart)",{"$f":" VLOOKUP(B70, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1457215},{"$f":"VLOOKUP($B70, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B71, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Eastoft (Keadby)",{"$f":" VLOOKUP(B71, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16099880.27397261},{"$f":"VLOOKUP($B71, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B72, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Easton Grey",{"$f":" VLOOKUP(B72, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":27391725},{"$f":"VLOOKUP($B72, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B73, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ecclestone",{"$f":" VLOOKUP(B73, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16370887},{"$f":"VLOOKUP($B73, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B74, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Elton",{"$f":" VLOOKUP(B74, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":52818145},{"$f":"VLOOKUP($B74, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B75, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Enron Billingham",{"$f":" VLOOKUP(B75, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B75, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B76, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Epping Green (Enfield Energy, aka Brimsdown)",{"$f":" VLOOKUP(B76, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9323287.6712328773},{"$f":"VLOOKUP($B76, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B77, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Evesham",{"$f":" VLOOKUP(B77, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6441859},{"$f":"VLOOKUP($B77, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B78, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Farningham",{"$f":" VLOOKUP(B78, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":89921069},{"$f":"VLOOKUP($B78, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B79, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Farningham B",{"$f":" VLOOKUP(B79, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":94634400},{"$f":"VLOOKUP($B79, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B80, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Ferny Knoll (AM Paper)",{"$f":" VLOOKUP(B80, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B80, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B81, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Fiddington",{"$f":" VLOOKUP(B81, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21293234},{"$f":"VLOOKUP($B81, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B82, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ganstead",{"$f":" VLOOKUP(B82, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":16610330},{"$f":"VLOOKUP($B82, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B83, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Garton Max Refill (Aldbrough)",{"$f":" VLOOKUP(B83, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":325510000},{"$f":"VLOOKUP($B83, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B84, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Gilwern",{"$f":" VLOOKUP(B84, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":75404154},{"$f":"VLOOKUP($B84, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B85, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Glenmavis",{"$f":" VLOOKUP(B85, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":128262344},{"$f":"VLOOKUP($B85, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B86, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Glenmavis Max Refill",{"$f":" VLOOKUP(B86, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":128720},{"$f":"VLOOKUP($B86, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B87, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Goole (Guardian Glass)",{"$f":" VLOOKUP(B87, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1700000},{"$f":"VLOOKUP($B87, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B88, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Gosberton",{"$f":" VLOOKUP(B88, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12321120},{"$f":"VLOOKUP($B88, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B89, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Gowkhall (Longannet)",{"$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($B89, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B90, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Grain Power Station",{"$f":" VLOOKUP(B90, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48815174.448087424},{"$f":"VLOOKUP($B90, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B91, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Great Wilbraham",{"$f":" VLOOKUP(B91, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23677521},{"$f":"VLOOKUP($B91, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B92, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Guyzance",{"$f":" VLOOKUP(B92, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1806988},{"$f":"VLOOKUP($B92, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B93, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Hardwick",{"$f":" VLOOKUP(B93, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":103540577},{"$f":"VLOOKUP($B93, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B94, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Harwarden (Shotton, aka Shotton Paper)",{"$f":" VLOOKUP(B94, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B94, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B95, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Hatfield Moor Max Refill",{"$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($B95, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B96, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Hatfield Power Station",{"$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($B96, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B97, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Hill Top Farm (Hole House Farm)",{"$f":" VLOOKUP(B97, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4588175.3424657527},{"$f":"VLOOKUP($B97, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B98, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Hole House Max Refill",{"$f":" VLOOKUP(B98, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":684999.23287671246},{"$f":"VLOOKUP($B98, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B99, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Holford",{"$f":" VLOOKUP(B99, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41731254.821917832},{"$f":"VLOOKUP($B99, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B100, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Hollingsgreen (Hays Chemicals)",{"$f":" VLOOKUP(B100, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":555000},{"$f":"VLOOKUP($B100, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B101, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Holmes Chapel",{"$f":" VLOOKUP(B101, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":21678773},{"$f":"VLOOKUP($B101, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B102, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Horndon",{"$f":" VLOOKUP(B102, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":33307669},{"$f":"VLOOKUP($B102, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B103, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Hornsea Max Refill",{"$f":" VLOOKUP(B103, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40337921.032876715},{"$f":"VLOOKUP($B103, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B104, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Humbleton",{"$f":" VLOOKUP(B104, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":148471},{"$f":"VLOOKUP($B104, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B105, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Hume",{"$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($B105, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B106, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ilchester",{"$f":" VLOOKUP(B106, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":31408565},{"$f":"VLOOKUP($B106, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B107, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ipsden",{"$f":" VLOOKUP(B107, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":5760836.0356164379},{"$f":"VLOOKUP($B107, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B108, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ipsden 2",{"$f":" VLOOKUP(B108, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7429155.3452054793},{"$f":"VLOOKUP($B108, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B109, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Keld",{"$f":" VLOOKUP(B109, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1424555},{"$f":"VLOOKUP($B109, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B110, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Kenn",{"$f":" VLOOKUP(B110, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14000883},{"$f":"VLOOKUP($B110, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B111, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Kinknockie",{"$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($B111, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B112, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Kirkstead",{"$f":" VLOOKUP(B112, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":858703},{"$f":"VLOOKUP($B112, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B113, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Langage Power Station",{"$f":" VLOOKUP(B113, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":31708219.17808219},{"$f":"VLOOKUP($B113, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B114, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Langholm",{"$f":" VLOOKUP(B114, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":255319},{"$f":"VLOOKUP($B114, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B115, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Lauderhill",{"$f":" VLOOKUP(B115, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B115, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B116, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Leamington",{"$f":" VLOOKUP(B116, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3634748},{"$f":"VLOOKUP($B116, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B117, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Little Burdon",{"$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($B117, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B118, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Littleton Drew",{"$f":" VLOOKUP(B118, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2299463},{"$f":"VLOOKUP($B118, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B119, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Lockerbie",{"$f":" VLOOKUP(B119, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":7131838},{"$f":"VLOOKUP($B119, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B120, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Lower Quinton",{"$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($B120, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B121, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Lupton",{"$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($B121, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B122, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Luxborough Lane",{"$f":" VLOOKUP(B122, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":76147689},{"$f":"VLOOKUP($B122, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B123, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Lyneham (Choakford)",{"$f":" VLOOKUP(B123, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40420636},{"$f":"VLOOKUP($B123, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B124, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Maelor",{"$f":" VLOOKUP(B124, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":49258990},{"$f":"VLOOKUP($B124, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B125, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Malpas",{"$f":" VLOOKUP(B125, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":685222},{"$f":"VLOOKUP($B125, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B126, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Mappowder",{"$f":" VLOOKUP(B126, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23569309.043835618},{"$f":"VLOOKUP($B126, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B127, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Marchwood Power Station",{"$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($B127, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B128, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Market Harborough",{"$f":" VLOOKUP(B128, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6965982},{"$f":"VLOOKUP($B128, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B129, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Matching Green",{"$f":" VLOOKUP(B129, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50470504},{"$f":"VLOOKUP($B129, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B130, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":" VLOOKUP(B130, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":32771084},{"$f":"VLOOKUP($B130, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B131, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Melkinthorpe",{"$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($B131, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B132, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Mickle Trafford",{"$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($B132, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B133, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":" VLOOKUP(B133, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":95336184},{"$f":"VLOOKUP($B133, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B134, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Milwich",{"$f":" VLOOKUP(B134, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18949988},{"$f":"VLOOKUP($B134, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B135, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"},"Moffat (Irish Interconnector)",{"$f":" VLOOKUP(B135, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":212920231.01917809},{"$f":"VLOOKUP($B135, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INTERCONNECTOR"}]
[{"$f":"VLOOKUP(B136, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Netherhowcleugh",{"$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($B136, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B137, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Pannal",{"$f":" VLOOKUP(B137, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":120179959},{"$f":"VLOOKUP($B137, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B138, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Partington",{"$f":" VLOOKUP(B138, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":43675148},{"$f":"VLOOKUP($B138, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B139, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Partington Max Refill",{"$f":" VLOOKUP(B139, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B139, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B140, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Paull",{"$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($B140, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B141, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Pembroke Power Station",{"$f":" VLOOKUP(B141, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":121200000},{"$f":"VLOOKUP($B141, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B142, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Peterborough (Peterborough Power Station)",{"$f":" VLOOKUP(B142, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2800000},{"$f":"VLOOKUP($B142, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B143, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Peterborough Eye (Tee)",{"$f":" VLOOKUP(B143, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20325523},{"$f":"VLOOKUP($B143, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B144, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Peters Green",{"$f":" VLOOKUP(B144, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":111963144},{"$f":"VLOOKUP($B144, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B145, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Peters Green South Mimms",{"$f":" VLOOKUP(B145, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":164876045},{"$f":"VLOOKUP($B145, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B146, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Phillips Petroleum, Teesside",{"$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($B146, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B147, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Pickering",{"$f":" VLOOKUP(B147, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8332710},{"$f":"VLOOKUP($B147, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B148, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Pickmere (Winnington Power, aka Brunner Mond)",{"$f":" VLOOKUP(B148, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8000000},{"$f":"VLOOKUP($B148, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B149, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Pitcairngreen",{"$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($B149, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B150, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Pucklechurch",{"$f":" VLOOKUP(B150, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23885892},{"$f":"VLOOKUP($B150, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B151, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Rawcliffe",{"$f":" VLOOKUP(B151, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3229202},{"$f":"VLOOKUP($B151, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B152, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Rollswood Kintore",{"$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($B152, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B153, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Roosecote Power Station (Barrow)",{"$f":" VLOOKUP(B153, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B153, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B154, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Rosehill (Saltend Power Station)",{"$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($B154, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B155, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ross (SW)",{"$f":" VLOOKUP(B155, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":4023357},{"$f":"VLOOKUP($B155, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B156, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Ross (WM)",{"$f":" VLOOKUP(B156, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9937704},{"$f":"VLOOKUP($B156, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B157, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Roudham Heath",{"$f":" VLOOKUP(B157, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20129094},{"$f":"VLOOKUP($B157, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B158, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Royston",{"$f":" VLOOKUP(B158, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2367780},{"$f":"VLOOKUP($B158, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B159, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Rugby",{"$f":" VLOOKUP(B159, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":60380901},{"$f":"VLOOKUP($B159, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B160, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Ryehouse",{"$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($B160, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B161, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Saddle Bow (Kings Lynn)",{"$f":" VLOOKUP(B161, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":14500000},{"$f":"VLOOKUP($B161, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B162, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Saltend BPHP (BP Saltend HP)",{"$f":" VLOOKUP(B162, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":9055895},{"$f":"VLOOKUP($B162, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B163, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Saltfleetby Storage (Theddlethorpe)",{"$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($B163, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B164, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Saltwick Pressure Controlled",{"$f":" VLOOKUP(B164, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B164, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B165, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Saltwick Volumetric Controlled",{"$f":" VLOOKUP(B165, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":40011158},{"$f":"VLOOKUP($B165, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B166, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Samlesbury",{"$f":" VLOOKUP(B166, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":99858652},{"$f":"VLOOKUP($B166, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B167, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":" VLOOKUP(B167, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3433103},{"$f":"VLOOKUP($B167, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B168, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Seabank (DN)",{"$f":" VLOOKUP(B168, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":50365514},{"$f":"VLOOKUP($B168, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B169, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Seabank (Seabank Power Station phase II)",{"$f":" VLOOKUP(B169, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18316938},{"$f":"VLOOKUP($B169, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B170, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Seal Sands TGPP",{"$f":" VLOOKUP(B170, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":46487.952442622955},{"$f":"VLOOKUP($B170, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B171, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Sellafield Power Station",{"$f":" VLOOKUP(B171, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":12349999},{"$f":"VLOOKUP($B171, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B172, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Shellstar (aka Kemira, not Kemira CHP)",{"$f":" VLOOKUP(B172, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":11732444},{"$f":"VLOOKUP($B172, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B173, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Shorne",{"$f":" VLOOKUP(B173, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":19826107},{"$f":"VLOOKUP($B173, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B174, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Shotwick (Bridgewater Paper)",{"$f":" VLOOKUP(B174, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":310479.45205479453},{"$f":"VLOOKUP($B174, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B175, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Shustoke",{"$f":" VLOOKUP(B175, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":100000},{"$f":"VLOOKUP($B175, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B176, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Silk Willoughby",{"$f":" VLOOKUP(B176, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":2203090},{"$f":"VLOOKUP($B176, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B177, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Soutra",{"$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($B177, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B178, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Spalding 2 (South Holland) Power Station",{"$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($B178, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B179, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"St Fergus",{"$f":" VLOOKUP(B179, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1267112},{"$f":"VLOOKUP($B179, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B180, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"St. Fergus (Peterhead)",{"$f":" VLOOKUP(B180, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":73267750},{"$f":"VLOOKUP($B180, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B181, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"St. Fergus (Shell Blackstart)",{"$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($B181, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B182, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"St. Neots (Little Barford)",{"$f":" VLOOKUP(B182, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26775065.041095894},{"$f":"VLOOKUP($B182, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B183, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Stallingborough",{"$f":" VLOOKUP(B183, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":52700000},{"$f":"VLOOKUP($B183, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B184, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Stanford Le Hope (Coryton)",{"$f":" VLOOKUP(B184, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":8267935.7260273984},{"$f":"VLOOKUP($B184, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B185, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Staythorpe",{"$f":" VLOOKUP(B185, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":41505935.342465766},{"$f":"VLOOKUP($B185, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B186, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Stranraer",{"$f":" VLOOKUP(B186, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":886809},{"$f":"VLOOKUP($B186, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B187, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Stratford-upon-Avon",{"$f":" VLOOKUP(B187, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3735040},{"$f":"VLOOKUP($B187, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B188, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"},"Stublach (Cheshire)",{"$f":" VLOOKUP(B188, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":30343940},{"$f":"VLOOKUP($B188, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"STORAGE SITE"}]
[{"$f":"VLOOKUP(B189, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Sutton Bridge",{"$f":" VLOOKUP(B189, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":1079269},{"$f":"VLOOKUP($B189, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B190, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Sutton Bridge Power Station",{"$f":" VLOOKUP(B190, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":42637000},{"$f":"VLOOKUP($B190, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B191, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Tatsfield",{"$f":" VLOOKUP(B191, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":213058400},{"$f":"VLOOKUP($B191, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B192, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Teesside (BASF, aka BASF Teesside)",{"$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($B192, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B193, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Teesside Hydrogen",{"$f":" VLOOKUP(B193, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":13276800},{"$f":"VLOOKUP($B193, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B194, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":" VLOOKUP(B194, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0},{"$f":"VLOOKUP($B194, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B195, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Thornton Curtis (DN)",{"$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($B195, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B196, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Thornton Curtis (Humber Refinery, aka Immingham)",{"$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($B196, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B197, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Thornton Curtis (Killingholme)",{"$f":" VLOOKUP(B197, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":48268493.15068493},{"$f":"VLOOKUP($B197, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B198, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Thrintoft",{"$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($B198, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B199, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Tilbury Power Station",{"$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($B199, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B200, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Tonna (Baglan Bay)",{"$f":" VLOOKUP(B200, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":26750000},{"$f":"VLOOKUP($B200, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B201, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Towlaw",{"$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($B201, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B202, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Towton",{"$f":" VLOOKUP(B202, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":59564671},{"$f":"VLOOKUP($B202, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B203, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Trafford Power Station",{"$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($B203, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B204, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Tur Langton",{"$f":" VLOOKUP(B204, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":69970779},{"$f":"VLOOKUP($B204, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B205, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Upper Neeston (Milford Haven Refinery)",{"$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($B205, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B206, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Walesby",{"$f":" VLOOKUP(B206, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":652640},{"$f":"VLOOKUP($B206, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B207, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Warburton",{"$f":" VLOOKUP(B207, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":96138093},{"$f":"VLOOKUP($B207, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B208, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"West Burton Power Station",{"$f":" VLOOKUP(B208, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":37864775.917808212},{"$f":"VLOOKUP($B208, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B209, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"West Winch",{"$f":" VLOOKUP(B209, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":10086940},{"$f":"VLOOKUP($B209, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B210, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Weston Point",{"$f":" VLOOKUP(B210, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6156504},{"$f":"VLOOKUP($B210, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B211, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":" VLOOKUP(B211, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":690135.79617486347},{"$f":"VLOOKUP($B211, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[{"$f":"VLOOKUP(B212, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Weston Point (Rocksavage)",{"$f":" VLOOKUP(B212, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":18770159.379781418},{"$f":"VLOOKUP($B212, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B213, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Wetheral",{"$f":" VLOOKUP(B213, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":15724001},{"$f":"VLOOKUP($B213, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B214, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Whitwell",{"$f":" VLOOKUP(B214, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":106647786},{"$f":"VLOOKUP($B214, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B215, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Willington Power Station",{"$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($B215, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B216, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Winkfield (NT)",{"$f":" VLOOKUP(B216, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":100000},{"$f":"VLOOKUP($B216, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B217, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Winkfield (SE)",{"$f":" VLOOKUP(B217, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":44856640},{"$f":"VLOOKUP($B217, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B218, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Winkfield (SO)",{"$f":" VLOOKUP(B218, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":36499431},{"$f":"VLOOKUP($B218, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B219, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Wragg Marsh (Spalding)",{"$f":" VLOOKUP(B219, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":23353607.561643843},{"$f":"VLOOKUP($B219, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B220, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"},"Wyre Power Station",{"$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($B220, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"POWER STATION"}]
[{"$f":"VLOOKUP(B221, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"},"Yelverton",{"$f":" VLOOKUP(B221, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":72938900},{"$f":"VLOOKUP($B221, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"DNO"}]
[{"$f":"VLOOKUP(B222, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"},"Zeneca (ICI Avecia, aka 'Zenica')",{"$f":" VLOOKUP(B222, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":188701.45095081968},{"$f":"VLOOKUP($B222, 'Exit Prices'!$A$3:$B$222, 2, 0)","v":"INDUSTRIAL"}]
[null,"Air_Products (Teesside)",{"$f":" VLOOKUP(B223, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Fordoun CNG Station",{"$f":" VLOOKUP(B224, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":400000}]
[null,"Palm_Paper",{"$f":" VLOOKUP(B225, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":3835258.1024590163}]
[null,"St_Fergus_Segal",{"$f":" VLOOKUP(B226, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Kinneil CHP",{"$f":" VLOOKUP(B227, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Knottingley PS",{"$f":" VLOOKUP(B228, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Eggborough_PS",{"$f":" VLOOKUP(B229, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"KEADBY_2 PS",{"$f":" VLOOKUP(B230, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":20051538.126027398}]
[null,"Hirwaun Power Station",{"$f":" VLOOKUP(B231, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":28380000}]
[null,"Ferrybridge D Power Station",{"$f":" VLOOKUP(B232, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Rough Max Refill",{"$f":" VLOOKUP(B233, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":6566818.7123287674}]
[null,"Drax",{"$f":" VLOOKUP(B234, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\" $A:$F\"),MATCH($C$1, INDIRECT(\"'\"&'Drop Down Inputs'!$B$10&\"'!\"&\"$A$1:$F$1\"),0), FALSE)","v":0}]
[null,"Total Capacity (kWh/d)",{"$f":"SUM(C3:C234)","v":6338310337.3840532}]

{"sheet":"Cost Allocation Assessment 0678","index":38,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[2,0,2,1],[2,3,2,4],[2,6,2,7]]}
["This Sheet provides an illustration of the Cost Allocation Assessment based on the calculation in Article 5 of the EU Tariff Code. It is provided here for the calculation for UNC Modification 0678B using the data linked in this model. "]
["Assumed Split of revenue recovery - based on weighted adjustments due to the Optional Charge, does not represent the actual split of Optional Charge adjustment between IP and Non-IP"]
["Exit",null,null,"Entry",null,null,"Combined Entry & Exit Approach using combined drivers"]
["Capacity Cost Driver","Sum Capacity",null,"Capacity Cost Driver","Sum Capacity",null,"Capacity Cost Driver","Sum Capacity"]
["IP (GWh/d)",{"$f":"SUMIF('Exit Prices'!B:B, \"Interconnector\", 'Exit Prices'!C:C)/1000000","v":398.35054730410963},null,"IP (GWh/d)",{"$f":"SUMIF('Entry Prices'!$B:$B, \"Interconnection Point\", 'Entry Prices'!$D:$D)/1000000","v":153.34016538761969},null,"IP (GWh/d)",{"$f":"B5+E5","v":551.69071269172935}]
["Non-IP (GWh/d)",{"$f":"SUMIF('Exit Prices'!B:B, \"<>Interconnector\", 'Exit Prices'!C:C)/1000000","v":5939.9597900799436},null,"Non-IP (GWh/d)",{"$f":"SUMIF('Entry Prices'!$B:$B, \"<>Interconnection Point\", 'Entry Prices'!$D:$D)/1000000","v":1848.6012488760521},null,"Non-IP (GWh/d)",{"$f":"B6+E6","v":7788.5610389559952}]
["Revenue from IP (£m)",{"$f":"('Exit Prices Summary'!P40+('Exit Prices Summary'!P42*('Exit Prices Summary'!P40/SUM('Exit Prices Summary'!P38,'Exit Prices Summary'!P40:P41))))/1000000","v":13.991168593275868},null,"Revenue from IP (£m)",{"$f":"('Entry Prices Summary'!Q16+('Entry Prices Summary'!Q22*('Entry Prices Summary'!Q16/SUM('Entry Prices Summary'!Q16:Q20))))/1000000","v":10.939580823724652},null,"Revenue from IP (£m)",{"$f":"B7+E7","v":24.93074941700052}]
["Revenue from Non-IP (£m)",{"$f":"('Exit Prices Summary'!P43)/1000000-'Cost Allocation Assessment 0678'!B7","v":279.48126616159419},null,"Revenue from Non-IP (£m)",{"$f":"('Entry Prices Summary'!Q23-'Entry Prices Summary'!Q21)/1000000-E7","v":204.27800354943875},null,"Revenue from Non-IP (£m)",{"$f":"B8+E8","v":483.75926971103297}]
[]
["Ratio IP (cross cap)",{"$f":"B7/B5","v":3.5122754789626787E-2},null,"Ratio IP (cross cap)",{"$f":"E7/E5","v":7.1341913555858782E-2},null,"Ratio IP (cross cap)",{"$f":"H7/H5","v":4.5189721058311857E-2}]
["Ratio Non-IP (intra cap)",{"$f":"B8/B6","v":4.705103671380792E-2},null,"Ratio Non-IP (intra cap)",{"$f":"E8/E6","v":0.1105040925800735},null,"Ratio Non-IP (intra cap)",{"$f":"H8/H6","v":6.2111507798605851E-2}]
[]
["intra cap - cross cap",{"$f":"B11-B10","v":1.1928281924181133E-2},null,"intra cap - cross cap",{"$f":"E11-E10","v":3.9162179024214719E-2},null,"intra cap - cross cap",{"$f":"H11-H10","v":1.6921786740293994E-2}]
["2 x |intra cap - cross cap|",{"$f":"2*ABS(B13)","v":2.3856563848362267E-2},null,"2 x |intra cap - cross cap|",{"$f":"2*ABS(E13)","v":7.8324358048429438E-2},null,"2 x |intra cap - cross cap|",{"$f":"2*ABS(H13)","v":3.3843573480587988E-2}]
["intra cap + cross cap",{"$f":"B10+B11","v":8.2173791503434707E-2},null,"intra cap + cross cap",{"$f":"E10+E11","v":0.18184600613593227},null,"intra cap + cross cap",{"$f":"H10+H11","v":0.1073012288569177}]
[]
["Exit Capacity Cost Allocation Comparison Index (%)",{"$f":"(B14/B15)*100","v":29.031840215581518},null,"Entry Capacity Cost Allocation Comparison Index (%)",{"$f":"(E14/E15)*100","v":43.071805486825461},null,"Combined Capacity Cost Allocation Comparison Index (%)",{"$f":"(H14/H15)*100","v":31.54071378410509}]
[]
["Commodity Cost Driver","Flows",null,"Commodity Cost Driver","Flows",null,"Commodity Cost Driver","Flows"]
["IP (GWh)",{"$f":"IFERROR((VLOOKUP('User Inputs'!$C$7,#REF!, 5, 0)-VLOOKUP('User Inputs'!$C$7,#REF!, 2, 0))/1000000, 0)","v":0},null,"IP (GWh)",{"$f":"IFERROR((VLOOKUP('User Inputs'!$C$7,#REF!, 5, 0)-VLOOKUP('User Inputs'!$C$7,#REF!, 2, 0))/1000000, 0)","v":0},null,"IP (GWh)",{"$f":"B20+E20","v":0}]
["Non-IP (GWh)",{"$f":"IFERROR(VLOOKUP('User Inputs'!$C$7,#REF!, 4, 0)/1000000, 0)","v":0},null,"Non-IP (GWh)",{"$f":"IFERROR(VLOOKUP('User Inputs'!$C$7,#REF!, 4, 0)/1000000, 0)","v":0},null,"Non-IP (GWh)",{"$f":"B21+E21","v":0}]
["Commodity Revenue from IP (£m)",{"$f":"IFERROR(-((B20/(VLOOKUP('User Inputs'!$C$7,#REF!, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0},null,"Commodity Revenue from IP (£m)",{"$f":"IFERROR(-((E20/(VLOOKUP('User Inputs'!$C$7,#REF!, 3, 0)/1000000))*'User Inputs'!$C$55), 0)","v":0},null,"Commodity Revenue from IP (£m)",{"$f":"B22+E22","v":0}]
["Commodity Revenue from Non-IP (£m)",{"$f":"IFERROR(-((B21/(VLOOKUP('User Inputs'!$C$7,#REF!, 3, 0)/1000000))*'User Inputs'!$D$55), 0)","v":0},null,"Commodity Revenue from Non-IP (£m)",{"$f":"IFERROR(-((E21/(VLOOKUP('User Inputs'!$C$7,#REF!, 3, 0)/1000000))*'User Inputs'!$C$55), 0)","v":0},null,"Commodity Revenue from Non-IP (£m)",{"$f":"B23+E23","v":0}]
[]
["Ratio IP (cross comm)",{"$f":"IFERROR(B22/B20, 0)","v":0},null,"Ratio IP (cross comm)",{"$f":"IFERROR(E22/E20, 0)","v":0},null,"Ratio IP (cross comm)",{"$f":"IFERROR(H22/H20, 0)","v":0}]
["Ratio Non-IP (intra comm)",{"$f":"IFERROR(B23/B21, 0)","v":0},null,"Ratio Non-IP (intra comm)",{"$f":"IFERROR(E23/E21, 0)","v":0},null,"Ratio Non-IP (intra comm)",{"$f":"IFERROR(H23/H21, 0)","v":0}]
[]
["intra comm - cross comm",{"$f":"B26-B25","v":0},null,"intra comm - cross comm",{"$f":"E26-E25","v":0},null,"intra comm - cross comm",{"$f":"H26-H25","v":0}]
["2 x |intra comm - cross comm|",{"$f":"2*ABS(B28)","v":0},null,"2 x |intra comm - cross comm|",{"$f":"2*ABS(E28)","v":0},null,"2 x |intra comm - cross comm|",{"$f":"2*ABS(H28)","v":0}]
["intra comm + cross comm",{"$f":"B25+B26","v":0},null,"intra comm + cross comm",{"$f":"E25+E26","v":0},null,"intra comm + cross comm",{"$f":"H25+H26","v":0}]
[]
["Exit Commodity Cost Allocation Comparison Index (%)",{"$f":"IFERROR((B29/B30)*100, 0)","v":0},null,"Entry Commodity Cost Allocation Comparison Index (%)",{"$f":"IFERROR((E29/E30)*100, 0)","v":0},null,"Combined Commodity Cost Allocation Comparison Index (%)",{"$f":"IFERROR((H29/H30)*100, 0)","v":0}]

{"sheet":"Current Entry Charges","index":39,"n_rows":28,"n_cols":15,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"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","MSEC 2018\nPence per kWh per day","IP Rolling Monthly 2018\nPence per kWh per day","DSEC 2018\nPence per kWh per day","IP Rolling Day Ahead 2018\nPence per kWh per day","QSEC 2019\nPence per kWh per day","IP Annual Yearly 2019\nPence per kWh per day","IP Annual Quarterly 2019\nPence per kWh per day","TO Entry Commodity 01/04/2018","TO Entry Commodity 01/10/2018","TO Entry Commodity 01/04/2019"]
[null,"Avonmouth",1E-4,null,null,1E-4,null,1E-4,null,1E-3,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Bacton IP",null,8.8999999999999999E-3,8.8999999999999999E-3,null,8.8000000000000005E-3,null,5.8999999999999999E-3,null,9.4999999999999998E-3,9.4999999999999998E-3,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Bacton UKCS",8.9999999999999993E-3,null,null,8.8000000000000005E-3,null,5.8999999999999999E-3,null,1.04E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Burton Point",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Barrow",3.7000000000000002E-3,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Barton Stacey",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Canonbie",3.0000000000000001E-3,null,null,1.6999999999999999E-3,null,1.1000000000000001E-3,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Cheshire",1E-4,null,null,1E-4,null,1E-4,null,5.9999999999999995E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Caythorpe",1.1599999999999999E-2,null,null,1.1599999999999999E-2,null,7.7000000000000002E-3,null,1.29E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Dynevor Arms",8.6999999999999994E-3,null,null,9.7999999999999997E-3,null,6.4999999999999997E-3,null,9.5999999999999992E-3,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Easington",1.4200000000000001E-2,null,null,1.5800000000000002E-2,null,1.0500000000000001E-2,null,1.6400000000000001E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Fleetwood",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Glenmavis",1.3299999999999999E-2,null,null,1.18E-2,null,7.9000000000000008E-3,null,1.2500000000000001E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Garton",1.2500000000000001E-2,null,null,1.4E-2,null,9.2999999999999992E-3,null,1.37E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Hole House Farm",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Hatfield Moor (storage)",3.2000000000000002E-3,null,null,3.0000000000000001E-3,null,2E-3,null,3.8E-3,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Hornsea",1.38E-2,null,null,1.24E-2,null,8.3000000000000001E-3,null,1.34E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Isle of Grain",7.1000000000000004E-3,null,null,8.0999999999999996E-3,null,5.4000000000000003E-3,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Milford Haven",2.2599999999999999E-2,null,null,2.2499999999999999E-2,null,1.4999999999999999E-2,null,2.4E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Partington",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"St Fergus",5.1400000000000001E-2,null,null,4.9000000000000002E-2,null,3.27E-2,null,5.3199999999999997E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Teesside",9.2999999999999992E-3,null,null,8.3999999999999995E-3,null,5.5999999999999999E-3,null,9.1000000000000004E-3,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Theddlethorpe",1.26E-2,null,null,1.5599999999999999E-2,null,1.04E-2,null,1.7100000000000001E-2,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Wytch Farm",1E-4,null,null,1E-4,null,1E-4,null,1E-4,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
[null,"Moffat (Irish Interconnector)",null,null,null,null,null,null,null,null,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]
["New Site","Murrow",0,null,null,0,null,0,null,1E-3,null,null,4.3400000000000001E-2,4.3499999999999997E-2,4.58E-2]

{"sheet":"Current Exit Charges","index":40,"n_rows":234,"n_cols":9,"rows_kept":234,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"2018/19\nFinal","2019/20\nIndicative","2020/21\nIndicative","2021/22\nIndicative","TO Exit Commodity 01/04/2018","TO Exit Commodity 01/10/2018","TO Exit Commodity 01/04/2019"]
[null,"Aberdeen",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Abson (Seabank Power Station phase I)",1.32E-2,2.0299999999999999E-2,1.6199999999999999E-2,2.0899999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Alrewas (EM)",1.5800000000000002E-2,2.29E-2,1.89E-2,2.4500000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Alrewas (WM)",1.5800000000000002E-2,2.29E-2,1.89E-2,2.4500000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Apache (Sage Black Start)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Armadale",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Aspley",1.9400000000000001E-2,2.6700000000000002E-2,2.2800000000000001E-2,2.8500000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Asselby",1E-4,6.1000000000000004E-3,1.5E-3,6.4999999999999997E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Audley (NW)",2.1399999999999999E-2,2.8799999999999999E-2,2.5000000000000001E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Audley (WM)",2.1399999999999999E-2,2.8799999999999999E-2,2.5000000000000001E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Austrey",1.4999999999999999E-2,2.2100000000000002E-2,1.7999999999999999E-2,2.2800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Avonmouth Max Refill",1.54E-2,2.2499999999999999E-2,1.8499999999999999E-2,2.3199999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Aylesbeare",2.35E-2,3.09E-2,2.7199999999999998E-2,3.2199999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bacton",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bacton (Baird)",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bacton (BBL)",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bacton (Great Yarmouth)",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bacton (IUK)",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Baldersby",1.1999999999999999E-3,7.7999999999999996E-3,2.0999999999999999E-3,8.5000000000000006E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Balgray",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Barking (Horndon)",7.0000000000000001E-3,1.5100000000000001E-2,1.0800000000000001E-2,1.4800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Barrow (Bains)",6.6E-3,1.3299999999999999E-2,7.7999999999999996E-3,1.43E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Barrow (Black Start)",6.6E-3,1.3299999999999999E-2,7.7999999999999996E-3,1.43E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Barrow (Gateway)",6.6E-3,1.3299999999999999E-2,7.7999999999999996E-3,1.43E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Barton Stacey Max Refill (Humbly Grove)",2.35E-2,3.09E-2,2.7199999999999998E-2,3.3000000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bathgate",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Billingham ICI (Terra Billingham)",1E-4,3.2000000000000002E-3,1E-4,3.5000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bishop Auckland",1E-4,5.4000000000000003E-3,1E-4,5.7999999999999996E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Bishop Auckland (test facility)",1E-4,5.4000000000000003E-3,1E-4,5.7999999999999996E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blaby",1.15E-2,1.8499999999999999E-2,1.43E-2,1.9699999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blackness (BP Grangemouth)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blackrod",1.7899999999999999E-2,2.5100000000000001E-2,0.02,2.69E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blyborough",1.6999999999999999E-3,8.3999999999999995E-3,3.8E-3,8.8999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blyborough (Brigg)",2.8E-3,9.5999999999999992E-3,5.1000000000000004E-3,1.0200000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Blyborough (Cottam)",1.6999999999999999E-3,8.3999999999999995E-3,3.8E-3,8.8999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Braishfield A",2.5399999999999999E-2,3.2899999999999999E-2,2.92E-2,3.5099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Braishfield B",2.5399999999999999E-2,3.2899999999999999E-2,2.92E-2,3.5099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Brine Field (Teesside) Power Station",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Brisley",1E-4,5.4000000000000003E-3,8.0000000000000004E-4,5.7999999999999996E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Broxburn",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Burley Bank",3.7000000000000002E-3,1.04E-2,4.7999999999999996E-3,1.12E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Burnhervie",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Burton Point (Connahs Quay)",2.6700000000000002E-2,3.4200000000000001E-2,3.0599999999999999E-2,3.6600000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Caldecott",8.6E-3,1.5599999999999999E-2,1.1299999999999999E-2,1.66E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Caldecott (Corby Power Station)",8.9999999999999993E-3,1.6E-2,1.17E-2,1.7100000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Cambridge",6.4999999999999997E-3,1.34E-2,8.9999999999999993E-3,1.43E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Careston",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Carrington (Partington) Power Station",2.1399999999999999E-2,2.87E-2,2.3699999999999999E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Caythorpe",1E-4,4.0000000000000001E-3,1E-4,4.3E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Centrax Industrial",2.6499999999999999E-2,3.4000000000000002E-2,3.04E-2,3.56E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Cirencester",1.06E-2,1.7600000000000001E-2,1.3299999999999999E-2,1.7899999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Cockenzie Power Station",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Coffinswell",2.6800000000000001E-2,3.4299999999999997E-2,3.0599999999999999E-2,3.5799999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Coldstream",1E-4,2.9999999999999997E-4,1E-4,2.9999999999999997E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Corbridge",1E-4,6.1000000000000004E-3,2.9999999999999997E-4,6.6E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Coryton 2 (Thames Haven) Power Station",6.7000000000000002E-3,1.4800000000000001E-2,1.04E-2,1.4500000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Cowpen Bewley",1E-4,2.8999999999999998E-3,1E-4,3.2000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Crawley Down",2.3800000000000002E-2,3.1199999999999999E-2,2.75E-2,3.3300000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Deborah Storage (Bacton)",1E-4,1.9E-3,1E-4,2E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Deeside",2.6700000000000002E-2,3.4200000000000001E-2,3.0599999999999999E-2,3.6499999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Didcot",1.89E-2,2.6200000000000001E-2,2.23E-2,2.8000000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Dowlais",1E-4,3.3999999999999998E-3,1E-4,2.8999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Drakelow Power Station",1.52E-2,2.23E-2,1.83E-2,2.3800000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Drointon",1.7100000000000001E-2,2.4299999999999999E-2,2.0400000000000001E-2,2.5999999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Drum",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Dyffryn Clydach",1E-4,5.0000000000000001E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Dynevor Max Refill",1E-4,2.7000000000000001E-3,1E-4,2.0999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Eastoft (Keadby Blackstart)",1.5E-3,8.2000000000000007E-3,3.7000000000000002E-3,8.6999999999999994E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Eastoft (Keadby)",1.5E-3,8.2000000000000007E-3,3.7000000000000002E-3,8.6999999999999994E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Easton Grey",1.12E-2,1.8200000000000001E-2,1.4E-2,1.8700000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ecclestone",2.5399999999999999E-2,3.2899999999999999E-2,2.92E-2,3.5099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Elton",1E-4,4.3E-3,1E-4,4.7000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Enron Billingham",1E-4,3.2000000000000002E-3,1E-4,3.5000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Epping Green (Enfield Energy, aka Brimsdown)",1.15E-2,1.8499999999999999E-2,1.44E-2,1.9800000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Evesham",6.8999999999999999E-3,1.38E-2,9.4999999999999998E-3,1.3899999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Farningham",7.1999999999999998E-3,1.5299999999999999E-2,1.09E-2,1.4999999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Farningham B",7.1999999999999998E-3,1.5299999999999999E-2,1.09E-2,1.4999999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ferny Knoll (AM Paper)",1.8100000000000002E-2,2.53E-2,2.0199999999999999E-2,2.7099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Fiddington",5.4000000000000003E-3,1.2200000000000001E-2,7.7999999999999996E-3,1.23E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Fordoun CNG Station",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ganstead",1E-4,1.5E-3,1E-4,1.6000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Garton Max Refill (Aldbrough)",1E-4,4.0000000000000002E-4,1E-4,4.0000000000000002E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Gilwern",1E-4,4.8999999999999998E-3,2.9999999999999997E-4,4.4000000000000003E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Glenmavis",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Glenmavis Max Refill",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Goole (Guardian Glass)",1E-4,6.7999999999999996E-3,2.2000000000000001E-3,7.1999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Gosberton",3.0000000000000001E-3,9.7000000000000003E-3,5.1999999999999998E-3,1.03E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Gowkhall (Longannet)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Grain Power Station",4.3E-3,1.23E-2,7.9000000000000008E-3,1.18E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Great Wilbraham",5.4000000000000003E-3,1.2200000000000001E-2,7.7999999999999996E-3,1.2999999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Guyzance",1E-4,2.8999999999999998E-3,1E-4,3.2000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hardwick",1.47E-2,2.18E-2,1.77E-2,2.3300000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Harwarden (Shotton, aka Shotton Paper)",2.6599999999999999E-2,3.4099999999999998E-2,3.0499999999999999E-2,3.6400000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hatfield Moor Max Refill",1E-3,7.7000000000000002E-3,3.2000000000000002E-3,7.7999999999999996E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hatfield Power Station",1E-4,6.4000000000000003E-3,1.8E-3,6.7999999999999996E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hill Top Farm (Hole House Farm)",2.2700000000000001E-2,3.0099999999999998E-2,2.63E-2,3.2099999999999997E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hole House Max Refill",2.2700000000000001E-2,3.0099999999999998E-2,2.63E-2,3.2099999999999997E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Holford",2.2100000000000002E-2,2.9499999999999998E-2,2.53E-2,3.1E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hollingsgreen (Hays Chemicals)",2.2800000000000001E-2,3.0200000000000001E-2,2.5999999999999999E-2,3.1800000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Holmes Chapel",2.3E-2,3.04E-2,2.5399999999999999E-2,3.2399999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Horndon",7.0000000000000001E-3,1.5100000000000001E-2,1.0800000000000001E-2,1.4800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hornsea Max Refill",1E-4,2.5999999999999999E-3,1E-4,2.8E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Humbleton",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Hume",1E-4,1.5E-3,1E-4,1.6000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ilchester",1.83E-2,2.5600000000000001E-2,2.1600000000000001E-2,2.6499999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ipsden",1.8599999999999998E-2,2.5899999999999999E-2,2.1899999999999999E-2,2.76E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ipsden 2",1.8599999999999998E-2,2.5899999999999999E-2,2.1899999999999999E-2,2.76E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Keld",7.7000000000000002E-3,1.46E-2,9.1000000000000004E-3,1.5599999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Kenn",2.4799999999999999E-2,3.2300000000000002E-2,2.86E-2,3.3700000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Kinknockie",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Rollswood Kintore",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Kirkstead",4.0000000000000002E-4,7.1000000000000004E-3,2.5000000000000001E-3,7.6E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Langage Power Station",3.0099999999999998E-2,3.7699999999999997E-2,3.4200000000000001E-2,3.95E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Langholm",8.0000000000000004E-4,7.4000000000000003E-3,1.6999999999999999E-3,8.0000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Lauderhill",1E-4,2.8999999999999998E-3,1E-4,3.2000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Leamington",1.01E-2,1.7100000000000001E-2,1.2800000000000001E-2,1.7399999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Little Burdon",1E-4,4.8999999999999998E-3,1E-4,5.3E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Littleton Drew",1.2200000000000001E-2,1.9199999999999998E-2,1.5100000000000001E-2,1.9699999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Lockerbie",1E-4,6.1999999999999998E-3,4.0000000000000002E-4,6.7000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Lower Quinton",8.2000000000000007E-3,1.52E-2,1.09E-2,1.54E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Lupton",1.09E-2,1.78E-2,1.24E-2,1.9099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Luxborough Lane",0.01,1.8200000000000001E-2,1.4E-2,1.8100000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Lyneham (Choakford)",3.0099999999999998E-2,3.7699999999999997E-2,3.4200000000000001E-2,3.95E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Maelor",2.4799999999999999E-2,3.2199999999999999E-2,2.8500000000000001E-2,3.44E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Malpas",2.3800000000000002E-2,3.1199999999999999E-2,2.7400000000000001E-2,3.3300000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Mappowder",2.0899999999999998E-2,2.8199999999999999E-2,2.4299999999999999E-2,2.93E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Marchwood Power Station",2.5700000000000001E-2,3.32E-2,2.9499999999999998E-2,3.5400000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Market Harborough",0.01,1.7000000000000001E-2,1.2699999999999999E-2,1.8100000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Matching Green",1.04E-2,1.7399999999999999E-2,1.3100000000000001E-2,1.8499999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Medway (aka Isle of Grain Power Station, NOT Grain Power)",4.4000000000000003E-3,1.24E-2,8.0000000000000002E-3,1.1900000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Melkinthorpe",6.7999999999999996E-3,1.3599999999999999E-2,8.0999999999999996E-3,1.46E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Mickle Trafford",2.52E-2,3.27E-2,2.9000000000000001E-2,3.49E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",4.3E-3,1.23E-2,7.9000000000000008E-3,1.18E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Milwich",1.7899999999999999E-2,2.52E-2,2.12E-2,2.6800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Moffat (Irish Interconnector)",1E-4,4.7999999999999996E-3,1E-4,5.1999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Netherhowcleugh",1E-4,3.8999999999999998E-3,1E-4,4.1999999999999997E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pannal",4.3E-3,1.0999999999999999E-2,5.3E-3,1.18E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Partington",2.1399999999999999E-2,2.87E-2,2.3699999999999999E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Partington Max Refill",2.1399999999999999E-2,2.87E-2,2.3699999999999999E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Paull",1E-4,8.0000000000000004E-4,1E-4,8.0000000000000004E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pembroke Power Station",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Peterborough (Peterborough Power Station)",4.4999999999999997E-3,1.1299999999999999E-2,6.8999999999999999E-3,1.21E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Peterborough Eye (Tee)",5.3E-3,1.2200000000000001E-2,7.7999999999999996E-3,1.2999999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Peters Green",1.0500000000000001E-2,1.7500000000000002E-2,1.3299999999999999E-2,1.8599999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Peters Green South Mimms",1.0500000000000001E-2,1.7500000000000002E-2,1.3299999999999999E-2,1.8599999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Phillips Petroleum, Teesside",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pickering",8.0000000000000004E-4,7.4999999999999997E-3,2.8999999999999998E-3,7.9000000000000008E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pickmere (Winnington Power, aka Brunner Mond)",2.2100000000000002E-2,2.9399999999999999E-2,2.4400000000000002E-2,3.15E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pitcairngreen",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Pucklechurch",1.32E-2,2.0299999999999999E-2,1.6199999999999999E-2,2.0899999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Rawcliffe",1E-4,6.3E-3,1.6999999999999999E-3,6.7000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Roosecote Power Station (Barrow)",6.6E-3,1.3299999999999999E-2,7.7999999999999996E-3,1.43E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Rosehill (Saltend Power Station)",1E-4,8.0000000000000004E-4,1E-4,8.9999999999999998E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ross (SW)",1.9E-3,8.6E-3,4.1000000000000003E-3,8.3999999999999995E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ross (WM)",1.9E-3,8.6E-3,4.1000000000000003E-3,8.3999999999999995E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Roudham Heath",8.0000000000000004E-4,7.4999999999999997E-3,2.8999999999999998E-3,8.0000000000000002E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Rough Max Refill",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Royston",7.6E-3,1.4500000000000001E-2,1.0200000000000001E-2,1.55E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Rugby",1.14E-2,1.84E-2,1.43E-2,1.89E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Ryehouse",1.21E-2,1.9099999999999999E-2,1.49E-2,2.0400000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Saddle Bow (Kings Lynn)",2E-3,8.8000000000000005E-3,4.3E-3,9.4000000000000004E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Saltend BPHP (BP Saltend HP)",1E-4,1.1000000000000001E-3,1E-4,1.1000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Saltfleetby Storage (Theddlethorpe)",1E-4,2.5999999999999999E-3,1E-4,2.7000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Saltwick Pressure Controlled",1E-4,4.4999999999999997E-3,1E-4,4.8999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Saltwick Volumetric Controlled",1E-4,4.4999999999999997E-3,1E-4,4.8999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Samlesbury",1.6199999999999999E-2,2.3300000000000001E-2,1.8100000000000002E-2,2.5000000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",1.67E-2,2.3800000000000002E-2,1.8599999999999998E-2,2.5499999999999998E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Seabank (DN)",1.55E-2,2.2700000000000001E-2,1.8700000000000001E-2,2.3400000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Seabank (Seabank Power Station phase II)",1.54E-2,2.2499999999999999E-2,1.8499999999999999E-2,2.3300000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Seal Sands TGPP",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Sellafield Power Station",1.15E-2,1.8499999999999999E-2,1.3100000000000001E-2,1.9800000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Shellstar (aka Kemira, not Kemira CHP)",2.5899999999999999E-2,3.3500000000000002E-2,2.98E-2,3.5700000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Shorne",5.8999999999999999E-3,1.4E-2,9.5999999999999992E-3,1.3599999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Shotwick (Bridgewater Paper)",2.63E-2,3.3799999999999997E-2,3.0099999999999998E-2,3.61E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Shustoke",1.6400000000000001E-2,2.3599999999999999E-2,1.9599999999999999E-2,2.4400000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Silk Willoughby",2E-3,8.6999999999999994E-3,4.1000000000000003E-3,9.1999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Soutra",1E-4,3.5999999999999999E-3,1E-4,3.8999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Spalding 2 (South Holland) Power Station",3.3999999999999998E-3,1.01E-2,5.7000000000000002E-3,1.0800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"St Fergus",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"St. Fergus (Peterhead)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"St. Fergus (Shell Blackstart)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"St. Neots (Little Barford)",0.01,1.7000000000000001E-2,1.2800000000000001E-2,1.8200000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Stallingborough",1E-4,3.0999999999999999E-3,1E-4,3.3E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Stanford Le Hope (Coryton)",6.7000000000000002E-3,1.4800000000000001E-2,1.04E-2,1.4500000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Staythorpe",5.1999999999999998E-3,1.2E-2,7.6E-3,1.2800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Stranraer",1E-4,4.7999999999999996E-3,1E-4,5.1999999999999998E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Stratford-upon-Avon",8.3999999999999995E-3,1.54E-2,1.11E-2,1.5599999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Stublach (Cheshire)",2.2100000000000002E-2,2.9499999999999998E-2,2.53E-2,3.1E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Sutton Bridge",3.8999999999999998E-3,1.0699999999999999E-2,6.1999999999999998E-3,1.14E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Sutton Bridge Power Station",3.7000000000000002E-3,1.0500000000000001E-2,6.0000000000000001E-3,1.12E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Tatsfield",9.2999999999999992E-3,1.7399999999999999E-2,1.32E-2,1.7299999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Teesside (BASF, aka BASF Teesside)",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Air_Products (Teesside)",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Teesside Hydrogen",1E-4,2.3999999999999998E-3,1E-4,2.5999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Terra Nitrogen (aka ICI, Terra Severnside)",1.52E-2,2.24E-2,1.83E-2,2.3099999999999999E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Thornton Curtis (DN)",1E-4,2E-3,1E-4,2.0999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Thornton Curtis (Humber Refinery, aka Immingham)",1E-4,2E-3,1E-4,2.0999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Thornton Curtis (Killingholme)",1E-4,2E-3,1E-4,2.0999999999999999E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Thrintoft",4.0000000000000002E-4,7.0000000000000001E-3,1.2999999999999999E-3,7.4999999999999997E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Tilbury Power Station",6.1999999999999998E-3,1.43E-2,0.01,1.4E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Tonna (Baglan Bay)",1E-4,5.0000000000000001E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Trafford Power Station",2.1399999999999999E-2,2.87E-2,2.3699999999999999E-2,3.0700000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Towlaw",1.2999999999999999E-3,7.9000000000000008E-3,2.2000000000000001E-3,8.5000000000000006E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Towton",2.0999999999999999E-3,8.8999999999999999E-3,4.3E-3,9.4000000000000004E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Tur Langton",1.0200000000000001E-2,1.72E-2,1.29E-2,1.83E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Upper Neeston (Milford Haven Refinery)",1E-4,1E-4,1E-4,1E-4,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Walesby",1E-4,4.1000000000000003E-3,1E-4,4.3E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Warburton",2.1100000000000001E-2,2.8400000000000002E-2,2.3400000000000001E-2,3.04E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"West Burton Power Station",1.6999999999999999E-3,8.3999999999999995E-3,3.8999999999999998E-3,8.9999999999999993E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"West Winch",1.6999999999999999E-3,8.3999999999999995E-3,3.8999999999999998E-3,8.9999999999999993E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Weston Point",2.64E-2,3.39E-2,3.0300000000000001E-2,3.6200000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Weston Point (Castner Kelner, aka ICI Runcorn)",2.64E-2,3.39E-2,3.0300000000000001E-2,3.6200000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Weston Point (Rocksavage)",2.64E-2,3.39E-2,3.0300000000000001E-2,3.6200000000000003E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Wetheral",3.8E-3,1.04E-2,4.7999999999999996E-3,1.12E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Whitwell",0.01,1.6899999999999998E-2,1.2699999999999999E-2,1.8100000000000002E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Willington Power Station",1.7000000000000001E-2,2.4199999999999999E-2,2.0199999999999999E-2,2.58E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Winkfield (NT)",2.1000000000000001E-2,2.8400000000000002E-2,2.4500000000000001E-2,3.0300000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Winkfield (SE)",2.1000000000000001E-2,2.8400000000000002E-2,2.4500000000000001E-2,3.0300000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Winkfield (SO)",2.1000000000000001E-2,2.8400000000000002E-2,2.4500000000000001E-2,3.0300000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Wragg Marsh (Spalding)",3.3999999999999998E-3,1.01E-2,5.7000000000000002E-3,1.0800000000000001E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Wyre Power Station",1.5299999999999999E-2,2.24E-2,1.72E-2,2.4E-2,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Yelverton",1E-4,4.7999999999999996E-3,1E-4,5.1000000000000004E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
[null,"Zeneca (ICI Avecia, aka 'Zenica')",1E-4,3.2000000000000002E-3,1E-4,3.5000000000000001E-3,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Palm_Paper",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","St_Fergus_Segal",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Kinneil CHP",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Knottingley PS",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Eggborough_PS",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","KEADBY_2 PS",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Hirwaun Power Station",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Ferrybridge D Power Station",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]
["New Site","Drax",0,0,0,0,2.0199999999999999E-2,2.1700000000000001E-2,2.3599999999999999E-2]

{"sheet":"Entry Output Summary","index":41,"n_rows":50,"n_cols":14,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,5,1,7],[1,10,1,13],[34,2,36,3]]}
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'User Inputs'!$C$7","v":"01-Oct-2019 to 30-Sep-2020"}]
["Entry Point","Entry Point Type","QSEC/Quarterly Annual (2018)","Monthly (2018)","Interruptible","Apr-18","Oct-18","Apr-19","Total (using Qtly + October Comm)","Total (using Monthly + October Comm)","Firm Price","Interruptible Price","Revenue Recovery Charge","Combined (Firm+RRC)"]
["Avonmouth","STORAGE SITE",{"$f":"VLOOKUP($A4,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A4,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},{"$f":"C4+G4","v":4.36E-2},{"$f":"D4+I4","v":4.3700000000000003E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Bacton IP","INTERCONNECTION POINT",{"$f":"VLOOKUP($A5,'Current Entry Charges'!$B$3:$O$27,3,FALSE)","v":8.8999999999999999E-3},{"$f":"VLOOKUP($A5,'Current Entry Charges'!$B$3:$O$27,6,FALSE)","v":8.8000000000000005E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},{"$f":"C5+G5","v":5.2399999999999995E-2},{"$f":"D5+I5","v":6.1199999999999997E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.5607390402598511E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.304665136233866E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.4609212802598509E-2}]
["Bacton UKCS","BEACH TERMINAL",{"$f":"VLOOKUP($A6,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":8.9999999999999993E-3},{"$f":"VLOOKUP($A6,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":8.8000000000000005E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.2499999999999998E-2,6.13E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.5607390402598504E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.3046651362338653E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.4609212802598502E-2}]
["Burton Point","ONSHORE FIELD",{"$f":"VLOOKUP($A7,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A7,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.9066688126525301E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.6160019313872768E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.8068510526525302E-2}]
["Barrow","BEACH TERMINAL",{"$f":"VLOOKUP($A8,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":3.7000000000000002E-3},{"$f":"VLOOKUP($A8,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.7199999999999999E-2,4.7300000000000002E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":3.1591124836220813E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.8432012352598731E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":4.0592947236220811E-2}]
["Barton Stacey","STORAGE SITE",{"$f":"VLOOKUP($A9,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A9,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Canonbie","ONSHORE FIELD",{"$f":"VLOOKUP($A10,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":3.0000000000000001E-3},{"$f":"VLOOKUP($A10,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.6999999999999999E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.65E-2,4.82E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Cheshire","STORAGE SITE",{"$f":"VLOOKUP($A11,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A11,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Caythorpe","STORAGE SITE",{"$f":"VLOOKUP($A12,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.1599999999999999E-2},{"$f":"VLOOKUP($A12,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.1599999999999999E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.5099999999999996E-2,6.6699999999999995E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Dynevor Arms","STORAGE SITE",{"$f":"VLOOKUP($A13,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":8.6999999999999994E-3},{"$f":"VLOOKUP($A13,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":9.7999999999999997E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.2199999999999996E-2,6.2E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Easington","BEACH TERMINAL",{"$f":"VLOOKUP($A14,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.4200000000000001E-2},{"$f":"VLOOKUP($A14,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.5800000000000002E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.7700000000000001E-2,7.350000000000001E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.3853517081433576E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.1468165373290219E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.2855339481433578E-2}]
["Fleetwood","STORAGE SITE",{"$f":"VLOOKUP($A15,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A15,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Glenmavis","STORAGE SITE",{"$f":"VLOOKUP($A16,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.3299999999999999E-2},{"$f":"VLOOKUP($A16,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.18E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.6799999999999996E-2,6.8599999999999994E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Garton","STORAGE SITE",{"$f":"VLOOKUP($A17,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.2500000000000001E-2},{"$f":"VLOOKUP($A17,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.4E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.5999999999999994E-2,6.9999999999999993E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Hole House Farm","STORAGE SITE",{"$f":"VLOOKUP($A18,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A18,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Hatfield Moor (onshore)","ONSHORE FIELD",{"$f":"VLOOKUP($A21,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":3.2000000000000002E-3},{"$f":"VLOOKUP($A21,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":3.0000000000000001E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.6699999999999998E-2,4.9700000000000001E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Hornsea","STORAGE SITE",{"$f":"VLOOKUP($A20,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.38E-2},{"$f":"VLOOKUP($A20,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.24E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.7299999999999997E-2,6.9699999999999998E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":1.1803931332754128E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":1.0623538199478715E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":2.0805753732754128E-2}]
["Hatfield Moor (storage)","STORAGE SITE",{"$f":"VLOOKUP($A21,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":3.2000000000000002E-3},{"$f":"VLOOKUP($A21,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":3.0000000000000001E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.6699999999999998E-2,4.9700000000000001E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Isle of Grain","LNG IMPORTATION TERMINAL",{"$f":"VLOOKUP($A22,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":7.1000000000000004E-3},{"$f":"VLOOKUP($A22,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":8.0999999999999996E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.0599999999999999E-2,5.8700000000000002E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":3.040124396577417E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.7361119569196752E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.9403066365774168E-2}]
["Milford Haven","LNG IMPORTATION TERMINAL",{"$f":"VLOOKUP($A23,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":2.2599999999999999E-2},{"$f":"VLOOKUP($A23,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":2.2499999999999999E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},6.6099999999999992E-2,8.8599999999999984E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Partington","STORAGE SITE",{"$f":"VLOOKUP($A24,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A24,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["Moffat (Irish Interconnector)","INTERCONNECTION POINT",{"$f":"VLOOKUP($A25,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":0},{"$f":"VLOOKUP($A25,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":0},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.3499999999999997E-2,4.3499999999999997E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":3.4462750920559226E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":3.1016475828503306E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":4.3464573320559224E-2}]
["Murrow","BIOMETHANE PLANT",0,0,0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},{"$f":"C26+G26","v":4.3499999999999997E-2},{"$f":"D26+I26","v":4.3499999999999997E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":0},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":9.0018223999999997E-3}]
["St Fergus","BEACH TERMINAL",{"$f":"VLOOKUP($A27,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":5.1400000000000001E-2},{"$f":"VLOOKUP($A27,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":4.9000000000000002E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},9.4899999999999998E-2,0.1439,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":5.7820687990095855E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":5.2038619191086273E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":6.682251039009586E-2}]
["Teesside","BEACH TERMINAL",{"$f":"VLOOKUP($A28,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":9.2999999999999992E-3},{"$f":"VLOOKUP($A28,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":8.3999999999999995E-3},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.28E-2,6.1199999999999997E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.8934977107685233E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.6041479396916711E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.7936799507685234E-2}]
["Theddlethorpe","BEACH TERMINAL",{"$f":"VLOOKUP($A29,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1.26E-2},{"$f":"VLOOKUP($A29,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1.5599999999999999E-2},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},5.6099999999999997E-2,7.17E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":2.3190752204173094E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":2.0871676983755784E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":3.2192574604173095E-2}]
["Wytch Farm","ONSHORE FIELD",{"$f":"VLOOKUP($A30,'Current Entry Charges'!$B$3:$O$27,2,FALSE)","v":1E-4},{"$f":"VLOOKUP($A30,'Current Entry Charges'!$B$3:$O$27,5,FALSE)","v":1E-4},0,{"$f":"'Current Entry Charges'!$M$3","v":4.3400000000000001E-2},{"$f":"'Current Entry Charges'!$N$3","v":4.3499999999999997E-2},{"$f":"'Current Entry Charges'!$O$3","v":4.58E-2},4.36E-2,4.3700000000000003E-2,{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,9,FALSE),\"\")","v":4.740392031176334E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,10,FALSE),\"\")","v":4.2663528280587004E-2},{"$f":"IF('User Inputs'!$C$7=$K$2,VLOOKUP(Table24[[#This Row],[Entry Point]],'Entry Prices Summary'!$A$4:$K$30,11,FALSE),\"\")","v":9.0018223999999997E-3},{"$f":"IFERROR(Table24[[#This Row],[Firm Price]]+Table24[[#This Row],[Revenue Recovery Charge]],\"\")","v":5.6405742711763338E-2}]
[]
[]
["Capacity Revenue",{"$f":"\"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for \"&'User Inputs'!C7","v":"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for 01-Oct-2019 to 30-Sep-2020"}]
["STORAGE SITE",{"$f":"'Entry Prices Summary'!Q15","v":2473883.9062111084}]
["INTERCONNECTION POINT",{"$f":"'Entry Prices Summary'!Q16","v":10100002.435901131},"Assumed Split of revenue recovery - based on weighted adjustments to Interconnection Point, Beach Terminal, Onshore Field, LNG and Biomethane plant due to the Optional Charge"]
["BEACH TERMINAL",{"$f":"'Entry Prices Summary'!Q17","v":184762242.48498136}]
["ONSHORE FIELD",{"$f":"'Entry Prices Summary'!Q18","v":1541062.9413187881}]
["LNG IMPORTATION TERMINAL",{"$f":"'Entry Prices Summary'!Q19","v":12983.361584104128}]
["BIOMETHANE PLANT",{"$f":"'Entry Prices Summary'!Q20","v":0}]
["Existing Contracts (all sites)",{"$f":"'Entry Prices Summary'!Q21","v":56648302.876834989}]
["Optional Charge",{"$f":"'Entry Prices Summary'!Q22","v":16327409.243166951}]
[]
["Revenue Recovery",{"$f":"\"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for \"&'User Inputs'!C17","v":"Calculated Entry Capacity Revenue (Based on Booking Scenario)\n(£) for "}]
["STORAGE SITE",{"$f":"IFERROR(VLOOKUP(A44,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":1901029.7512531313}]
["INTERCONNECTION POINT",{"$f":"IFERROR(VLOOKUP(A45,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":5052047.8243178856}]
["BEACH TERMINAL",{"$f":"IFERROR(VLOOKUP(A46,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":58344070.774788119}]
["ONSHORE FIELD",{"$f":"IFERROR(VLOOKUP(A47,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":654815.60328210052}]
["LNG IMPORTATION TERMINAL",{"$f":"IFERROR(VLOOKUP(A48,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":5339.1494061921603}]
["BIOMETHANE PLANT",{"$f":"IFERROR(VLOOKUP(A49,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":0}]
["Existing Contracts (all sites)",{"$f":"IFERROR(VLOOKUP(A50,'Entry Prices Summary'!$P$4:$R$10,3,FALSE),0)","v":0}]

{"sheet":"Exit Output Summary","index":42,"n_rows":277,"n_cols":11,"rows_kept":277,"cut":false,"hidden":false,"merged":[[1,7,1,10],[241,2,243,3]]}
[]
[null,null,null,null,null,null,null,{"$f":"'User Inputs'!$C$7","v":"01-Oct-2019 to 30-Sep-2020"}]
["Exit Points","Exit Point Type","2018/19\nFinal","TO Exit Commodity 01/04/2018","TO Exit Commodity 01/10/2018","TO Exit Commodity 01/04/2019","Total (18/19 final plus October Comm)","Firm Price","Interruptible Price","Revenue Recovery Charge","Combined (Firm+RRC)"]
["Aberdeen",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A4,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.2346538578350002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.0111884720515002E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.4258356078350002E-2}]
["Abson (Seabank Power Station phase I)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A5,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.32E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.49E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5765472214228859E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4188924992805973E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7677289714228859E-2}]
["Alrewas (EM)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A6,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.5800000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7500000000000006E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2113922422811278E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.090253018053015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4025739922811278E-2}]
["Alrewas (WM)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A7,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.5800000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7500000000000006E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2113922422811278E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.090253018053015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4025739922811278E-2}]
["Apache (Sage Black Start)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A8,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.4012495304157413E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1611245773741673E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.5924312804157412E-2}]
["Armadale",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A9,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.8643347217555589E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.6779012495800029E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0555164717555589E-2}]
["Aspley",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A10,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.9400000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.1099999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2674593480113072E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1407134132101766E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4586410980113072E-2}]
["Asselby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A11,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1228262488101022E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0105436239290919E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3140079988101022E-2}]
["Audley (NW)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A12,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.295325515131737E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1657929636185633E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.486507265131737E-2}]
["Audley (WM)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A13,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2953255151317365E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1657929636185629E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4865072651317365E-2}]
["Austrey",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A14,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.4999999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.6699999999999997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2003837596969378E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0803453837272442E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3915655096969378E-2}]
["Avonmouth Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A15,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.54E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7100000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":8.336417407352012E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":7.502775666616811E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.0248234907352011E-2}]
["Aylesbeare",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A16,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.35E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.5200000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9898885524077911E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7908996971670119E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1810703024077911E-2}]
["Bacton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A17,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2591095422784603E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4502912922784602E-2}]
["Bacton (Baird)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A18,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Bacton (BBL)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A19,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Bacton (Great Yarmouth)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A20,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2591095422784603E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4502912922784602E-2}]
["Bacton (IUK)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A21,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2591095422784603E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1331985880506141E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4502912922784602E-2}]
["Baldersby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A22,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.1999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.29E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2538337215151373E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1284503493636236E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4450154715151372E-2}]
["Balgray",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A23,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.1404009926359435E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.9263608933723492E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.3315827426359435E-2}]
["Barking (Horndon)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A24,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.0000000000000001E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.87E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Barrow (Bains)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A25,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8299999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Barrow (Black Start)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A26,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8299999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5303454892861125E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3773109403575012E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7215272392861126E-2}]
["Barrow (Gateway)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A27,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8299999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Barton Stacey Max Refill (Humbly Grove)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A28,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.35E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.5200000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":8.5215759363899066E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":7.6694183427509152E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.0433393436389906E-2}]
["Bathgate",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A29,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.8435269826708598E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.6591742844037739E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0347087326708597E-2}]
["Billingham ICI (Terra Billingham)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A30,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3490412043071352E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2141370838764216E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5402229543071352E-2}]
["Bishop Auckland",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A31,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3407128027462415E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2066415224716173E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5318945527462415E-2}]
["Bishop Auckland (test facility)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A32,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3407128027462415E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2066415224716173E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5318945527462415E-2}]
["Blaby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A33,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.15E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.32E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1851544220196306E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0666389798176676E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3763361720196305E-2}]
["Blackness (BP Grangemouth)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A34,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.8945485368556027E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7050936831700426E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0857302868556027E-2}]
["Blackrod",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A35,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.7899999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.9599999999999996E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5859821922929267E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.427383973063634E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7771639422929267E-2}]
["Blyborough",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A36,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3400000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1170665749881556E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.00535991748934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3082483249881555E-2}]
["Blyborough (Brigg)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A37,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.8E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.4500000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1170665749881559E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0053599174893403E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3082483249881559E-2}]
["Blyborough (Cottam)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A38,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3400000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1170665749881559E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0053599174893403E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3082483249881559E-2}]
["Braishfield A",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A39,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.5399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.7100000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7627715883295259E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5864944294965731E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9539533383295258E-2}]
["Braishfield B",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A40,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.5399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.7100000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7627715883295255E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5864944294965731E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9539533383295254E-2}]
["Brine Field (Teesside) Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A41,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.356211137983367E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5473928879833669E-2}]
["Brisley",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A42,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1860720531707711E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0674648478536939E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.377253803170771E-2}]
["Broxburn",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A43,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9049302941409389E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7144372647268449E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0961120441409388E-2}]
["Burley Bank",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A44,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.7000000000000002E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5399999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2108864199836783E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0897977779853105E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4020681699836782E-2}]
["Burnhervie",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A45,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.2949033201690262E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.0654129881521235E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.4860850701690262E-2}]
["Burton Point (Connahs Quay)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A46,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.6700000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8399999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4886790169527596E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3398111152574837E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6798607669527597E-2}]
["Caldecott",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A47,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.0300000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0949153539890328E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.8542381859012956E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2860971039890328E-2}]
["Caldecott (Corby Power Station)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A48,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.9999999999999993E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.0699999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0949153539890328E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.8542381859012956E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2860971039890328E-2}]
["Cambridge",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A49,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.4999999999999997E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8199999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Careston",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A50,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.222037417675329E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.9998336759077962E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.413219167675329E-2}]
["Carrington (Partington) Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A51,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3610338803979008E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2249304923581108E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5522156303979007E-2}]
["Caythorpe",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A52,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Centrax Industrial",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A53,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.6499999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.82E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.1173404156521514E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.9056063740869364E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.3085221656521514E-2}]
["Cirencester",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A54,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.06E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2300000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4686720305189714E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3218048274670742E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6598537805189714E-2}]
["Cockenzie Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A55,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Coffinswell",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A56,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.6800000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8500000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.1276550581829888E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.9148895523646899E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.3188368081829887E-2}]
["Coldstream",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A57,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.757098959929651E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5813890639366859E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.948280709929651E-2}]
["Corbridge",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A58,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5112973857972252E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3601676472175027E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7024791357972253E-2}]
["Coryton 2 (Thames Haven) Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A59,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.7000000000000002E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8400000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Cowpen Bewley",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A60,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.338226890511828E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2044042014606451E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5294086405118279E-2}]
["Crawley Down",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A61,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.3800000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.5499999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Deborah Storage (Bacton)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A62,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Deeside",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A63,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.6700000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8399999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4887957270692037E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3399161543622832E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6799774770692038E-2}]
["Didcot",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A64,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.89E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.0599999999999997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5668653664338939E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4101788297905045E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7580471164338939E-2}]
["Dowlais",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A65,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5933221053863692E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4339898948477323E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7845038553863692E-2}]
["Drakelow Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A66,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.52E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.6900000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Drointon",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A67,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.7100000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.8800000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2353394304010895E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1118054873609807E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4265211804010894E-2}]
["Drum",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A68,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9483075786179641E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7534768207561679E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1394893286179641E-2}]
["Dyffryn Clydach",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A69,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7037883140153986E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5334094826138588E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8949700640153985E-2}]
["Dynevor Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A70,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":8.0679839947225794E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":7.2611855952503211E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":9.9798014947225788E-3}]
["Eastoft (Keadby Blackstart)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A71,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.5E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3200000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1343152801603956E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0208837521443559E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3254970301603955E-2}]
["Eastoft (Keadby)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A72,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.5E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3200000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1343152801603956E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0208837521443559E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3254970301603955E-2}]
["Easton Grey",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A73,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.12E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2899999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4940043076511445E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3446038768860301E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6851860576511446E-2}]
["Ecclestone",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A74,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.5399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.7100000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4428257205949823E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2985431485354842E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6340074705949822E-2}]
["Elton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A75,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2907630462139892E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1616867415925903E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4819447962139892E-2}]
["Enron Billingham",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A76,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Epping Green (Enfield Energy, aka Brimsdown)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A77,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.15E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.32E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4395152855222587E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2955637569700329E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6306970355222588E-2}]
["Evesham",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A78,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.8999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.86E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.29409886420613E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.164688977785517E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.48528061420613E-2}]
["Farningham",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A79,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.1999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8900000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5743184540260798E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4168866086234719E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7655002040260798E-2}]
["Farningham B",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A80,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.1999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8900000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5743184540260802E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4168866086234721E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7655002040260801E-2}]
["Ferny Knoll (AM Paper)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A81,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.8100000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.9800000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Fiddington",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A82,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":5.4000000000000003E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.7099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3402079417167312E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.206187147545058E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5313896917167311E-2}]
["Ganstead",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A83,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0985728737810953E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.887155864029858E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2897546237810953E-2}]
["Garton Max Refill (Aldbrough)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A84,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":5.5685081541072632E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.0116573386965371E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":7.4803256541072635E-3}]
["Gilwern",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WS)"},{"$f":"VLOOKUP(A85,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5511376623379661E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3960238961041696E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.742319412337966E-2}]
["Glenmavis",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A86,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9089125367071712E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7180212830364541E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1000942867071711E-2}]
["Glenmavis Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A87,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":9.5445626835358576E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":8.5901064151822706E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.1456380183535857E-2}]
["Goole (Guardian Glass)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A88,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1261475175692606E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0135327658123345E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3173292675692606E-2}]
["Gosberton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A89,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.0000000000000001E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.47E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0781018459392014E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.7029166134528118E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2692835959392013E-2}]
["Gowkhall (Longannet)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A90,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9198529016506066E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7278676114855462E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1110346516506066E-2}]
["Grain Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A91,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.3E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.6000000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5781322898953669E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4203190609058303E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7693140398953668E-2}]
["Great Wilbraham",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A92,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":5.4000000000000003E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.7099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.296318363941437E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1666865275472933E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4875001139414369E-2}]
["Guyzance",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A93,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6064837395675356E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4458353656107821E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7976654895675355E-2}]
["Hardwick",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A94,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.47E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.6400000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3895556395840133E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.250600075625612E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5807373895840134E-2}]
["Harwarden (Shotton, aka Shotton Paper)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A95,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.6599999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8299999999999996E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Hatfield Moor Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A96,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":5.6790911909530197E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.1111820718577174E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":7.59090869095302E-3}]
["Hatfield Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A97,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Hill Top Farm (Hole House Farm)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A98,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2700000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.4400000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":6.5701865585080883E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.9131679026572792E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":8.4820040585080886E-3}]
["Hole House Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A99,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2700000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.4400000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":6.5701865585080883E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.9131679026572792E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":8.4820040585080886E-3}]
["Holford",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A100,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2100000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3800000000000006E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":6.6421805783633374E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.9779625205270033E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":8.5539980783633368E-3}]
["Hollingsgreen (Hays Chemicals)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A101,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2800000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.4499999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3164036648472165E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1847632983624949E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5075854148472165E-2}]
["Holmes Chapel",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A102,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.3E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.4700000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3332807179218047E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1999526461296241E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5244624679218046E-2}]
["Horndon",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A103,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.0000000000000001E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.87E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4857256954562321E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3371531259106088E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.676907445456232E-2}]
["Hornsea Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A104,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":5.7048016792147728E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.1343215112932949E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":7.616619179214773E-3}]
["Humbleton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A105,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7315274375310816E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5583746937779735E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9227091875310815E-2}]
["Hume",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A106,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7923816161927286E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.6131434545734558E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9835633661927286E-2}]
["Ilchester",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A107,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.83E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":0.04},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7687840178799801E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.591905616091982E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9599657678799801E-2}]
["Ipsden",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A108,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.8599999999999998E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.0300000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.551269536235488E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3961425826119391E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7424512862354882E-2}]
["Ipsden 2",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A109,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.8599999999999998E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.0300000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.551269536235488E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3961425826119391E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7424512862354882E-2}]
["Keld",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A110,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.7000000000000002E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.9400000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4448375168465158E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3003537651618642E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6360192668465157E-2}]
["Kenn",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A111,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.4799999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.65E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.0458517340283897E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.8412665606255506E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.2370334840283897E-2}]
["Kinknockie",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A112,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.360734714266997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1246612428402974E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.551916464266997E-2}]
["Kirkstead",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A113,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.0000000000000002E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2100000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0871542010723415E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.7843878096510739E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2783359510723414E-2}]
["Langage Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A114,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.0099999999999998E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":5.1799999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.2691334076371038E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.0422200668733934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.4603151576371038E-2}]
["Langholm",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A115,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.0000000000000004E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2499999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.541412841422272E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3872715572800447E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7325945914222721E-2}]
["Lauderhill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A116,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Leamington",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A117,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.01E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1800000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2034136925448836E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0830723232903954E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3945954425448836E-2}]
["Little Burdon",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A118,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3010096639489615E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1709086975540652E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4921914139489614E-2}]
["Littleton Drew",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A119,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.2200000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.39E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5336688510425075E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3803019659382567E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7248506010425074E-2}]
["Lockerbie",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A120,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5807549459982011E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.422679451398381E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7719366959982011E-2}]
["Lower Quinton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A121,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.2000000000000007E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.9900000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2701717394757093E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1431545655281383E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4613534894757092E-2}]
["Lupton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A122,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.09E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2600000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3526653399714648E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2173988059743185E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5438470899714648E-2}]
["Luxborough Lane",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A123,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0.01},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4613781159140334E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3152403043226299E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6525598659140335E-2}]
["Lyneham (Choakford)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A124,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.0099999999999998E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":5.1799999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.2691334076371038E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.0422200668733934E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.4603151576371038E-2}]
["Maelor",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WN)"},{"$f":"VLOOKUP(A125,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.4799999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.65E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4344511870349214E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2910060683314293E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6256329370349213E-2}]
["Malpas",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A126,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.3800000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.5499999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3928464393755858E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2535617954380272E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5840281893755859E-2}]
["Mappowder",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A127,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.0899999999999998E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.2599999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.8489420378958427E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.6640478341062585E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0401237878958426E-2}]
["Marchwood Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A128,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.5700000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.7399999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.7660297656121648E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5894267890509482E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9572115156121648E-2}]
["Market Harborough",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A129,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0.01},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1191747092524146E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0072572383271732E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3103564592524146E-2}]
["Matching Green",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A130,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.04E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2100000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3906902648226548E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2516212383403892E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5818720148226547E-2}]
["Medway (aka Isle of Grain Power Station, NOT Grain Power)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A131,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.4000000000000003E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.6100000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5827364036894088E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4244627633204681E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7739181536894088E-2}]
["Melkinthorpe",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A132,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.7999999999999996E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8500000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4649336064442863E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3184402457998576E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6561153564442863E-2}]
["Mickle Trafford",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A133,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.52E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.6899999999999997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4260674300467721E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2834606870420949E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6172491800467721E-2}]
["Middle Stoke (Damhead Creek, aka Kingsnorth Power Station)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A134,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.3E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.6000000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5647692238895849E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4082923015006264E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7559509738895848E-2}]
["Milwich",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A135,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.7899999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.9599999999999996E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2461554405996418E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1215398965396776E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4373371905996418E-2}]
["Moffat (Irish Interconnector)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INTERCONNECTOR"},{"$f":"VLOOKUP(A136,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6190269299959367E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4571242369963431E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8102086799959366E-2}]
["Netherhowcleugh",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A137,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6475955607623018E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4828360046860715E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8387773107623018E-2}]
["Pannal",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A138,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.3E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.6000000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1969863456803211E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0772877111122889E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.388168095680321E-2}]
["Partington",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A139,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3610338803979008E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2249304923581108E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5522156303979007E-2}]
["Partington Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A140,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Paull",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A141,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0785373906523506E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.7068365158711548E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2697191406523506E-2}]
["Pembroke Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A142,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9762522046862119E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7786269842175909E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1674339546862119E-2}]
["Peterborough (Peterborough Power Station)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A143,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.4999999999999997E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.6200000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0934882569589145E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.8413943126302306E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2846700069589144E-2}]
["Peterborough Eye (Tee)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A144,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":5.3E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.7E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0934882569589145E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.8413943126302306E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2846700069589144E-2}]
["Peters Green",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A145,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.0500000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2199999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3428507936514995E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2085657142863495E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5340325436514994E-2}]
["Peters Green South Mimms",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A146,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.0500000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.2199999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3428507936514997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2085657142863497E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5340325436514996E-2}]
["Phillips Petroleum, Teesside",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A147,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.356211137983367E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5473928879833669E-2}]
["Pickering",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A148,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.0000000000000004E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2499999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.229995425391647E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1069958828524821E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4211771753916469E-2}]
["Pickmere (Winnington Power, aka Brunner Mond)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A149,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2100000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3800000000000006E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3460147850224945E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.211413306520245E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5371965350224944E-2}]
["Pitcairngreen",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A150,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.064343308712557E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.8579089778413015E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.2555250587125569E-2}]
["Pucklechurch",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A151,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.32E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.49E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5762005481185105E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4185804933066594E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7673822981185104E-2}]
["Rawcliffe",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A152,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1244169617421199E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.011975265567908E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3155987117421199E-2}]
["Rollswood Kintore",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A153,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Roosecote Power Station (Barrow)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A154,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8299999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Rosehill (Saltend Power Station)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A155,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0801682662563124E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.7215143963068126E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2713500162563124E-2}]
["Ross (SW)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A156,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.9E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3599999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4430081145569228E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2987073031012304E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6341898645569227E-2}]
["Ross (WM)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A157,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.9E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3599999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4430081145569228E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2987073031012304E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6341898645569227E-2}]
["Roudham Heath",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A158,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.0000000000000004E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2499999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4204589055667471E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2784130150100723E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.611640655566747E-2}]
["Royston",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A159,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":7.6E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.93E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3062411120049017E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1756170008044116E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4974228620049016E-2}]
["Rugby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A160,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.14E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.3100000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1644253758723515E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0479828382851164E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3556071258723514E-2}]
["Ryehouse",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A161,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.21E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.3799999999999997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4625715452970714E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3163143907673642E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6537532952970713E-2}]
["Saddle Bow (Kings Lynn)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A162,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1146175930816529E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0031558337734876E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3057993430816529E-2}]
["Saltend BPHP (BP Saltend HP)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A163,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0920642055976353E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.8285778503787186E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2832459555976353E-2}]
["Saltfleetby Storage (Theddlethorpe)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A164,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Saltwick Pressure Controlled",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A165,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Saltwick Volumetric Controlled",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A166,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9323952858478731E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7391557572630858E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.123577035847873E-2}]
["Samlesbury",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A167,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6199999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7900000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5122806807836557E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3610526127052902E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7034624307836557E-2}]
["Sandy Lane (Blackburn CHP, aka Sappi Paper Mill)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A168,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.67E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.8400000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5329456566499358E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3796510909849423E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7241274066499359E-2}]
["Seabank (DN)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SW)"},{"$f":"VLOOKUP(A169,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.55E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7199999999999997E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6752068400927068E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.507686156083436E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8663885900927067E-2}]
["Seabank (Seabank Power Station phase II)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A170,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.54E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.7100000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6687468044592063E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5018721240132857E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8599285544592063E-2}]
["Seal Sands TGPP",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A171,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3562111379833666E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2205900241850301E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5473928879833666E-2}]
["Sellafield Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A172,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.15E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.32E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6414289782400462E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4772860804160418E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8326107282400462E-2}]
["Shellstar (aka Kemira, not Kemira CHP)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A173,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.5899999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.7600000000000003E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4559406335011345E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3103465701510211E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6471223835011345E-2}]
["Shorne",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A174,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":5.8999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.76E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5224954057396579E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3702458651656922E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7136771557396579E-2}]
["Shotwick (Bridgewater Paper)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A175,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.63E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8000000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4693192782649521E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3223873504384569E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6605010282649522E-2}]
["Shustoke",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A176,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6400000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.8100000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2622716148819617E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1360444533937655E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4534533648819617E-2}]
["Silk Willoughby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A177,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0576485489540608E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.5188369405865472E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2488302989540607E-2}]
["Soutra",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A178,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.8683352073609178E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.6815016866248259E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.0595169573609177E-2}]
["Spalding 2 (South Holland) Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A179,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.3999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5100000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["St Fergus",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A180,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.4012495304157406E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1611245773741669E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.5924312804157405E-2}]
["St. Fergus (Peterhead)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A181,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.4012495304157413E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1611245773741673E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.5924312804157412E-2}]
["St. Fergus (Shell Blackstart)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A182,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.4012495304157406E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1611245773741669E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.5924312804157405E-2}]
["St. Neots (Little Barford)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A183,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0.01},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1951056047737099E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0755950442963388E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3862873547737098E-2}]
["Stallingborough",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A184,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1091189685459777E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.9820707169137983E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3003007185459776E-2}]
["Stanford Le Hope (Coryton)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A185,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.7000000000000002E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.8400000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4972446016098363E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3475201414488526E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6884263516098362E-2}]
["Staythorpe",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A186,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":5.1999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.69E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1949510742693945E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.075455966842455E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3861328242693944E-2}]
["Stranraer",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SC)"},{"$f":"VLOOKUP(A187,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.619026929995937E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4571242369963433E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8102086799959369E-2}]
["Stratford-upon-Avon",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (WM)"},{"$f":"VLOOKUP(A188,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":8.3999999999999995E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.0100000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2509039580662599E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.125813562259634E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4420857080662599E-2}]
["Stublach (Cheshire)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A189,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.2100000000000002E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3800000000000006E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":6.6432347161587127E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.9789112445428417E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":8.5550522161587129E-3}]
["Sutton Bridge",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A190,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.8999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5600000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.070200833417208E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6318075007548725E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2613825834172079E-2}]
["Sutton Bridge Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A191,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.7000000000000002E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5399999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.070200833417208E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6318075007548725E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2613825834172079E-2}]
["Tatsfield",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A192,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":9.2999999999999992E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.663652537952329E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.497287284157096E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.854834287952329E-2}]
["Teesside (BASF, aka BASF Teesside)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A193,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3578172241905908E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2220355017715316E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5489989741905907E-2}]
["Teesside Hydrogen",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A194,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.356211137983367E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2205900241850302E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5473928879833669E-2}]
["Terra Nitrogen (aka ICI, Terra Severnside)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A195,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.52E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.6900000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Thornton Curtis (DN)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A196,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0736545245298395E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2648362745298394E-2}]
["Thornton Curtis (Humber Refinery, aka Immingham)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A197,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0736545245298396E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2648362745298396E-2}]
["Thornton Curtis (Killingholme)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A198,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0736545245298396E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6628907207685563E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2648362745298396E-2}]
["Thrintoft",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A199,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":4.0000000000000002E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.2100000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.2935582272893464E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1642024045604119E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.4847399772893463E-2}]
["Tilbury Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A200,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":6.1999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.7900000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Tonna (Baglan Bay)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A201,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6776155273632316E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.5098539746269084E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8687972773632315E-2}]
["Towlaw",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A202,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.2999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4179408495792009E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2761467646212808E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6091225995792009E-2}]
["Towton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NE)"},{"$f":"VLOOKUP(A203,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.0999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3800000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1600084810527945E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.044007632947515E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3511902310527945E-2}]
["Trafford Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A204,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1399999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.3099999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Tur Langton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A205,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.0200000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1899999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1723754524897909E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0551379072408117E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3635572024897909E-2}]
["Upper Neeston (Milford Haven Refinery)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A206,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.9944964802353561E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.7950468322118204E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.1856782302353561E-2}]
["Walesby",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EM)"},{"$f":"VLOOKUP(A207,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0652949956551827E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.5876549608966445E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2564767456551827E-2}]
["Warburton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A208,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1100000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.2800000000000005E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3487919344183953E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2139127409765558E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5399736844183953E-2}]
["West Burton Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A209,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3400000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1188922370239046E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0070030133215143E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3100739870239046E-2}]
["West Winch",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A210,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.6999999999999999E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.3400000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1120378996688409E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0008341097019568E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3032196496688409E-2}]
["Weston Point",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NW)"},{"$f":"VLOOKUP(A211,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.64E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8100000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4752493587924251E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3277244229131825E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6664311087924252E-2}]
["Weston Point (Castner Kelner, aka ICI Runcorn)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A212,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.64E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8100000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4752493587924253E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3277244229131829E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6664311087924252E-2}]
["Weston Point (Rocksavage)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A213,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.64E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.8100000000000004E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4752493587924253E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3277244229131829E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6664311087924252E-2}]
["Wetheral",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NO)"},{"$f":"VLOOKUP(A214,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.8E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5500000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.5174563735568572E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3657107362011714E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.7086381235568573E-2}]
["Whitwell",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A215,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0.01},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.1699999999999999E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3209009488194406E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1888108539374964E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5120826988194405E-2}]
["Willington Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A216,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.7000000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.8699999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Winkfield (NT)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (NT)"},{"$f":"VLOOKUP(A217,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1000000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.2700000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6551812357827239E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4896631122044514E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8463629857827239E-2}]
["Winkfield (SE)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SE)"},{"$f":"VLOOKUP(A218,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1000000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.2700000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6551812357827236E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4896631122044512E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8463629857827235E-2}]
["Winkfield (SO)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (SO)"},{"$f":"VLOOKUP(A219,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":2.1000000000000001E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":4.2700000000000002E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6551812357827239E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4896631122044514E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8463629857827239E-2}]
["Wragg Marsh (Spalding)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A220,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":3.3999999999999998E-3},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.5100000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.0765636765777494E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":9.6890730891997442E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.2677454265777493E-2}]
["Wyre Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A221,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1.5299999999999999E-2},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":3.6999999999999998E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Yelverton",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"GDN (EA)"},{"$f":"VLOOKUP(A222,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3538142436103096E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2184328192492787E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5449959936103095E-2}]
["Zeneca (ICI Avecia, aka 'Zenica')",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A223,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3490412043071349E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2141370838764215E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5402229543071348E-2}]
["Air_Products (Teesside)",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A224,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":0},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":0},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.9118175000000001E-3}]
["Fordoun CNG Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A225,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.2851372246245498E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.0566235021620947E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.4763189746245497E-2}]
["Palm_Paper",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A226,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1161879884842718E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0045691896358446E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3073697384842717E-2}]
["St_Fergus_Segal",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A227,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":3.0470167945508723E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.742315115095785E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":3.2381985445508722E-2}]
["Kinneil CHP",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"INDUSTRIAL"},{"$f":"VLOOKUP(A228,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":2.4074280171843723E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":2.1666852154659352E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":2.5986097671843723E-2}]
["Knottingley PS",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A229,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4566143632984493E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3109529269686044E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6477961132984494E-2}]
["Eggborough_PS",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A230,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.3291551847690574E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.1962396662921516E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.5203369347690574E-2}]
["KEADBY_2 PS",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A231,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.1467356801629264E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.0320621121466337E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.3379174301629264E-2}]
["Hirwaun Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A232,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.6390533620721157E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.4751480258649041E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.8302351120721157E-2}]
["Ferrybridge D Power Station",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A233,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4566143632984493E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.3109529269686044E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6477961132984494E-2}]
["Rough Max Refill",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"STORAGE SITE"},{"$f":"VLOOKUP(A234,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":1E-4},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.18E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":5.6642709649445105E-3},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":5.0978438684500596E-3},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":7.5760884649445108E-3}]
["Drax",{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Locations & Types'!E:H,4,FALSE)","v":"POWER STATION"},{"$f":"VLOOKUP(A235,'Current Exit Charges'!$B$3:$C$234,2,FALSE)","v":0},{"$f":"'Current Exit Charges'!G$3","v":2.0199999999999999E-2},{"$f":"'Current Exit Charges'!H$3","v":2.1700000000000001E-2},{"$f":"'Current Exit Charges'!I$3","v":2.3599999999999999E-2},{"$f":"Table1[[#This Row],[2018/19\nFinal]]+Table1[[#This Row],[TO Exit Commodity 01/10/2018]]","v":2.1700000000000001E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,8,FALSE)","v":1.4170238850282332E-2},{"$f":"VLOOKUP(Table1[[#This Row],[Exit Points]],'Exit Prices Summary'!$A$4:$J$235,9,FALSE)","v":1.2753214965254098E-2},{"$f":"'Exit Anticipated Rev. Recovery'!$C$14","v":1.9118175000000001E-3},{"$f":"Table1[[#This Row],[Firm Price]]+Table1[[#This Row],[Revenue Recovery Charge]]","v":1.6082056350282332E-2}]
[]
[]
[null,{"$f":"'User Inputs'!C7","v":"01-Oct-2019 to 30-Sep-2020"}]
["Capacity Revenue",{"$f":"\"Calculated Exit Capacity Revenue (Based on Booking Scenario)\n(£) for \"&B238","v":"Calculated Exit Capacity Revenue (Based on Booking Scenario)\n(£) for 01-Oct-2019 to 30-Sep-2020"}]
["GDN (EA)",{"$f":"'Exit Prices Summary'!P25","v":14991569.790796313}]
["GDN (EM)",{"$f":"'Exit Prices Summary'!P26","v":16689333.51251911}]
["GDN (NE)",{"$f":"'Exit Prices Summary'!P27","v":11574807.524334816},"Assumed Split of revenue recovery - based on weighted adjustments to Power station, interconnector and industrial due to the Optional Charge"]
["GDN (NO)",{"$f":"'Exit Prices Summary'!P28","v":12643550.836182898}]
["GDN (NT)",{"$f":"'Exit Prices Summary'!P29","v":19398387.424854249}]
["GDN (NW)",{"$f":"'Exit Prices Summary'!P30","v":24694714.498591479}]
["GDN (SC)",{"$f":"'Exit Prices Summary'!P31","v":26486797.542142354}]
["GDN (SE)",{"$f":"'Exit Prices Summary'!P32","v":27291573.257501133}]
["GDN (SO)",{"$f":"'Exit Prices Summary'!P33","v":19343256.668119993}]
["GDN (SW)",{"$f":"'Exit Prices Summary'!P34","v":16204645.069711301}]
["GDN (WM)",{"$f":"'Exit Prices Summary'!P35","v":14451354.987673754}]
["GDN (WN)",{"$f":"'Exit Prices Summary'!P36","v":2573153.7102770098}]
["GDN (WS)",{"$f":"'Exit Prices Summary'!P37","v":12057019.119476292}]
["POWER STATION",{"$f":"'Exit Prices Summary'!P38","v":39366866.148928009}]
["STORAGE SITE",{"$f":"'Exit Prices Summary'!P39","v":9704375.7594789024}]
["INTERCONNECTOR",{"$f":"'Exit Prices Summary'!P40","v":12456051.20103392}]
["INDUSTRIAL",{"$f":"'Exit Prices Summary'!P41","v":6372782.4772788137}]
["Optional Charge",{"$f":"'Exit Prices Summary'!P42","v":7172195.2259696508}]
[]
[null,{"$f":"'User Inputs'!C7","v":"01-Oct-2019 to 30-Sep-2020"}]
["Revenue Recovery",{"$f":"\"Calculated Exit Revenue Recovery (Based on Booking Scenario)\n(£) for \"&B259","v":"Calculated Exit Revenue Recovery (Based on Booking Scenario)\n(£) for 01-Oct-2019 to 30-Sep-2020"}]
["GDN (EA)",{"$f":"VLOOKUP(A261,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2180106.9027898633}]
["GDN (EM)",{"$f":"VLOOKUP(A262,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2804595.0927540143}]
["GDN (NE)",{"$f":"VLOOKUP(A263,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":1912743.8192064255}]
["GDN (NO)",{"$f":"VLOOKUP(A264,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":1682647.3513353178}]
["GDN (NT)",{"$f":"VLOOKUP(A265,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2703700.0361045715}]
["GDN (NW)",{"$f":"VLOOKUP(A266,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":3257679.2262540478}]
["GDN (SC)",{"$f":"VLOOKUP(A267,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2592571.7082495661}]
["GDN (SE)",{"$f":"VLOOKUP(A268,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":3234805.9440140631}]
["GDN (SO)",{"$f":"VLOOKUP(A269,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2280457.6881572842}]
["GDN (SW)",{"$f":"VLOOKUP(A270,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":1771894.1384751413}]
["GDN (WM)",{"$f":"VLOOKUP(A271,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2261361.2117233635}]
["GDN (WN)",{"$f":"VLOOKUP(A272,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":344677.56875842961}]
["GDN (WS)",{"$f":"VLOOKUP(A273,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":1448468.5046896869}]
["POWER STATION",{"$f":"VLOOKUP(A274,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":8232768.5079931216}]
["STORAGE SITE",{"$f":"VLOOKUP(A275,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":3430807.4072911208}]
["INTERCONNECTOR",{"$f":"VLOOKUP(A276,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":2787359.1837423029}]
["INDUSTRIAL",{"$f":"VLOOKUP(A277,'Exit Prices Summary'!$O$4:$Q$20,3,FALSE)","v":1424110.7102584499}]